XML 20 R9.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investment in Unconsolidated Joint Ventures
9 Months Ended
Sep. 30, 2018
Equity Method Investments and Joint Ventures [Abstract]  
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The following information summarizes financial data and principal activities of the Company's unconsolidated joint ventures. The information included in the following table entitled summary of financial position is as of September 30, 2018 and December 31, 2017. The information included in the summary of operations table is for the nine months ended September 30, 2018 and 2017 (in thousands).
 
Total Assets
 
Total Debt
 
Total Equity
 
Company’s Investment
 
SUMMARY OF FINANCIAL POSITION:
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
Terminus Office Holdings
$
260,668

 
$
261,999

 
$
199,851

 
$
203,131

 
$
49,458

 
$
48,033

 
$
48,019

 
$
24,898

 
DC Charlotte Plaza LLLP
129,916

 
53,791

 

 

 
84,385

 
42,853

 
43,656

 
22,293

 
Austin 300 Colorado Project, LP
39,467

 

 

 

 
37,187

 

 
19,180

 

 
Carolina Square Holdings LP
109,830

 
106,580

 
73,993

 
64,412

 
34,305

 
33,648

 
16,943

 
19,384

 
HICO Victory Center LP
14,857

 
14,403

 

 

 
14,683

 
14,401

 
9,925

 
9,752

 
Charlotte Gateway Village, LLC
115,071

 
124,691

 

 

 
110,172

 
121,386

 
8,478

 
14,568

 
AMCO 120 WT Holdings, LLC
28,791

 
18,066

 

 

 
24,878

 
16,354

 
4,004

 
1,664

 
CL Realty, L.L.C.
4,342

 
8,287

 

 

 
4,228

 
8,127

 
2,909

 
2,980

 
Temco Associates, LLC
4,506

 
4,441

 

 

 
4,402

 
4,337

 
907

 
875

 
EP II LLC
254

 
277

 

 

 
160

 
180

 
28

 
44

 
EP I LLC
501

 
521

 

 

 
320

 
319

 
21

 
25

 
HICO Avalon II, LLC

 
6,379

 

 

 

 
6,303

 

 
4,931

 
Wildwood Associates
11,219

 
16,337

 

 

 
11,140

 
16,297

 
(444
)
(1
)
(1,151
)
(1
)
Crawford Long - CPI, LLC
27,296

 
27,362

 
69,911

 
71,047

 
(44,561
)
 
(44,815
)
 
(21,258
)
(1
)
(21,323
)
(1
)
 
$
746,718

 
$
643,134

 
$
343,755

 
$
338,590

 
$
330,757

 
$
267,423

 
$
132,368

 
$
78,940

 


 
Total Revenues
 
Net Income (Loss)
 
Company's Share of Income (Loss)
 
SUMMARY OF OPERATIONS:
2018
 
2017
 
2018
 
2017
 
2018
 
2017
 
Charlotte Gateway Village, LLC
$
20,043

 
$
20,125

 
$
7,792

 
$
7,202

 
$
3,896

 
$
3,601

 
Wildwood Associates

 

 
(1,108
)
 
(86
)
 
2,739

 
(43
)
 
Terminus Office Holdings
33,545

 
33,503

 
4,424

 
4,907

 
2,276

 
2,453

 
Crawford Long - CPI, LLC
9,381

 
9,017

 
2,631

 
2,285

 
1,254

 
1,142

 
HICO Victory Center LP
282

 
320

 
282

 
320

 
160

 
171

 
Austin 300 Colorado Project, LP
385

 

 
173

 

 
86

 

 
Temco Associates, LLC
128

 
144

 
58

 
70

 
32

 
35

 
Courvoisier Centre JV, LLC

 
12,701

 

 
(1,000
)
 
5

 
(80
)
 
111 West Rio Building

 

 

 

 

 
(2,592
)
 
AMCO 120 WT Holdings, LLC

 

 
(28
)
 
(22
)
 

 

 
DC Charlotte Plaza LLLP

 
2

 

 
2

 
(1
)
 
1

 
EP I LLC
27

 
4,094

 
1

 
44,865

 
(5
)
 
28,479

 
HICO Avalon II, LLC

 

 
(14
)
 

 
(10
)
 

 
EP II LLC

 
2,644

 
(21
)
 
13,023

 
(15
)
 
9,768

 
CL Realty, L.L.C.

 
2,899

 
(116
)
 
2,657

 
(71
)
 
408

 
Carolina Square Holdings LP
7,403

 
640

 
5

 
(100
)
 
(173
)
 
19

 
 
$
71,194

 
$
86,089

 
$
14,079

 
$
74,123

 
$
10,173

 
$
43,362

 

(1) Negative balances are included in deferred income on the balance sheets.

Hico Avalon II LLC, a joint venture between the Company and Hines Avalon II Investor, LLC ("Hines"), commenced development of 10000 Avalon, a 251,000 square foot office building in Atlanta, GA. Pursuant to the joint venture agreement, all predevelopment expenditures were funded 75% by the Company and 25% by Hines until June 2018 when a notice to proceed was issued to the general contractor. At this time, the capital accounts and economics of the joint venture were adjusted such that the Company owns 90% of the venture and Hines owns 10%. Additionally, the Company now has control over the operational aspects of the venture and, therefore, has consolidated the joint venture.