XML 22 R11.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in Unconsolidated Joint Ventures
9 Months Ended
Sep. 30, 2017
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 6 of notes to consolidated financial statements in its Annual Report on Form 10-K for the year ended December 31, 2016. The following table summarizes balance sheet data of the Company's unconsolidated joint ventures as of September 30, 2017 and December 31, 2016 (in thousands):
 
Total Assets
 
Total Debt
 
Total Equity
 
Company’s Investment
 
SUMMARY OF FINANCIAL POSITION:
2017
 
2016
 
2017
 
2016
 
2017
 
2016
 
2017
 
2016
 
Terminus Office Holdings
$
268,531

 
$
268,242

 
$
204,390

 
$
207,545

 
$
50,633

 
$
49,476

 
$
26,204

 
$
25,686

 
EP I LLC
1,517

 
78,537

 

 
58,029

 
1,269

 
18,962

 
738

 
18,551

 
EP II LLC
392

 
67,754

 

 
44,969

 
296

 
21,743

 
130

 
17,606

 
Charlotte Gateway Village, LLC
129,109

 
119,054

 

 

 
124,012

 
116,809

 
15,397

 
11,796

 
HICO Victory Center LP
14,294

 
14,124

 

 

 
14,290

 
13,869

 
9,695

 
9,506

 
Carolina Square Holdings LP
102,370

 
66,922

 
62,180

 
23,741

 
34,080

 
34,173

 
18,843

 
18,325

 
CL Realty, L.L.C.
8,287

 
8,047

 

 

 
8,156

 
7,899

 
2,852

 
3,644

 
DC Charlotte Plaza LLLP
39,156

 
17,940

 

 

 
34,255

 
17,073

 
17,475

 
8,937

 
Temco Associates, LLC
4,426

 
4,368

 

 

 
4,323

 
4,253

 
864

 
829

 
Wildwood Associates
16,368

 
16,351

 

 

 
16,227

 
16,314

 
(1,186
)
(1)
(1,143
)
(1)
Crawford Long - CPI, LLC
28,621

 
27,523

 
71,690

 
72,822

 
(44,787
)
 
(45,928
)
 
(21,296
)
(1)
(21,866
)
(1)
111 West Rio Building

 
59,399

 

 
12,852

 

 
32,855

 

 
52,206

 
Courvoisier Centre JV, LLC
182,262

 
172,197

 
106,500

 
106,500

 
68,480

 
69,479

 
11,719

 
11,782

 
HICO Avalon II, LLC
987

 

 

 

 
532

 

 
4,366

 

 
AMCO 120 WT Holdings, LLC
13,286

 
10,446

 

 

 
12,678

 
9,136

 
939

 
184

 
Other

 

 

 

 

 

 

 
345

 
 
$
809,606

 
$
930,904

 
$
444,760

 
$
526,458

 
$
324,444

 
$
366,113

 
$
86,740

 
$
156,388

 
(1) Negative balances are included in deferred income on the balance sheets.
The following table summarizes statement of operations information of the Company's unconsolidated joint ventures for the nine months ended September 30, 2017 and 2016 (in thousands):
 
Total Revenues
 
Net Income (Loss)
 
Company's Share of Income (Loss)
 
SUMMARY OF OPERATIONS:
2017
 
2016
 
2017
 
2016
 
2017
 
2016
 
Terminus Office Holdings
$
33,503

 
$
31,630

 
$
4,907

 
$
3,874

 
$
2,453

 
$
1,937

 
EP I LLC
4,094

 
7,919

 
44,865

 
1,417

 
28,479

 
1,206

 
EP II LLC
2,644

 
3,605

 
13,023

 
(1,194
)
 
9,768

 
(1,043
)
 
Charlotte Gateway Village, LLC
20,125

 
26,245

 
7,202

 
11,077

 
3,601

 
1,447

 
HICO Victory Center LP
320

 
307

 
320

 
300

 
171

 
131

 
Carolina Square Holdings LP
640

 

 
(100
)
 

 
19

 

 
CL Realty, L.L.C.
2,899

 
327

 
2,657

 
105

 
408

 
70

 
DC Charlotte Plaza LLLP
2

 
47

 
2

 
45

 
1

 
24

 
Temco Associates, LLC
144

 
180

 
70

 
83

 
35

 
122

 
Wildwood Associates

 

 
(86
)
 
(106
)
 
(43
)
 
(53
)
 
Crawford Long - CPI, LLC
9,017

 
9,101

 
2,285

 
2,005

 
1,142

 
1,003

 
111 West Rio Building

 

 

 

 
(2,592
)
 

 
Courvoisier Centre JV, LLC
12,701

 

 
(1,000
)
 

 
(80
)
 

 
HICO Avalon II, LLC

 

 
(68
)
 

 

 

 
AMCO 120 WT Holdings, LLC

 

 
(22
)
 

 

 

 
Other

 

 

 

 

 
300

 
 
$
86,089

 
$
79,361

 
$
74,055

 
$
17,606

 
$
43,362

 
$
5,144

 

On May 3, 2017, EP I LLC and EP II LLC sold the properties that they owned for a combined gross sales price of $199.0 million. After repayment of debt, the Company received a distribution of $70.0 million and recognized a gain of $37.9 million, which is recorded in income from unconsolidated joint ventures.

In June 2017, HICO Avalon II, LLC ("Avalon II"), a joint venture between the Company and Hines Avalon II Investor, LLC ("Hines II") was formed for the purpose of acquiring and potentially developing an office building in Alpharetta, Georgia. Pursuant to the joint venture agreement, all predevelopment expenditures are funded 75% by Cousins and 25% by Hines II. The Company has accounted for its investment in Avalon II using the equity method as the Company does not currently control the activities of the venture. If Avalon II commences construction, subsequent development expenditures will be funded 90% by Cousins and 10% by Hines II. Additionally, Cousins will have control over the operational aspects of the venture, and the Company expects to consolidate the venture at that time.