XML 27 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
New Valley LLC
9 Months Ended
Sep. 30, 2018
Real Estate [Abstract]  
New Valley LLC
NEW VALLEY LLC

Investments in real estate ventures:

New Valley holds equity investments in various real estate projects domestically and internationally. The majority of New Valley’s investment in real estate ventures were located in the New York City Standard Metropolitan Statistical Area (“SMSA”). New Valley aggregates the disclosure of its investments in real estate ventures by property type and operating characteristics.

The components of “Investments in real estate ventures” were as follows:
 
Range of Ownership
 
September 30, 2018
 
December 31, 2017
Condominium and Mixed Use Development:
 
 
 
 
 
            New York City SMSA
3.1% - 49.5%
 
$
60,553

 
$
96,386

            All other U.S. areas
15.0% - 48.5%
 
30,582

 
28,763

 
 
 
91,135

 
125,149

Apartment Buildings:
 
 
 
 
 
            New York City SMSA
45.4%
 
6,882

 
10,910

            All other U.S. areas
7.6% - 16.3%
 
105

 
257

 
 
 
6,987

 
11,167

Hotels:
 
 
 
 
 
            New York City SMSA
5.2%
 
17,584

 
19,616

            International
49.0%
 
2,438

 
2,800

 
 
 
20,022

 
22,416

Commercial:
 
 
 
 
 
            New York City SMSA
49.0%
 
1,812

 
2,437

            All other U.S. areas
1.6%
 
6,987

 
15,642

 
 
 
8,799

 
18,079

 
 
 
 
 
 
Other
15.0% - 50.0%
 
16,045

 
11,320

Investments in real estate ventures
 
 
$
142,988

 
$
188,131


Contributions:

The components of New Valley’s contributions to its investments in real estate ventures were as follows:
 
Nine Months Ended September 30,
 
2018
 
2017
Condominium and Mixed Use Development:
 
 
 
            New York City SMSA
$
1,158

 
$
872

            All other U.S. areas

 
8,596

 
1,158

 
9,468

Apartment Buildings:
 
 
 
            New York City SMSA
522

 

 
522

 

Hotels:
 
 
 
            New York City SMSA
167

 
1,537

 
167

 
1,537

 
 
 
 
Other
4,285

 
9,825

Total contributions
$
6,132

 
$
20,830



New Valley contributed its proportionate share of additional capital along with contributions by the other investment partners during the nine months ended September 30, 2018 and September 30, 2017. New Valley’s direct investment percentage for these ventures did not significantly change. 

Distributions:

The components of distributions received by New Valley from its investments in real estate ventures were as follows:
 
Nine Months Ended September 30,
 
2018
 
2017
Condominium and Mixed Use Development:
 
 
 
            New York City SMSA
$
38,860

 
$
35,780

            All other U.S. areas

 
17,949

 
38,860

 
53,729

Apartment Buildings:
 
 
 
            All other U.S. areas
295

 
239

 
295

 
239

Hotels:
 
 
 
            International

 
239

 

 
239

Commercial:
 
 
 
            New York City SMSA
9

 
101

            All other U.S. areas
10,072

 
238

 
10,081

 
339

 
 
 
 
Other
657

 
1,150

Total distributions
$
49,893

 
$
55,696



Of the distributions received by New Valley from its investment in real estate ventures, $12,074 and $32,358 were from distributions of earnings for the nine months ended September 30, 2018 and September 30, 2017, respectively, and $37,819 and $23,338 were a return of capital for the nine months ended September 30, 2018 and September 30, 2017, respectively. Distributions
from earnings are included in cash from operations in the Condensed Consolidating Statements of Cash Flows, while distributions that are returns of capital are included in cash flows from investing activities in the Condensed Consolidating Statements of Cash Flows.

Equity in Earnings (Losses) from Real Estate Ventures:

New Valley recognized equity in earnings (losses) from real estate ventures as follows:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017
 
2018
 
2017
Condominium and Mixed Use Development:
 
 
 
 
 
 
 
            New York City SMSA
$
1,732

 
$
(55
)
 
$
(1,880
)
 
$
29,241

            All other U.S. areas
(151
)
 
96

 
(976
)
 
(920
)
 
1,581

 
41

 
(2,856
)
 
28,321

Apartment Buildings:
 
 
 
 
 
 
 
            New York City SMSA
(1,267
)
 

 
(4,550
)
 

            All other U.S. areas
156

 
197

 
142

 
(450
)
 
(1,111
)
 
197

 
(4,408
)
 
(450
)
Hotels:
 
 
 
 
 
 
 
            New York City SMSA
(749
)
 
(584
)
 
(2,200
)
 
(1,790
)
            International
206

 
489

 
(362
)
 
193

 
(543
)
 
(95
)
 
(2,562
)
 
(1,597
)
Commercial:
 
 
 
 
 
 
 
            New York City SMSA
(228
)
 
(333
)
 
(617
)
 
(702
)
            All other U.S. areas
273

 
295

 
1,416

 
231

 
45

 
(38
)
 
799

 
(471
)
 
 
 
 
 
 
 
 
Other
322

 
(152
)
 
649

 
554

Equity in earnings (losses) from real estate ventures
$
294

 
$
(47
)
 
$
(8,378
)
 
$
26,357



As part of the Company’s ongoing assessment of the carrying values of its investments in real estate ventures, the Company determined that the fair value of a New York City SMSA Condominium and Mixed Use Development venture was less than its carrying value as of September 30, 2018. The Company determined that the impairment was other than temporary. The Company recorded an impairment charge as a component of equity in losses from real estate ventures of $10,174 of which $8,467 was attributed to the Company for the nine months ended September 30, 2018.
VIE Consideration:

The Company has determined that New Valley is the primary beneficiary of two real estate ventures because it controls the activities that most significantly impact economic performance of each of the two real estate ventures. Consequently, New Valley consolidates these variable interest entities (“VIEs”).

The carrying amount of the consolidated assets of the VIEs was $1,434 and $14,548 as of September 30, 2018 and December 31, 2017, respectively. Those assets are owned by the VIEs, not the Company. Neither of the two consolidated VIEs had recourse liabilities as of September 30, 2018 and December 31, 2017. A VIE’s assets can only be used to settle obligations of that VIE. The VIEs are not guarantors of the Company’s senior notes and other debts payable.

For the remaining investments in real estate ventures, New Valley determined that the entities were variable interest entities but New Valley was not the primary beneficiary. Therefore, New Valley’s investment in such real estate ventures has been accounted for under the equity method of accounting.

Maximum Exposure to Loss:

New Valley’s maximum exposure to loss from its investments in real estate ventures consisted of the net carrying value of the venture adjusted for any future capital commitments and/or guarantee arrangements. The maximum exposure to loss was as follows:
 
September 30, 2018
Condominium and Mixed Use Development:
 
            New York City SMSA
$
65,273

            All other U.S. areas
43,082

 
108,355

Apartment Buildings:
 
            New York City SMSA
6,882

            All other U.S. areas
105

 
6,987

Hotels:
 
            New York City SMSA
17,584

            International
2,438

 
20,022

Commercial:
 
            New York City SMSA
1,812

            All other U.S. areas
6,987

 
8,799

Other
31,188

Total maximum exposure to loss
$
175,351



New Valley capitalized $2,246 and $6,549 of interest costs into the carrying value of its ventures whose projects were currently under development for the three and nine months ended September 30, 2018. New Valley capitalized $1,108 of interest costs into the carrying value of its venture whose projects were currently under development for the three months ended September 30, 2017 and recognized $2,659 of interest costs into the carrying value of its ventures whose projects were currently under development for the nine months ended September 30, 2017.

Douglas Elliman has been engaged by the developers as the sole broker or the co-broker for several of the real estate ventures that New Valley owns an interest. Douglas Elliman earned gross commissions of approximately $16,603 and $6,179 from these projects for the nine months ended September 30, 2018 and September 30, 2017, respectively.

Combined Financial Statements for Unconsolidated Subsidiaries:
The following summarized financial data for certain unconsolidated subsidiaries that meet certain thresholds pursuant to SEC Regulation S-X Rule 210.10-01(b) includes information for the 10 Madison Square West and 125 Greenwich Street investments. New Valley has elected a one-month lag reporting period for both investments.

Condominium and Mixed Use Development:

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2018
 
2017
 
2018
 
2017
Income Statement
 
 
 
 
 
 
 
Revenue
$
60

 
$
31,672

 
$
28,105

 
$
194,056

Cost of sales
2,571

 
20,582

 
19,242

 
122,461

Other expenses
(1,805
)
 
915

 
145,574

 
5,597

Income from continuing operations
$
(706
)
 
$
10,175

 
$
(136,711
)
 
$
65,998



Investments in Real Estate, net:

The components of “Investments in real estate, net” were as follows:
 
September 30,
2018
 
December 31,
2017
Escena, net
$
10,236

 
$
10,485

Sagaponack
14,962

 
13,467

            Investments in real estate, net
$
25,198

 
$
23,952



Escena.  The assets of “Escena, net” were as follows:
 
September 30,
2018
 
December 31,
2017
Land and land improvements
$
8,911

 
$
8,907

Building and building improvements
1,891

 
1,891

Other
2,166

 
2,111

 
12,968

 
12,909

Less accumulated depreciation
(2,732
)
 
(2,424
)
 
$
10,236

 
$
10,485



New Valley recorded operating losses of $918 and $860 for the three months ended September 30, 2018 and 2017, respectively, from Escena. New Valley recorded operating losses of $408 and $642 for the nine months ended September 30, 2018 and 2017, respectively, from Escena.

Investment in Sagaponack. In April 2015, New Valley invested $12,502 in a residential real estate project located in Sagaponack, NY. The project is wholly owned and the balances of the project are included in the condensed consolidated financial statements of the Company. As of September 30, 2018, the assets of Sagaponack consisted of land and land improvements of $14,962.