XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Joint Ventures
9 Months Ended
Sep. 30, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Joint Ventures

5.

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 September 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

 

 

September 30, 2018

 

 

December 31, 2017

 

712 Fifth Avenue (1)

 

50.0%

 

 

$

-

 

 

$

-

 

60 Wall Street (2)

 

5.0%

 

 

 

23,121

 

 

 

25,083

 

One Steuart Lane (2)

 

25.0% (3)

 

 

 

48,530

 

(4)

 

16,031

 

Oder-Center, Germany (2)

 

9.5%

 

 

 

3,604

 

 

 

3,648

 

Investments in unconsolidated joint ventures

 

 

$

75,255

 

 

$

44,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

712 Fifth Avenue (1)

 

50.0%

 

 

$

558

 

 

$

596

 

 

$

3,166

 

 

$

19,030

 

60 Wall Street (2)

 

5.0%

 

 

 

(116

)

 

 

(45

)

 

 

(291

)

 

 

(81

)

One Steuart Lane (2)

 

25.0% (3)

 

 

 

-

 

 

 

100

 

 

 

(18

)

 

 

133

 

Oder-Center, Germany (2)

 

9.5%

 

 

 

30

 

 

 

20

 

 

 

74

 

 

 

61

 

Income from unconsolidated joint ventures

 

 

$

472

 

 

$

671

 

 

$

2,931

 

 

$

19,143

 

 

 

(1)

As of September 30, 2018, our basis in the partnership was negative $20,256 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 September 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 $2,866, $692 and $5,036, 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:

September 30, 2018

 

 

December 31, 2017

 

Real estate, net

$

199,862

 

 

$

202,040

 

Other assets

 

61,283

 

 

 

58,034

 

Total assets

$

261,145

 

 

$

260,074

 

 

 

 

 

 

 

 

 

Notes and mortgages payable, net

$

296,440

 

 

$

296,132

 

Other liabilities

 

5,217

 

 

 

4,615

 

Total liabilities

 

301,657

 

 

 

300,747

 

Partners’ deficit

 

(40,512

)

 

 

(40,673

)

Total liabilities and partners’ deficit

$

261,145

 

 

$

260,074

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

Income Statements:

2018

 

 

2017

 

 

2018

 

 

2017

 

Rental income

$

12,229

 

 

$

12,626

 

 

$

36,887

 

 

$

38,284

 

Tenant reimbursement income

 

1,227

 

 

 

1,338

 

 

 

3,817

 

 

 

3,855

 

Fee and other income

 

125

 

 

 

507

 

 

 

742

 

 

 

1,101

 

Total revenues

 

13,581

 

 

 

14,471

 

 

 

41,446

 

 

 

43,240

 

Operating expenses

 

6,250

 

 

 

6,197

 

 

 

18,560

 

 

 

18,265

 

Depreciation and amortization

 

2,864

 

 

 

3,067

 

 

 

8,788

 

 

 

9,062

 

Total expenses

 

9,114

 

 

 

9,264

 

 

 

27,348

 

 

 

27,327

 

Operating income

 

4,467

 

 

 

5,207

 

 

 

14,098

 

 

 

15,913

 

Interest and other income, net

 

146

 

 

 

68

 

 

 

416

 

 

 

140

 

Interest and debt expense

 

(2,701

)

 

 

(2,700

)

 

 

(8,020

)

 

 

(8,651

)

Unrealized gain on interest rate

   swaps

 

-

 

 

 

-

 

 

 

-

 

 

 

1,896

 

Net income

$

1,912

 

 

$

2,575

 

 

$

6,494

 

 

$

9,298