XML 33 R10.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investment in Unconsolidated Ventures
12 Months Ended
Dec. 31, 2016
Equity Method Investments and Joint Ventures [Abstract]  
Investment in Unconsolidated Ventures
Investment in Unconsolidated Ventures
We participate in real estate ventures for the purpose of acquiring and developing residential, multifamily and mixed-use communities in which we may or may not have a controlling financial interest. U.S. GAAP requires consolidation of Variable Interest Entities (VIEs) in which an enterprise has a controlling financial interest and is the primary beneficiary. A controlling financial interest will have both of the following characteristics: (a) the power to direct the VIE activities that most significantly impact economic performance and (b) the obligation to absorb the VIE losses and right to receive benefits that are significant to the VIE. We examine specific criteria and use judgment when determining whether a venture is a VIE and whether we are the primary beneficiary. We perform this review initially at the time we enter into venture agreements and reassess upon reconsideration events.
At year-end 2016, we had ownership interests in 16 ventures that we accounted for using the equity method, none of which are a VIE.
In 2016, we sold our interest in FMF Peakview LLC (3600), a 304-unit multifamily joint venture near Denver, generating $13,917,000 in net proceeds and recognized a gain of $10,363,000 which is included in gain on sale of assets.
Combined summarized balance sheet information for our ventures accounted for using the equity method follows:
 
Venture Assets
 
Venture Borrowings (a)
 
Venture Equity
 
Our Investment
 
At Year-End
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
 
(In thousands)
242, LLC (b)
$
26,503

 
$
26,687

 
$
1,107

 
$

 
$
23,136

 
$
24,877

 
$
10,934

 
$
11,766

CL Ashton Woods, LP (c)
2,653

 
7,654

 

 

 
2,198

 
6,084

 
1,107

 
3,615

CL Realty, LLC
8,048

 
7,872

 

 

 
7,899

 
7,662

 
3,950

 
3,831

CREA FMF Nashville LLC (b)
56,081

 
57,820

 
37,446

 
50,845

 
17,091

 
4,291

 
4,923

 
3,820

Elan 99, LLC
49,652

 
34,192

 
36,238

 
14,587

 
13,100

 
15,838

 
11,790

 
14,255

FMF Littleton LLC
70,282

 
52,376

 
44,446

 
22,347

 
23,798

 
24,370

 
6,128

 
6,270

FMF Peakview LLC

 
48,869

 

 
30,485

 

 
16,828

 

 
3,447

FOR/SR Forsyth LLC
10,672

 
6,500

 
1,568

 

 
8,990

 
6,500

 
8,091

 
5,850

HM Stonewall Estates, Ltd (c)
852

 
2,842

 

 

 
852

 
2,842

 
477

 
1,294

LM Land Holdings, LP (c)
25,538

 
31,984

 
3,477

 
7,728

 
20,945

 
22,751

 
9,685

 
9,664

MRECV DT Holdings LLC
4,155

 
4,215

 

 

 
4,144

 
4,215

 
3,729

 
3,807

MRECV Edelweiss LLC
3,484

 
2,237

 

 

 
3,484

 
2,237

 
3,358

 
2,029

MRECV Juniper Ridge LLC
4,156

 
3,006

 

 

 
4,156

 
3,006

 
3,741

 
2,730

MRECV Meadow Crossing II LLC
2,492

 
728

 

 

 
2,491

 
728

 
2,242

 
655

Miramonte Boulder Pass, LLC
10,738

 
12,627

 
4,006

 
5,869

 
5,265

 
5,474

 
5,330

 
5,349

Temco Associates, LLC
4,368

 
5,284

 

 

 
4,253

 
5,113

 
2,126

 
2,557

Other ventures (d)

 
4,174

 

 
2,242

 

 
1,922

 

 
1,514

 
$
279,674

 
$
309,067

 
$
128,288

 
$
134,103

 
$
141,802

 
$
154,738

 
$
77,611

 
$
82,453




Combined summarized income statement information for our ventures accounted for using the equity method follows:
 
Revenues
 
Earnings (Loss)
 
Our Share of Earnings (Loss)
 
For the Year
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
 
(In thousands)
242, LLC (b)
$
5,835

 
$
20,995

 
$
5,612

 
$
1,259

 
$
9,588

 
$
2,951

 
$
668

 
$
4,919

 
$
1,514

CL Ashton Woods, LP (c)
2,870

 
9,820

 
5,431

 
914

 
3,881

 
1,748

 
1,332

 
5,000

 
2,471

CL Realty, LLC
567

 
856

 
1,573

 
237

 
424

 
1,068

 
119

 
212

 
534

CREA FMF Nashville LLC (b) (d)
4,955

 
1,227

 

 
(1,420
)
 
(1,696
)
 
(163
)
 
1,103

 
(1,696
)
 
(163
)
Elan 99, LLC
1,392

 

 

 
(2,739
)
 
(49
)
 
(87
)
 
(2,465
)
 
(44
)
 
(78
)
FMF Littleton LLC
3,116

 
120

 

 
(571
)
 
(367
)
 
(239
)
 
(143
)
 
(92
)
 
(60
)
FMF Peakview LLC
939

 
2,057

 
4

 
(248
)
 
(1,116
)
 
(410
)
 
(50
)
 
(223
)
 
(83
)
FOR/SR Forsyth LLC

 

 


 
(65
)
 

 


 
(58
)
 

 


HM Stonewall Estates, Ltd. (c)
2,112

 
3,990

 
1,728

 
832

 
1,881

 
613

 
361

 
952

 
248

LM Land Holdings, LP (c)
10,001

 
10,956

 
21,980

 
7,288

 
8,251

 
15,520

 
2,458

 
3,342

 
4,827

MRECV DT Holdings LLC
495

 

 


 
477

 
167

 


 
429

 

 


MRECV Edelweiss LLC
416

 

 


 
409

 
151

 


 
368

 
137

 


MRECV Juniper Ridge LLC
379

 

 


 
380

 
106

 


 
342

 

 


MRECV Meadow Crossing II LLC
267

 

 

 
220

 

 

 
198

 

 

Miramonte Boulder Pass, LLC
4,923

 

 


 
(399
)
 
(250
)
 


 
(200
)
 
(125
)
 


PSW Communities, LP

 
29,986

 

 

 
2,688

 
(86
)
 

 
1,169

 
(76
)
TEMCO Associates, LLC
1,344

 
9,485

 
2,155

 
440

 
2,358

 
494

 
220

 
1,179

 
247

Other ventures
6,519

 
36,237

 
3,960

 
2,105

 
33,303

 
3,879

 
1,441

 
1,278

 
(696
)
 
$
46,130

 
$
125,729

 
$
42,443

 
$
9,119

 
$
59,320

 
$
25,288

 
$
6,123

 
$
16,008

 
$
8,685

_____________________
(a) 
Total includes current maturities of $89,756,000 at year-end 2016, of which $78,557,000 is non-recourse to us, and $39,590,000 at year-end 2015, of which $29,691,000 is non-recourse to us.
(b) 
Includes unamortized deferred gains on real estate contributed by us to ventures. We recognize deferred gains as income as real estate is sold to third parties. Deferred gains of $1,457,000 are reflected as a reduction to our investment in unconsolidated ventures at year-end 2016.
(c) 
Includes unrecognized basis difference of $259,000 which is reflected as an increase of our investment in unconsolidated ventures at year-end 2016. This difference between estimated fair value of the equity investment and our capital account within the respective ventures at closing will be accreted as income or expense over the life of the investment and included in our share of earnings (loss) from the respective ventures.
(d) 
Our share of venture earnings in 2016 includes reallocation of prior year cumulative losses incurred by the venture as a result of equity contribution by the venture partner in 2016.
In 2016, we invested $6,089,000 in these ventures and received $13,419,000 in distributions; in 2015, we invested $26,349,000 in these ventures and received $24,909,000 in distributions; and in 2014, we invested $14,692,000 in these ventures and received $7,518,000 in distributions. Distributions include both return of investments and distributions of earnings.
We provide construction and development services for some of these ventures for which we receive fees. Fees for these services were $2,466,000 in 2016, $1,856,000 in 2015 and $2,275,000 in 2014, and are included in real estate revenues.