XML 25 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Joint Ventures
6 Months Ended
Jun. 30, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Joint Ventures

4.

Investments in Unconsolidated Joint Ventures

 

 

Prior to March 14, 2018, RDF, in which we have a 7.4% interest, owned 20.0% of One Steuart Lane (the “Property”). On March 14, 2018, RDF transferred its 20.0% interest to a new joint venture in which it owns a 75.0% interest. Separately on March 14, 2018, RDF acquired an additional 10.0% interest in the Property from its existing partner. Subsequent to these transactions RDF owns a 25.0% economic interest in the Property, comprised of the newly acquired 10.0% interest and an indirect 15.0% interest it owns through the joint venture. As a result of these transactions, RDF was required to consolidate its 75.0% interest in the joint venture that owns 20.0% of the Property, and reflect the 25.0% interest in this venture (5.0% economic interest in the Property) it does not own as noncontrolling interests. We continue to consolidate our 7.4% interest in RDF and reflect the 92.6% interest we do not own as noncontrolling interests. As of June 30, 2018, our economic interest in the Property was 1.85%.

 

The following tables summarize our investments in unconsolidated joint ventures as of the dates thereof and the income or loss from these investments for the periods set forth below.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Paramount

 

 

As of

 

Our Share of Investments:

 

Ownership

 

 

June 30, 2018

 

 

December 31, 2017

 

712 Fifth Avenue (1)

 

50.0%

 

 

$

-

 

 

$

-

 

60 Wall Street (2)

 

5.0%

 

 

 

23,760

 

 

 

25,083

 

One Steuart Lane (2)

 

25.0% (3)

 

 

 

40,236

 

(4)

 

16,031

 

Oder-Center, Germany (2)

 

9.5%

 

 

 

3,827

 

 

 

3,648

 

Investments in unconsolidated joint ventures

 

 

$

67,823

 

 

$

44,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

712 Fifth Avenue (1)

 

50.0%

 

 

$

2,608

 

 

$

16,504

 

 

$

2,608

 

 

$

18,434

 

60 Wall Street (2)

 

5.0%

 

 

 

(102

)

 

 

(31

)

 

 

(175

)

 

 

(36

)

One Steuart Lane (2)

 

25.0% (3)

 

 

 

(16

)

 

 

33

 

 

 

(18

)

 

 

33

 

Oder-Center, Germany (2)

 

9.5%

 

 

 

31

 

 

 

29

 

 

 

44

 

 

 

41

 

Income from unconsolidated joint ventures

 

 

$

2,521

 

 

$

16,535

 

 

$

2,459

 

 

$

18,472

 

 

 

(1)

As of June 30, 2018, our basis in the partnership was negative $20,654 resulting from distributions made to us in excess of our share of earnings recognized. Accordingly, we no longer recognize our proportionate share of earnings from the venture because we have no further obligation to fund additional capital to the venture. Instead, we only recognize earnings to the extent we receive cash distributions from the venture.  

 

 

(2)

As of June 30, 2018, the carrying amount of our investments in 60 Wall Street, One Steuart Lane and Oder-Center is greater than our share of equity in these investments by $2,868, $692 and $5,362, respectively.

(3)

Represents RDF’s economic interest in the Property.

 

(4)

Includes a $7,086 basis adjustment which was recorded upon the adoption of ASU 2017-05 on January 1, 2018.

 


 

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, 2018

 

 

December 31, 2017

 

Real estate, net

$

199,731

 

 

$

202,040

 

Other assets

 

59,879

 

 

 

58,034

 

Total assets

$

259,610

 

 

$

260,074

 

 

 

 

 

 

 

 

 

Notes and mortgages payable, net

$

296,337

 

 

$

296,132

 

Other liabilities

 

4,582

 

 

 

4,615

 

Total liabilities

 

300,919

 

 

 

300,747

 

Partners’ deficit

 

(41,309

)

 

 

(40,673

)

Total liabilities and partners’ deficit

$

259,610

 

 

$

260,074

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

Income Statements:

2018

 

 

2017

 

 

2018

 

 

2017

 

Rental income

$

12,329

 

 

$

12,713

 

 

$

24,658

 

 

$

25,658

 

Tenant reimbursement income

 

1,245

 

 

 

1,209

 

 

 

2,590

 

 

 

2,517

 

Fee and other income

 

159

 

 

 

468

 

 

 

617

 

 

 

594

 

Total revenues

 

13,733

 

 

 

14,390

 

 

 

27,865

 

 

 

28,769

 

Operating expenses

 

6,126

 

 

 

6,102

 

 

 

12,310

 

 

 

12,068

 

Depreciation and amortization

 

2,898

 

 

 

3,075

 

 

 

5,924

 

 

 

5,995

 

Total expenses

 

9,024

 

 

 

9,177

 

 

 

18,234

 

 

 

18,063

 

Operating income

 

4,709

 

 

 

5,213

 

 

 

9,631

 

 

 

10,706

 

Interest and other income, net

 

157

 

 

 

48

 

 

 

270

 

 

 

72

 

Interest and debt expense

 

(2,674

)

 

 

(3,126

)

 

 

(5,319

)

 

 

(5,951

)

Unrealized gain on interest rate swaps

 

-

 

 

 

728

 

 

 

-

 

 

 

1,896

 

Net income

$

2,192

 

 

$

2,863

 

 

$

4,582

 

 

$

6,723