XML 49 R34.htm IDEA: XBRL DOCUMENT v3.19.1
ACQUISITIONS AND DISPOSITIONS (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of asset acquisitions
 
 
Asset
 
Date of
 
 
 
Purchase
Property
 
Type
 
Acquisition
 
Square Feet
 
Price (1)
 
 
 
 
 
 
 
 
(in thousands)
1130 Howard Street, San Francisco, CA
 
Office
 
December 29, 2017
 
21,194
 
$
17,717

 
(1)
Transaction costs that were capitalized and assumption of liabilities totaled $1,915,000, which are excluded from the purchase price above.

 
 
Asset
 
Date of
 
 
 
Purchase
Property
 
Type
 
Acquisition
 
Square Feet
 
Price (1)
 
 
 
 
 
 
 
 
(in thousands)
9460 Wilshire Boulevard, Beverly Hills, CA
 
Office
 
January 18, 2018
 
91,750
 
$
132,000

 
(1)
In December 2017, at the time we entered into the purchase and sale agreement, we made a $20,000,000 non-refundable deposit to an escrow account that is included in other assets on our consolidated balance sheet at December 31, 2017. Transaction costs that were capitalized in connection with the acquisition of this property totaled $48,000, which are not included in the purchase price above.
Schedule of assets sold and held for sale
The following is the detail of the carrying amounts of assets and liabilities for the office property in San Francisco, California that is classified as held for sale on our consolidated balance sheet as of December 31, 2018:
 
 
(in thousands)
Assets
 
 
Investments in real estate, net (1)
 
$
17,123

Cash and cash equivalents
 
755

Accounts receivable, net
 
41

Deferred rent receivable and charges, net
 
4,009

Other intangible assets, net (2)
 
220

Other assets
 
27

Total assets held for sale, net
 
$
22,175

Liabilities
 
 
Debt, net (3)
 
$
28,018

Accounts payable and accrued expenses
 
370

Due to related parties
 
81

Other liabilities
 
297

Total liabilities associated with assets held for sale, net
 
$
28,766

 

(1)
Investments in real estate of $24,832,000 are presented net of accumulated depreciation of $7,709,000.
(2)
Other intangible assets, net, represent acquired in-place leases of $1,778,000, which are presented net of accumulated amortization of $1,558,000.
(3)
Debt includes the outstanding principal balance of 260 Townsend Street of $28,200,000. Debt is presented net of deferred loan costs of $243,000 and the accumulated amortization of $61,000.
Property
 
Asset
Type
 
Date of Sale
 
Rooms
 
Sales
Price
 
Transaction Costs
 
Gain on
Sale
 
 
 
 
 
 
 
 
(in thousands)
Courtyard Oakland,
Oakland, CA
 
Hotel
 
February 2, 2016
 
162
 
$
43,800

 
$
1,026

 
$
24,739

LAX Holiday Inn,
Los Angeles, CA
 
Hotel
 
July 19, 2016
 
405
 
$
52,500

 
$
706

 
$
14,927

Property
 
Asset Type
 
Date of Sale
 
Square
Feet or Units (1)
 
Sales Price
 
Transaction Costs
 
Gain on Sale
 
 
 
 
 
 
 
 
(in thousands)
211 Main Street,
San Francisco, CA
 
Office
 
March 28, 2017
 
417,266
 
$
292,882

 
$
2,943
 (2)
 
$
187,734

3636 McKinney Avenue,
Dallas, TX
 
Multifamily
 
May 30, 2017
 
103
 
$
20,000

 
$
1,320
 (2)
 
$
5,488

3839 McKinney Avenue,
Dallas, TX
 
Multifamily
 
May 30, 2017
 
75
 
$
14,100

 
$
938
 (2)
 
$
4,224

200 S College Street,
Charlotte, NC
 
Office
 
June 8, 2017
 
567,865
 
$
148,500

 
$
833

 
$
45,906

980 9th and 1010 8th Street,
Sacramento, CA
 
Office & Parking Garage
 
June 20, 2017
 
485,926
 
$
120,500

 
$
1,119

 
$
34,559

4649 Cole Avenue,
Dallas, TX
 
Multifamily
 
June 23, 2017
 
334
 
$
64,000

 
$
3,311
 (2)
 
$
25,836

800 N Capitol Street,
Washington, D.C.
 
Office
 
August 31, 2017
 
311,593
 
$
119,750

 
$
2,388

 
$
34,456

7083 Hollywood Boulevard,
Los Angeles, CA (3)
 
Office
 
September 21, 2017
 
82,193
 
$
42,300

 
$
584

 
$
23,670

47 E 34th Street,
New York, NY
 
Multifamily
 
September 26, 2017
 
110
 
$
80,000

 
$
3,157

 
$
16,556

370 L'Enfant Promenade,
Washington, D.C. (4)
 
Office
 
October 17, 2017
 
409,897
 
$
126,680

 
$
2,451

 
$
2,994

4200 Scotland Street,
Houston, TX (3)
 
Multifamily
 
December 15, 2017
 
308
 
$
64,025

 
$
597

 
$
20,314

 
(1)
Reflects the square footage of office properties and number of units of multifamily properties.
(2)
Includes a prepayment penalty incurred in connection with the prepayment of the mortgage on the property in the amount of $1,508,000 at 211 Main Street, $1,143,000 at 3636 McKinney Avenue, $758,000 at 3839 McKinney Avenue, and $2,812,000 at 4649 Cole Avenue (Note 8).
(3)
A mortgage collateralized by this property was assumed by the buyer in connection with our sale of the property (Note 8).
(4)
In August 2017, we negotiated an agreement with an unrelated third-party for the sale of this property. We determined the book value of this property exceeded its estimated fair value less costs to sell, and as such, an impairment charge of $13,100,000 was recognized at such time for the year ended December 31, 2017 (Note 2). Our determination of fair value was based on the sales price negotiated with the third-party buyer.
The following is the detail of the carrying amounts of assets and liabilities at the time of the sales of the properties that occurred during the years ended December 31, 2018, 2017 and 2016:

 
Year Ended December 31,
 
2018
 
2017
 
2016
 
(in thousands)
Assets
 
 
 
 
 
Investments in real estate, net
$

 
$
631,740

 
$
54,374

Deferred rent receivable and charges, net

 
34,071

 

Other intangible assets, net

 
11,283

 
528

Other assets

 
38

 

Total assets
$

 
$
677,132

 
$
54,902

Liabilities
 
 
 
 
 
Debt, net (1)
$

 
$
115,037

 
$

Other liabilities

 
14,029

 

Intangible liabilities, net

 
1,800

 

Total liabilities
$

 
$
130,866

 
$

 
(1)
Net of $665,000 of premium on assumed mortgage. Debt of $50,260,000 was assumed by certain buyers in connection with sales of certain properties.

The following is the detail of the carrying value of assets and liabilities at the time of sale of our commercial real estate lending subsidiary that was sold in December 2016:
 
(in thousands)
Assets (1)
 
Commercial real estate loans, net
$
52,822

Cash and cash equivalents
821

Restricted cash
1,076

Accounts receivable, net
684

Other assets
23

Total assets held for sale, net
$
55,426

Liabilities (1)
 
Debt
$
25,941

Accounts payable and accrued expenses
503

Other liabilities
1,395

Total liabilities associated with assets held for sale
27,839

Carrying value
$
27,587

 
(1)
Management estimated that the fair value of the assets held for sale and the liabilities associated with assets held for sale approximated their carrying value at the time of the sale. Management's estimate of the fair value of the commercial real estate loans was determined with assistance from an independent third-party valuation firm.

The following is the detail of income from operations of assets held for sale classified as discontinued operations on the consolidated statements of operations:
 
Year Ended December 31,
 
2016
 
(in thousands)
Revenue - Interest and other income
$
6,389

 
 
Expenses:
 
Interest expense
1,944

Fees to related party
550

General and administrative
42

Total expenses
2,536

Income from operations of assets held for sale
3,853

Gain on disposition of assets held for sale

Net income from discontinued operations
$
3,853



Schedule of the fair value of the assets acquired and liabilities assumed
The fair value of the net assets acquired for the aforementioned acquisitions during the years ended December 31, 2018, 2017 and 2016 are as follows:

 
Year Ended December 31,
 
2018 (1)
 
2017 (1)
 
2016
 
(in thousands)
Land
$
52,199

 
$
8,290

 
$

Land improvements
756

 

 

Buildings and improvements
74,522

 
10,109

 

Tenant improvements
1,451

 
371

 

Acquired in-place leases (2)
7,003

 
1,184

 

Acquired above-market leases (3)
109

 
37

 

Acquired below-market leases (4)
(3,992
)
 
(360
)
 

Net assets acquired
$
132,048

 
$
19,631

 
$

 
(1)
The purchase price of the acquisitions completed during the years ended December 31, 2018 and 2017 were less than 10% of our total assets as of the most recent annual consolidated financial statements filed at or prior to the date of acquisition.
(2)
Acquired in-place leases have a weighted average amortization period of 3 years and 5 years for the 2018 and 2017 acquisitions, respectively.
(3)
Acquired above-market leases have a weighted average amortization period of 2 years and 7 years, respectively, for the 2018 and 2017 acquisitions.
(4)
Acquired below-market leases have a weighted average amortization period of 3 years and 2 years, respectively, for the 2018 and 2017 acquisitions.