XML 41 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Equity Investments in Real Estate (Tables)
3 Months Ended
Mar. 31, 2017
Equity Method Investments and Joint Ventures [Abstract]  
Equity Method Investments
The following table presents Equity in earnings from equity method investments in real estate, which represents our proportionate share of the income or losses of these investments, as well as amortization of basis differences related to purchase accounting adjustments (in thousands):
 
Three Months Ended March 31,
 
2017
 
2016
Equity Earnings from Equity Investments:
 
 
 
Net Lease
$
4,955

 
$
3,552

All Other
(2,108
)
 
262

Self Storage

 
(394
)
 
2,847

 
3,420

Amortization of Basis Differences on Equity Investments:
 
 
 
Net Lease
(563
)
 
(820
)
All Other
(299
)
 
(389
)
Self Storage

 
(39
)
 
(862
)
 
(1,248
)
Equity in earnings of equity method investments in real estate
$
1,985

 
$
2,172



The following table sets forth our ownership interests in our equity method investments in real estate and their respective carrying values, along with those ADC Arrangements that are recorded as equity investments (dollars in thousands):
 
 
 
 
Ownership Interest at
 
Carrying Value at
Lessee/Equity Investee
 
Co-owner
 
March 31, 2017
 
March 31, 2017
 
December 31, 2016
Net Lease:
 
 
 
 
 
 
 
 
Hellweg Die Profi-Baumärkte GmbH & Co. KG (referred to as Hellweg 2) (a) (b) (c)
 
WPC
 
37%
 
$
88,748

 
$
10,125

C1000 Logistiek Vastgoed B.V. (a) (d)
 
WPC
 
85%
 
52,812

 
54,621

U-Haul Moving Partners, Inc. and Mercury Partners, LP (b)
 
WPC
 
12%
 
37,178

 
37,601

BPS Nevada, LLC (b) (e)
 
Third Party
 
15%
 
23,343

 
23,036

Bank Pekao S.A. (a) (b)
 
CPA®:18 – Global
 
50%
 
22,792

 
23,025

State Farm (b)
 
CPA®:18 – Global
 
50%
 
17,064

 
17,603

Berry Plastics Corporation (b)
 
WPC
 
50%
 
14,995

 
14,974

Apply Sørco AS (a)
 
CPA®:18 – Global
 
49%
 
12,471

 
12,528

Tesco plc (a) (b)
 
WPC
 
49%
 
10,442

 
10,807

Agrokor d.d. (referred to as Agrokor 5) (a) (b)
 
CPA®:18 – Global
 
20%
 
7,186

 
7,079

Eroski Sociedad Cooperativa – Mallorca (a)
 
WPC
 
30%
 
6,631

 
6,576

Dick’s Sporting Goods, Inc. (b)
 
WPC
 
45%
 
4,158

 
4,367

 
 
 
 
 
 
297,820

 
222,342

All Other:
 
 
 
 
 
 
 
 
Shelborne Property Associates, LLC (referred to as Shelborne) (b) (e) (f)
 
Third Party
 
33%
 
125,662

 
127,424

BG LLH, LLC (b) (e)
 
Third Party
 
7%
 
36,493

 
36,756

BPS Nevada, LLC - Preferred Equity (b) (g)
 
Third Party
 
N/A
 
27,445

 
27,459

IDL Wheel Tenant, LLC (h)
 
Third Party
 
N/A
 

 
37,124

 
 
 
 
 
 
189,600

 
228,763

 
 
 
 
 
 
$
487,420

 
$
451,105

__________
(a)
The carrying value of this investment is affected by the impact of fluctuations in the exchange rate of the applicable foreign currency.
(b)
This investment is a VIE.
(c)
In January 2017, our Hellweg 2 jointly owned equity investment repaid non-recourse mortgage loans at maturity with an aggregate principal balance of approximately $243.8 million, of which we contributed $80.5 million (amounts are based on the exchange rate of the euro as of the date of repayment). This contribution was accounted for as a capital contribution to equity investments in real estate.
(d)
This investment represents a tenancy-in-common interest, whereby the property is encumbered by debt for which we are jointly and severally liable. The co-obligor is WPC and the amount due under the arrangement was approximately $69.0 million at March 31, 2017. Of this amount, $58.7 million represents the amount we agreed to pay and is included within the carrying value of this investment at March 31, 2017.
(e)
This investment is reported using the hypothetical liquidation at book value model.
(f)
Represents a domestic ADC Arrangement. There was no unfunded balance on the loan related to this investment at March 31, 2017.
(g)
This investment represents a preferred equity interest, with a preferred rate of return of 12% during 2016 and thereafter until November 19, 2019, the date on which the preferred equity interest is redeemable.
(h)
As of December 31, 2016, the carrying value included our investment in the Wheel Loan (Note 5) that was considered to be a VIE and was reported using the hypothetical liquidation at book value model. The Wheel Loan was restructured on March 17, 2017 and, as a result, we have derecognized the equity investment and recorded this investment as a loan receivable, included in Other assets, net