XML 29 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Unconsolidated Joint Ventures
9 Months Ended
Sep. 30, 2013
Equity Method Investments and Joint Ventures [Abstract]  
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The Company describes its investments in unconsolidated joint ventures in note 5 of notes to consolidated financial statements in its Annual Report on Form 10-K for the year ended December 31, 2012. The following table summarizes balance sheet data of the Company's unconsolidated joint ventures as of September 30, 2013 and December 31, 2012 (in thousands):
 
Total Assets
 
Total Debt
 
Total Equity
 
Company’s Investment
 
SUMMARY OF FINANCIAL POSITION:
2013
 
2012
 
2013
 
2012
 
2013
 
2012
 
2013
 
2012
 
Terminus Office Holdings LLC (1)
$
300,683

 
$

 
$
216,497

 
$

 
$
70,056

 
$

 
$
35,923

 
$

 
EP I LLC
88,382

 
83,235

 
56,313

 
43,515

 
30,249

 
32,611

 
26,079

 
27,864

 
Cousins Watkins LLC
53,211

 
54,285

 
27,852

 
28,244

 
23,857

 
25,259

 
17,209

 
16,692

 
Charlotte Gateway Village, LLC
138,852

 
140,384

 
56,462

 
68,242

 
79,913

 
70,917

 
11,260

 
10,299

 
Temco Associates, LLC
8,576

 
8,409

 

 

 
8,267

 
8,233

 
4,083

 
4,095

 
CL Realty, L.L.C.
7,353

 
7,549

 

 

 
7,147

 
7,155

 
3,571

 
3,579

 
CF Murfreesboro Associates

 
121,451

 

 
94,540

 

 
25,411

 

 
14,571

 
CP Venture Five LLC

 
286,647

 

 
35,417

 

 
243,563

 

 
13,884

 
MSREF/ Cousins Terminus 200 LLC (1)

 
95,520

 

 
74,340

 

 
19,659

 

 
3,930

 
CP Venture Two LLC

 
96,345

 

 

 

 
94,819

 

 
2,894

 
Wildwood Associates
21,096

 
21,176

 

 

 
21,096

 
21,173

 
(1,727
)
*
(1,664
)
*
Crawford Long - CPI, LLC
33,762

 
32,818

 
75,000

 
46,496

 
(42,080
)
 
(15,129
)
 
(19,959
)
*
(6,407
)
*
Other
1,913

 
2,194

 

 

 
1,630

 
1,844

 
58

 
60

 
 
$
653,828

 
$
950,013

 
$
432,124

 
$
390,794

 
$
200,135

 
$
535,515

 
$
76,497

 
$
89,797

 
*Negative balances are included in deferred income on the balance sheets.
(1) See note 7 for further discussion of the transactions affecting these entities.
The following table summarizes statement of operations information of the Company's unconsolidated joint ventures for the nine months ended September 30, 2013 and 2012 (in thousands):
 
Total Revenues
 
Net Income (Loss)
 
Company's Share of Income (Loss)
SUMMARY OF OPERATIONS:
2013
 
2012
 
2013
 
2012
 
2013
 
2012
Terminus Office Holdings LLC (1)
$
23,842

 
$

 
$
(219
)
 
$

 
$
(110
)
 
$

EP I LLC
5,499

 
306

 
(348
)
 
(53
)
 
(261
)
 
(39
)
Cousins Watkins LLC
4,297

 
4,365

 
16

 
24

 
1,738

 
1,810

Charlotte Gateway Village, LLC
25,079

 
24,821

 
7,931

 
7,189

 
882

 
882

Temco Associates, LLC
437

 
560

 
48

 
(141
)
 
(12
)
 
(275
)
CL Realty, L.L.C.
1,246

 
2,294

 
801

 
840

 
392

 
105

CF Murfreesboro Associates
8,079

 
9,920

 
48,969

 
316

 
23,562

 
(46
)
CP Venture Five LLC
20,192

 
22,558

 
3,056

 
2,814

 
17,146

 
778

MSREF/ Cousins Terminus 200 LLC (1)
1,268

 
9,242

 
(172
)
 
(727
)
 
(28
)
 
(146
)
CP Venture Two LLC
12,965

 
14,535

 
7,035

 
7,280

 
21,592

 
752

Wildwood Associates

 

 
(126
)
 
(127
)
 
(63
)
 
(63
)
Crawford Long - CPI, LLC
8,826

 
8,697

 
2,134

 
1,908

 
1,028

 
950

Palisades West LLC

 
12,566

 
(27
)
 
4,350

 

 
2,083

Ten Peachtree Place Associates

 
2,488

 

 
20,938

 

 
7,852

Other
1,273

 
1,269

 
(348
)
 
(121
)
 
(4
)
 
(426
)
 
$
113,003

 
$
113,621

 
$
68,750

 
$
44,490

 
$
65,862

 
$
14,217


(1) See note 7 for further discussion of the transactions affecting these entities.
In the third quarter of 2013, the Company sold to its partner its interest in CP Venture Two LLC for $23.3 million and its interest in CP Venture Five LLC for $30.0 million. The Company recorded gains on these transactions totaling $37.0 million, which are included in income from unconsolidated joint ventures on the statement of operations.
In the third quarter of 2013, CF Murfreesboro Associates sold The Avenue Murfreesboro, the venture's only asset. The Company received a distribution of $33.8 million from the sale and the Company recognized a gain of $23.5 million, which is included in income from unconsolidated joint ventures on the statement of operations.
In the second quarter of 2013, Crawford Long-CPI, LLC refinanced its mortgage debt which was scheduled to mature in June 2013. The new loan, a $75 million 3.5% fixed rate mortgage note, matures in 2023. Upon closing of the new mortgage note, the Company received a distribution of $14.3 million from the joint venture as a result of the financing.
In October 2013, the Company formed EP II LLC, an unconsolidated joint venture for the purpose of developing and operating the second phase of the Emory Point mixed-use property in Atlanta, Georgia. The second phase will consist of 307 apartments and 43,000 square feet of retail space with a total projected cost of $73.3 million.