XML 82 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Equity Investments
6 Months Ended
Jun. 30, 2014
Equity Method Investments And Joint Ventures [Abstract]  
Equity Investments
7. Equity Investments

The Trust’s carrying amounts in its equity investments consist of the following at June 30, 2014 and December 31, 2013 (in thousands):

 

Venture Partner

  

Equity Investment

   Nominal % Ownership
at June 30, 2014
    June 30,
2014
     December 31,
2013
 

Gancar Trust (1)

  

Vintage Housing Holdings LLC

     75.0   $ 35,102       $ 34,153   

Elad Canada Ltd

  

WRT One South State Lender LP

     50.0     24,209         23,661   

Elad Canada Ltd

  

WRT-Elad One South State Equity LP

     50.0     —           —     

Mack-Cali

  

WRT-Stamford LLC

     20.0     9,354         9,064   

Atrium/Northstar

  

10 Metrotech Loan LLC

     33.3     11         11   

Atrium Holding

  

RE CDO Management LLC

     50.0     967         992   

Freed

  

Mentor Retail LLC

     49.9     582         635   

Inland/Lexington

  

Concord Debt Holdings LLC

     33.3     —           —     

Inland/Lexington

  

CDH CDO LLC

     24.8     —           —     

Inland (2)

  

Concord Debt Holdings LLC

     33.3     539         966   

Inland (2)

  

CDH CDO LLC

     24.8     4,478         4,215   

Sealy (1)

  

Northwest Atlanta Partners LP

     60.0     5,709         7,635   

Marc Realty (1)

  

Brooks Building LLC

     50.0     5,796         6,551   

Marc Realty (1)

  

High Point Plaza LLC

     50.0     —           —     

Marc Realty (1)

  

1701 Woodfield LLC

     50.0     —           150   

Marc Realty (1)

  

Enterprise Center LLC

     50.0     —           50   

Marc Realty (1)

  

Atrium Mall LLC

     50.0     3,720         3,845   

ROIC

  

WRT-ROIC Lakeside Eagle LLC

     50.0     1         —     

New Valley/Witkoff

  

701 7th WRT Investors LLC

     70.5     103,726         55,259   

Fenway

  

WRT-Fenway Wateridge LLC

     50.0     2,095         1,898   

Freed

  

Edens Plaza Associates LLC

     1.0     249         —     
       

 

 

    

 

 

 
        $ 196,538       $ 149,085   
       

 

 

    

 

 

 

 

(1) The Trust has determined that these equity investments are investments in VIEs. The Trust has determined that it is not the primary beneficiary of these VIEs since the Trust does not have the power to direct the activities that most significantly impact the economic performance of the VIEs.
(2) Represents the interests acquired from Lexington Realty Trust on May 1, 2012.

The following table reflects the activity of the Trust’s equity investments for the period ended June 30, 2014 (in thousands):

 

Investment

   Balance at
December 31,
2013
     Contributions      Equity
Income
(loss)
    Distributions     Sales Price     Balance at
June 30,
2014
 

Vintage Housing Holdings LLC (2)

   $ 34,153       $ 450       $ 3,679      $ (3,180     —        $ 35,102   

WRT-Elad One South State Equity LP (2)

     —           —           10        (10     —        $ —     

WRT One South State Lender LP (2)

     23,661         10         2,499        (1,961     —        $ 24,209   

WRT-Stamford LLC

     9,064         —           461        (171     —        $ 9,354   

10 Metrotech Loan LLC

     11         —           —          —          —        $ 11   

RE CDO Management LLC

     992         —           6        (31     —        $ 967   

Concord Debt Holdings LLC

     —           —           515        (515     —        $ —     

CDH CDO LLC

     —           —           984        (984     —        $ —     

Concord Debt Holdings LLC (1)

     966         —           88        (515     —        $ 539   

CDH CDO LLC (1)

     4,215         —           1,247        (984     —        $ 4,478   

Mentor Retail LLC

     635         —           37        (90     —        $ 582   

701 7th WRT Investors LLC (3) (4)

     55,259         45,338         3,497        (368     —        $ 103,726   

WRT-Fenway Wateridge LLC (2)

     1,898         91         106        —          —        $ 2,095   

Sealy

     7,635         —           (1,926     —          —        $ 5,709   

Marc Realty

     6,751         —           (755     —          (200   $ 5,796   

WRT-ROIC Lakeside Eagle LLC

     —           20         (19     —          —        $ 1   

Atrium Mall LLC

     3,845         —           (56     (69     —        $ 3,720   

Edens Plaza Associates LLC

     —           250         (1     —          —        $ 249   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 149,085       $ 46,159       $ 10,372      $ (8,878   $ (200   $ 196,538   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Represents the interests acquired from Lexington Realty Trust on May 1, 2012.
(2) The Trust has elected to report its share of earnings from the investment on a one month lag period.
(3) The Trust has elected to report its share of earnings from the investment on a three month lag period.
(4) Contributions include $2,053 of capitalized interest.

WRT-Elad Equity/Lender (Sullivan Center) – At June 30, 2014 there is a basis differential of $9,909,000 between the Trust’s carrying value of its investments in Sullivan Center and the basis reflected at the joint venture level, which is amortized over the life of the related assets. The basis differential primarily relates to a bargain purchase gain recognized at the joint venture level upon acquisition.

WRT One South State Lender LP had revenues of $2,527,000 and $4,999,000 for the three and six months ended May 31, 2014, respectively, and revenues of $2,097,000 and $3,936,000 for the three and six months ended May 31, 2013, respectively. WRT One South State Lender LP had net income of $2,527,000 and $4,999,000 for the three and six months ended May 31, 2014, respectively and net income of $2,065,000 and $3,870,000 for the three and six months ended May 31, 2013, respectively.

Vintage Housing Holdings – Vintage Housing Holdings LLC had revenues of $12,345,000 and $24,026,000 for the three and six months ended May 31, 2014, respectively, and revenues of $10,824,000 and $21,403,000 for the three and six months ended May 31, 2013, respectively. Vintage Housing Holdings LLC had net income of $3,602,000 and $5,356,000 for the three and six months ended May 31, 2014, respectively and net income of $4,068,000 and $7,422,000 for the three and six months ended May 31, 2013, respectively.

Concord – During the six months ended June 30, 2014, the Trust received cash distributions from its original investment in Concord Debt Holdings LLC of $515,000. The Trust recognized equity income for the full amount of the distributions at June 31, 2014. The Trust has suspended losses of $40,403,000 to offset against future equity income from its original investment in Concord at June 30, 2014.

 

During the six months ended June 30, 2014, the Trust received cash distributions from its original investment in CDH CDO LLC of $984,000. The Trust recognized equity income for the full amount of the distributions. The Trust has suspended losses of $18,358,000 to offset against future equity income from its original investment in CDH CDO LLC at June 30, 2014.

CDH CDO LLC had total revenues of $3,517,000 and $7,062,000 for the three and six months ended June 30, 2014, respectively, and total revenues of $5,038,000 and $10,075,000 for the three and six months ended June 30, 2013, respectively. CDH CDO LLC had net loss of $9,149,000 and $5,803,000 for the three and six months ended June 30, 2014, respectively, and net income of $3,309,000 and $9,269,000 for the three and six months ended June 30, 2013, respectively.

701 Seventh Avenue – The property is currently in development. There were no revenues or net income for the three and six months ended March 31, 2014 and 2013. The Trust recognizes equity in earnings from this investment based on its priority return in accordance with the venture agreement. Earnings are recognized on a three month lag