XML 24 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Unconsolidated Joint Ventures
9 Months Ended
Sep. 30, 2017
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Joint Ventures

5.

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 and the other investors (see Note 6, 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 September 30, 2017 and December 31, 2016 and income from these investments for the three and nine months ended September 30, 2017 and 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Paramount

 

 

As of

 

Our Share of Investments:

 

Ownership

 

 

September 30, 2017

 

 

December 31, 2016

 

712 Fifth Avenue

 

 

50.0%

 

 

$

-

 

(1)

$

2,912

 

60 Wall Street

 

 

5.0%

 

 

 

26,406

 

 

 

-

 

75 Howard

 

 

20.0%

 

(2)

 

16,077

 

 

 

-

 

Oder-Center, Germany

 

 

9.5%

 

 

 

3,531

 

 

 

3,499

 

Investments in unconsolidated joint ventures

 

 

 

 

 

$

46,014

 

 

$

6,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

(Amounts in thousands)

 

Paramount

 

 

September 30,

 

 

September 30,

 

Our Share of Net Income (Loss):

 

Ownership

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

712 Fifth Avenue

 

 

50.0%

 

 

$

596

 

(1)

$

1,772

 

 

$

19,030

 

(1)

$

5,233

 

60 Wall Street

 

 

5.0%

 

 

 

(45

)

 

 

-

 

 

 

(81

)

 

 

-

 

75 Howard

 

 

20.0%

 

(2)

 

100

 

 

 

-

 

 

 

133

 

 

 

-

 

Oder-Center, Germany

 

 

9.5%

 

 

 

20

 

 

 

20

 

 

 

61

 

 

 

58

 

Income from unconsolidated joint ventures

 

 

$

671

 

 

$

1,792

 

 

$

19,143

 

 

$

5,291

 

 

 

 

(1)

Prior to 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 net proceeds from refinancing the property. Because the distributions resulted in our basis becoming negative and because we have no further obligation to fund additional capital to the venture, in accordance with GAAP, we can no longer recognize our proportionate share of earnings from the venture until our basis is above zero. Accordingly, we are only recognizing income to the extent we receive cash distributions from the venture.

(2)

Represents RDF’s ownership interest in the property. We own 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:

September 30, 2017

 

 

December 31, 2016

 

Real estate, net

$

204,083

 

 

$

207,632

 

Other assets

 

56,710

 

 

 

40,701

 

Total assets

$

260,793

 

 

$

248,333

 

 

 

 

 

 

 

 

 

Notes and mortgages payable, net

$

296,051

 

 

$

245,990

 

Other liabilities

 

5,765

 

 

 

8,783

 

Total liabilities

 

301,816

 

 

 

254,773

 

Equity (1)

 

(41,023

)

 

 

(6,440

)

Total liabilities and equity

$

260,793

 

 

$

248,333

 

 

 

 

(1)

As of September 30, 2017, the carrying amount of our investment is greater than our share of the equity by $20,512. 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 September 30,

 

 

For the Nine Months Ended September 30,

 

Income Statements:

2017

 

 

2016

 

 

2017

 

 

2016

 

Rental income

$

12,626

 

 

$

12,107

 

 

$

38,284

 

 

$

37,501

 

Tenant reimbursement income

 

1,338

 

 

 

1,342

 

 

 

3,855

 

 

 

3,351

 

Fee and other income

 

507

 

 

 

418

 

 

 

1,101

 

 

 

1,613

 

Total revenues

 

14,471

 

 

 

13,867

 

 

 

43,240

 

 

 

42,465

 

Operating expenses

 

6,197

 

 

 

6,081

 

 

 

18,265

 

 

 

17,073

 

Depreciation and amortization

 

3,067

 

 

 

3,193

 

 

 

9,062

 

 

 

9,244

 

Total expenses

 

9,264

 

 

 

9,274

 

 

 

27,327

 

 

 

26,317

 

Operating income

 

5,207

 

 

 

4,593

 

 

 

15,913

 

 

 

16,148

 

Interest and other income, net

 

68

 

 

 

16

 

 

 

140

 

 

 

49

 

Interest and debt expense

 

(2,700

)

 

 

(2,787

)

 

 

(8,651

)

 

 

(8,287

)

Unrealized gain on interest rate

   swaps

 

-

 

 

 

1,722

 

 

 

1,896

 

 

 

2,556

 

Net income

$

2,575

 

 

$

3,544

 

 

$

9,298

 

 

$

10,466