XML 42 R27.htm IDEA: XBRL DOCUMENT v3.19.1
REAL ESTATE AND OTHER AFFILIATES (Tables)
3 Months Ended
Mar. 31, 2019
Equity Method Investments and Joint Ventures [Abstract]  
Summary of Investments in Real Estate and Other Affiliates
Investments in real estate and other affiliates that are reported in accordance with the equity and cost methods are as follows:
 
 
Economic/Legal Ownership
 
Carrying Value
 
Share of Earnings/Dividends
 
 
March 31,
 
December 31,
 
March 31,
 
December 31,
 
Three Months Ended March 31,
($ in thousands)
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
Equity Method Investments
 
 
 
 
 
 
 
 
 
 

 
 

Operating Assets:
 
 
 
 
 
 
 
 
 
 

 
 

The Metropolitan Downtown Columbia (a)
 
50
%
 
50
%
 
$

 
$

 
$
183

 
$
80

Stewart Title of Montgomery County, TX
 
50
%
 
50
%
 
3,822

 
3,920

 
102

 
82

Woodlands Sarofim #1
 
20
%
 
20
%
 
2,780

 
2,760

 
20

 
20

m.flats/TEN.M
 
50
%
 
50
%
 
3,486

 
4,701

 
(1,221
)
 
(937
)
Master Planned Communities:
 
 
 
 
 
 
 
 
 
 
 
 
The Summit (b)
 
%
 
%
 
78,573

 
72,171

 
7,837

 
11,128

Seaport District:
 
 
 
 
 
 
 
 
 
 

 
 

Mr. C Seaport
 
35
%
 
35
%
 
8,088

 
8,721

 
(632
)
 

Strategic Developments:
 
 
 
 
 
 
 
 
 
 
 
 
Circle T Ranch and Power Center
 
50
%
 
50
%
 
6,024

 
5,989

 
35

 

HHMK Development
 
50
%
 
50
%
 
10

 
10

 

 

KR Holdings
 
50
%
 
50
%
 
161

 
159

 
2

 
672

 
 
 
 
 
 
102,944

 
98,431

 
6,326

 
11,045

Cost method investments
 
 
 
 
 
3,856

 
3,856

 
3,625

 
3,341

Investment in real estate and other affiliates
 
 
 
$
106,800

 
$
102,287

 
$
9,951

 
$
14,386

 
(a)
The Metropolitan Downtown Columbia was in a deficit position of $4.0 million and $3.8 million at March 31, 2019 and December 31, 2018, respectively, due to distributions from operating cash flows in excess of basis. These deficit balances are presented in Accounts payable and accrued expenses at March 31, 2019 and December 31, 2018.
(b)
Please refer to the discussion below for a description of the joint venture ownership structure.

Relevant financial statement information for The Summit is summarized as follows:
 
 
March 31,
 
December 31,
(In millions)
 
2019
 
2018
Total Assets
 
$
217.8

 
$
218.9

Total Liabilities
 
137.1

 
144.6

Total Equity
 
80.7

 
74.3

 
 
 
Three Months Ended March 31,
(In millions)
 
2019
 
2018
Revenues (a)
 
$
30.5

 
$
23.4

Net income
 
7.4

 
11.1

Gross Margin
 
8.3

 
13.3

 
(a)
Revenues related to land sales at the joint venture are recognized on a percentage of completion basis as The Summit follows the private company timeline for implementation of ASU 2014-09, Revenues from Contracts with Customers (Topic 606) and will adopt by the end of 2019.