XML 23 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments in Unconsolidated Joint Ventures
6 Months Ended
Jun. 30, 2017
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Joint Ventures

4.

Investments in Unconsolidated Joint Ventures

 

On January 24, 2017, a joint venture in which we have a 5.0% ownership interest, acquired 60 Wall Street, a 1.6 million square foot office tower in Manhattan, for $1.04 billion from certain of our real estate funds (see Note 5, Real Estate Fund Investments). In connection with the acquisition, the joint venture completed a $575,000,000 financing of the property. We began accounting for our investment in 60 Wall Street, under the equity method, from the date of the acquisition.

 

Prior to May 5, 2017, our consolidated Residential Development Fund (“RDF”), owned 100% of the equity interests in 75 Howard Street, a fully-entitled residential condominium land parcel (“75 Howard”) in San Francisco, California. On May 5, 2017, RDF sold 80.0% of the equity interest in 75 Howard for $88,000,000 and recognized a $23,406,000 net gain on sale, of which our share, net of income taxes, was $1,661,000. Subsequent to the sale, RDF deconsolidated its investment in 75 Howard and began accounting for the remaining 20.0% under the equity method of accounting, however, we continue to consolidate our interest in RDF. We now have a 7.4% ownership interest in RDF; accordingly, our economic interest in 75 Howard is 1.5%.

 

The following tables summarize our investments in unconsolidated joint ventures as of June 30, 2017 and December 31, 2016 and income from these investments for the three and six months ended June 30, 2017 and 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Paramount

 

 

As of

 

Our Share of Investments:

 

Ownership

 

 

June 30, 2017

 

 

December 31, 2016

 

712 Fifth Avenue

 

 

50.0%

 

 

$

-

 

(1)

$

2,912

 

60 Wall Street

 

 

5.0%

 

 

 

26,451

 

 

 

-

 

75 Howard

 

 

20.0%

 

(2)

 

15,882

 

 

 

-

 

Oder-Center, Germany

 

 

9.5%

 

 

 

3,311

 

 

 

3,499

 

Investments in unconsolidated joint ventures

 

 

 

 

 

$

45,644

 

 

$

6,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

(Amounts in thousands)

 

Paramount

 

 

June 30,

 

 

June 30,

 

Our Share of Net Income (Loss):

 

Ownership

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

712 Fifth Avenue

 

 

50.0%

 

 

$

16,504

 

(1)

$

1,985

 

 

$

18,434

 

(1)

$

3,461

 

60 Wall Street

 

 

5.0%

 

 

 

(31

)

 

 

-

 

 

 

(36

)

 

 

-

 

75 Howard

 

 

20.0%

 

(2)

 

33

 

 

 

-

 

 

 

33

 

 

 

-

 

Oder-Center, Germany

 

 

9.5%

 

 

 

29

 

 

 

18

 

 

 

41

 

 

 

38

 

Income from unconsolidated joint ventures

 

 

$

16,535

 

 

$

2,003

 

 

$

18,472

 

 

$

3,499

 

 

 

(1)

On June 13, 2017, we completed a $300,000 refinancing of the property. As of June 30, 2017, the basis of our investment in the property was $4,928. On June 30, 2017, we received a $20,000 distribution for our 50.0% share of the net proceeds from the refinancing. In accordance with GAAP, because we have no further obligation to fund additional capital to the venture, we have accounted for the $15,072 distribution in excess of our basis, as income. This amount is included as a component of “income from unconsolidated joint ventures” on our consolidated statements of income for the three and six months ended June 30, 2017

(2)

Represents RDF’s ownership interest in the property. We now have a 7.4% ownership interest in RDF; accordingly, our economic interest in 75 Howard is 1.5%.

712 Fifth Avenue

 

 

The following tables provide summarized financial information of 712 Fifth Avenue as of the dates and for the periods set forth below.

 

 

(Amounts in thousands)

As of

 

Balance Sheets:

June 30, 2017

 

 

December 31, 2016

 

Real estate, net

$

206,617

 

 

$

207,632

 

Other assets

 

51,374

 

 

 

40,701

 

Total assets

$

257,991

 

 

$

248,333

 

 

 

 

 

 

 

 

 

Notes and mortgages payable, net

$

295,949

 

 

$

245,990

 

Other liabilities

 

4,447

 

 

 

8,783

 

Total liabilities

 

300,396

 

 

 

254,773

 

Equity (1)

 

(42,405

)

 

 

(6,440

)

Total liabilities and equity

$

257,991

 

 

$

248,333

 

 

 

 

(1)

As of June 30, 2017, the carrying amount of our investment is greater than our share of the equity by approximately $21,202. This basis difference resulted from distributions in excess of the equity in net earnings of the property.

 

 

 

 

 

 

 

 

(Amounts in thousands)

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

Income Statements:

2017

 

 

2016

 

 

2017

 

 

2016

 

Rental income

$

12,713

 

 

$

12,716

 

 

$

25,658

 

 

$

25,394

 

Tenant reimbursement income

 

1,209

 

 

 

893

 

 

 

2,517

 

 

 

2,009

 

Fee and other income

 

468

 

 

 

677

 

 

 

594

 

 

 

1,195

 

Total revenues

 

14,390

 

 

 

14,286

 

 

 

28,769

 

 

 

28,598

 

Operating expenses

 

6,102

 

 

 

5,375

 

 

 

12,068

 

 

 

10,992

 

Depreciation and amortization

 

3,075

 

 

 

3,043

 

 

 

5,995

 

 

 

6,051

 

Total expenses

 

9,177

 

 

 

8,418

 

 

 

18,063

 

 

 

17,043

 

Operating income

 

5,213

 

 

 

5,868

 

 

 

10,706

 

 

 

11,555

 

Interest and other income, net

 

48

 

 

 

19

 

 

 

72

 

 

 

33

 

Interest and debt expense

 

(3,126

)

 

 

(2,752

)

 

 

(5,951

)

 

 

(5,500

)

Unrealized gain on interest rate swaps

 

728

 

 

 

834

 

 

 

1,896

 

 

 

834

 

Net income

$

2,863

 

 

$

3,969

 

 

$

6,723

 

 

$

6,922