| Investments In Unconsolidated Joint Ventures |
4. INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES
As of September 30, 2015, the Company had an aggregate investment of approximately $299.5 million in its equity method joint ventures. The Company formed these ventures with unaffiliated third parties, or acquired interests in them, to develop or manage primarily office and multi-family rental properties, or to acquire land in anticipation of possible development of office and multi-family rental properties. As of September 30, 2015, the unconsolidated joint ventures owned: 36 office and two retail properties aggregating approximately 5.7 million square feet, 13 multi-family properties totaling 4,343 apartments, a 350-room hotel, development projects for up to approximately 1,074 apartments; and interests and/or rights to developable land parcels able to accommodate up to 2,910 apartments and 1.4 million square feet of office space. The Company’s unconsolidated interests range from 7.5 percent to 85 percent subject to specified priority allocations in certain of the joint ventures.
On October 23, 2012, the Company acquired the real estate development and management businesses (the “Roseland Business”) of Roseland Partners, L.L.C. (“Roseland Partners”), a premier multi-family rental community developer and manager based in Short Hills, New Jersey, and the Roseland Partners’ interests (the “Roseland Transaction”), principally through unconsolidated joint venture interests in various entities which, directly or indirectly, own or have rights with respect to various residential and/or commercial properties or vacant land (collectively, the “Roseland Assets”). The locations of the properties extend from New Jersey to Massachusetts, with the majority of the properties located in New Jersey. Certain of the entities which own the Roseland Assets are controlled by the Company upon acquisition and are therefore consolidated. However, many of the entities are not controlled by the Company and, therefore, are accounted for under the equity method as investments in unconsolidated joint ventures.
The amounts reflected in the following tables (except for the Company’s share of equity in earnings) are based on the historical financial information of the individual joint ventures. The Company does not record losses of the joint ventures in excess of its investment balances unless the Company is liable for the obligations of the joint venture or is otherwise committed to provide financial support to the joint venture. The outside basis portion of the Company’s investments in joint ventures is amortized over the anticipated useful lives of the underlying ventures’ tangible and intangible assets acquired and liabilities assumed. Unless otherwise noted below, the debt of the Company’s unconsolidated joint ventures generally is non-recourse to the Company, except for customary exceptions pertaining to such matters as intentional misuse of funds, environmental conditions, and material misrepresentations.
The Company has agreed to guarantee repayment of a portion of the debt of its unconsolidated joint ventures. As of September 30, 2015, such debt had a total facility amount of $453.6 million of which the Company agreed to guarantee up to $62 million. As of September 30, 2015, the outstanding balance of such debt totaled $268.3 million of which $53.1 million was guaranteed by the Company. The Company also posted a $3.6 million letter of credit in support of the South Pier at Harborside joint venture, half of which is indemnified by Hyatt Corporation, the Company’s joint venture partner. The Company performed management, leasing, development and other services for the properties owned by the unconsolidated joint ventures and recognized $1.3 million and $1.9 million for such services in the three months ended September 30, 2015 and 2014, respectively, and $4.4 million and $5.1 million for the nine months ended September 30, 2015 and 2014, respectively, which are included in real estate services revenue for the periods presented. The Company had $0.7 million and $1.0 million in accounts receivable due from its unconsolidated joint ventures as of September 30, 2015 and December 31, 2014.
Included in the Company’s investments in unconsolidated joint ventures as of September 30, 2015 are five unconsolidated development joint ventures, which are VIEs for which the Company is not the primary beneficiary. These joint ventures are primarily established to develop real estate property for long-term investment and were deemed VIEs primarily based on the fact that the equity investment at risk was not sufficient to permit the entities to finance their activities without additional financial support. The initial equity contributed to these entities was not sufficient to fully finance the real estate construction as development costs are funded by the partners throughout the construction period. The Company determined that it was not the primary beneficiary of these VIEs based on the fact that the Company has shared control of these entities along with the entity’s partners and therefore does not have controlling financial interests in these VIEs. The Company’s aggregate investment in these VIEs was approximately $168.4 million as of September 30, 2015. The Company’s maximum exposure to loss as a result of its involvement with these VIEs is estimated to be approximately $202.1 million, which includes the Company’s current investment and estimated future funding commitments/guarantees of approximately $33.7 million. The Company has not provided financial support to these VIEs that it was not previously contractually required to provide. In general, future costs of development not financed through third party will be funded with capital contributions from the Company and its outside partners in accordance with their respective ownership percentages.
The following is a summary of the Company's unconsolidated joint ventures as of September 30, 2015 and December 31, 2014: (dollars in thousands, including footnotes)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Debt
|
|
|
|
Number of
|
Company's
|
|
|
Carrying Value
|
|
|
As of September 30, 2015
|
|
|
|
Apartment Units
|
Effective
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
Maturity
|
Interest
|
|
|
Entity / Property Name
|
or Square Feet (sf)
|
Ownership % (a)
|
|
|
2015
|
|
|
2014
|
|
|
Balance
|
Date
|
Rate
|
|
|
Multi-family
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marbella RoseGarden, L.L.C./ Marbella (b)
|
412
|
units
|
24.27
|
%
|
|
$
|
15,686
|
|
$
|
15,779
|
|
$
|
95,000
|
05/01/18
|
4.99
|
%
|
|
|
RoseGarden Monaco Holdings, L.L.C./ Monaco (b)
|
523
|
units
|
15.00
|
%
|
|
|
1,237
|
|
|
2,161
|
|
|
165,000
|
02/01/21
|
4.19
|
%
|
|
|
Rosewood Lafayette Holdings, L.L.C./ Highlands at Morristown Station (c)
|
217
|
units
|
25.00
|
%
|
|
|
-
|
|
|
62
|
|
|
-
|
-
|
-
|
|
|
|
PruRose Port Imperial South 15, LLC /RiversEdge at Port Imperial (b)
|
236
|
units
|
50.00
|
%
|
|
|
-
|
|
|
-
|
|
|
57,500
|
09/01/20
|
4.32
|
%
|
|
|
Rosewood Morristown, L.L.C. / Metropolitan at 40 Park (d) (e)
|
130
|
units
|
12.50
|
%
|
|
|
5,810
|
|
|
6,029
|
|
|
46,206
|
(f)
|
(f)
|
|
|
|
Overlook Ridge JV 2C/3B, L.L.C./The Chase at Overlook Ridge (b)
|
371
|
units
|
50.00
|
%
|
|
|
2,261
|
|
|
2,524
|
|
|
52,662
|
12/26/15
|
L+2.50
|
%
|
(g)
|
|
PruRose Riverwalk G, L.L.C./ RiverTrace at Port Imperial (b)
|
316
|
units
|
25.00
|
%
|
|
|
274
|
|
|
955
|
|
|
79,380
|
07/15/21
|
6.00
|
%
|
(h)
|
|
Elmajo Urban Renewal Associates, LLC / Lincoln Harbor (Bldg A&C) (b)
|
355
|
units
|
7.50
|
%
|
|
|
-
|
|
|
-
|
|
|
128,100
|
03/01/30
|
4.00
|
%
|
(i)
|
|
Crystal House Apartments Investors LLC / Crystal House (j)
|
798
|
units
|
25.00
|
%
|
|
|
27,716
|
|
|
27,051
|
|
|
165,000
|
04/01/20
|
3.17
|
%
|
|
|
Portside Master Company, L.L.C./ Portside at Pier One - Bldg 7 (b)
|
176
|
units
|
38.25
|
%
|
|
|
-
|
|
|
1,747
|
|
|
42,336
|
12/04/15
|
L+2.50
|
%
|
(k)
|
|
PruRose Port Imperial South 13, LLC / RiverParc at Port Imperial (b)
|
280
|
units
|
20.00
|
%
|
|
|
-
|
|
|
1,087
|
|
|
69,916
|
06/27/16
|
L+2.15
|
%
|
(l)
|
|
Roseland/Port Imperial Partners, L.P./ Riverwalk C (b) (m)
|
363
|
units
|
20.00
|
%
|
|
|
1,678
|
|
|
1,800
|
|
|
-
|
-
|
-
|
|
|
|
RoseGarden Marbella South, L.L.C./ Marbella II
|
311
|
units
|
24.27
|
%
|
|
|
15,946
|
|
|
11,282
|
|
|
63,627
|
03/30/17
|
L+2.25
|
%
|
(n)
|
|
Estuary Urban Renewal Unit B, LLC / Lincoln Harbor (Bldg B) (b)
|
227
|
units
|
7.50
|
%
|
|
|
-
|
|
|
-
|
|
|
81,900
|
03/01/30
|
4.00
|
%
|
(o)
|
|
Riverpark at Harrison I, L.L.C./ Riverpark at Harrison
|
141
|
units
|
45.00
|
%
|
|
|
2,575
|
|
|
4,744
|
|
|
30,000
|
08/01/25
|
3.70
|
%
|
(p)
|
|
Capitol Place Mezz LLC / Station Townhouses
|
378
|
units
|
50.00
|
%
|
|
|
47,156
|
|
|
49,327
|
|
|
94,671
|
07/01/33
|
4.82
|
%
|
(q)
|
|
Harborside Unit A Urban Renewal, L.L.C. / URL Harborside
|
763
|
units
|
85.00
|
%
|
|
|
95,978
|
|
|
34,954
|
|
|
22,916
|
08/01/29
|
5.197
|
%
|
(r)
|
|
RoseGarden Monaco, L.L.C./ San Remo Land
|
250
|
potential units
|
41.67
|
%
|
|
|
1,325
|
|
|
1,283
|
|
|
-
|
-
|
-
|
|
|
|
Grand Jersey Waterfront URA, L.L.C./ Liberty Landing
|
850
|
potential units
|
50.00
|
%
|
|
|
337
|
|
|
337
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Red Bank Corporate Plaza, L.L.C./ Red Bank
|
92,878
|
sf
|
50.00
|
%
|
|
|
4,073
|
|
|
3,963
|
|
|
15,310
|
05/17/16
|
L+3.00
|
%
|
(s)
|
|
12 Vreeland Associates, L.L.C./ 12 Vreeland Road
|
139,750
|
sf
|
50.00
|
%
|
|
|
5,730
|
|
|
5,620
|
|
|
12,912
|
07/01/23
|
2.87
|
%
|
|
|
BNES Associates III / Offices at Crystal Lake
|
106,345
|
sf
|
31.25
|
%
|
|
|
2,126
|
|
|
1,993
|
|
|
6,292
|
11/01/23
|
4.76
|
%
|
|
|
Hillsborough 206 Holdings, L.L.C./ Hillsborough 206
|
160,000
|
sf
|
50.00
|
%
|
|
|
1,962
|
|
|
1,962
|
|
|
-
|
-
|
-
|
|
|
|
KPG-P 100 IMW JV, LLC / 100 Independence Mall West
|
339,615
|
sf
|
33.33
|
%
|
|
|
-
|
|
|
-
|
|
|
61,500
|
09/09/16
|
L+7.00
|
%
|
(t)
|
|
Keystone-Penn
|
1,842,820
|
sf
|
(u)
|
|
|
|
-
|
|
|
-
|
|
|
223,546
|
(v)
|
(v)
|
|
|
|
Keystone-TriState
|
1,266,384
|
sf
|
(w)
|
|
|
|
4,376
|
|
|
6,140
|
|
|
206,878
|
(x)
|
(x)
|
|
|
|
KPG-MCG Curtis JV, L.L.C./ Curtis Center (y)
|
885,000
|
sf
|
50.00
|
%
|
|
|
56,441
|
|
|
59,911
|
|
|
(z)
|
(z)
|
(z)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plaza VIII & IX Associates, L.L.C./ Vacant land (parking operations)
|
1,225,000
|
sf
|
50.00
|
%
|
|
|
3,969
|
|
|
4,022
|
|
|
-
|
-
|
-
|
|
|
|
Roseland/North Retail, L.L.C./ Riverwalk at Port Imperial (b)
|
30,745
|
sf
|
20.00
|
%
|
|
|
1,776
|
|
|
1,828
|
|
|
-
|
-
|
-
|
|
|
|
South Pier at Harborside / Hyatt Regency Jersey City on the Hudson
|
350
|
rooms
|
50.00
|
%
|
|
|
(aa)
|
|
|
(aa)
|
|
|
64,092
|
(ab)
|
(ab)
|
|
|
|
Stamford SM LLC / Senior Mezzanine Loan (ac)
|
n/a
|
n/a
|
80.00
|
%
|
|
|
-
|
|
|
-
|
|
|
-
|
-
|
-
|
|
|
|
Other (ad)
|
|
|
|
|
|
|
1,054
|
|
|
907
|
|
|
-
|
-
|
-
|
|
|
|
Totals:
|
|
|
|
|
|
$
|
299,486
|
|
$
|
247,468
|
|
$
|
1,784,744
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Company's effective ownership % represents the Company's entitlement to residual distributions after payments of priority returns, where applicable.
|
|
(b)
|
The Company's ownership interests in this venture are subordinate to its partner's preferred capital balance and the Company is not expected to meaningfully participate in the venture's cash flows in the near term.
|
|
(c)
|
See discussion in Recent Transactions following in this footnote for disposition of Company's interest in the unconsolidated joint ventures.
|
|
(d)
|
Through the joint venture, the Company also owns a 12.5 percent interest in a 50,973 square feet retail building ("Shops at 40 Park") and a 25 percent interest in a to-be-built 59-unit, five story multi-family rental development property ("Lofts at 40 Park").
|
|
(e)
|
The Company's ownership interests in this venture are subordinate to its partner's preferred capital balance and the payment of the outstanding balance remaining on a note ($975 as of September 30, 2015), and is not expected to meaningfully participate in the venture's cash flows in the near term.
|
|
(f)
|
Property debt balance consists of: (i) a loan, collateralized by the Metropolitan at 40 Park, with a balance of $38,600, bears interest at 3.25 percent, matures in September 2020 and is interest only through September 2015; (ii) an amortizable loan, collateralized by the Shops at 40 Park, with a balance of $6,489, bears interest at 3.63 percent, matures in August 2018; and (iii) a loan, collateralized by the Lofts at 40 Park, with a balance of $1,117, bears interest at LIBOR plus 250 basis points and matures in September 2016. The Shops at 40 Park mortgage loan also provides for additional borrowing proceeds of $1 million based on certain preferred thresholds being achieved.
|
|
(g)
|
The construction loan has a maximum borrowing amount of $55,500 and provides, subject to certain conditions, two one-year extension options with a fee of 25 basis points each. The joint venture has a swap agreement that fixes the all-in rate to 3.0875 percent per annum on an initial notional amount of $1,840, increasing to $52,000, for the period from September 3, 2013 to November 2, 2015.
|
|
(h)
|
The permanent loan has a maximum borrowing amount of $80,249.
|
|
(i)
|
The construction loan with a maximum borrowing amount of $91,000 converted to a permanent loan on February 27, 2015.
|
|
(j)
|
The Company also owns a 50 percent interest in a vacant land to accommodate the development of approximately 295 additional units of which 252 are currently approved.
|
|
(k)
|
The construction loan has a maximum borrowing amount of $42,500 and provides, subject to certain conditions, two two-year extension options with a fee of 12.5 basis points for the first two-year extension and 25 basis points for the second two-year extension.
|
|
(l)
|
The construction loan has a maximum borrowing amount of $73,350 and provides, subject to certain conditions, one-year extension option followed by a six-month extension option with a fee of 25 basis points each. The joint venture has a swap agreement that fixes the all-in rate to 2.79 percent per annum on an initial notional amount of $1,620, increasing to $69,500 for the period from July 1, 2013 to January 1, 2016.
|
|
(m)
|
The Company also owns a 20 percent residual interest in undeveloped land parcels: parcels 6, I, and J ("Port Imperial North Land") that can accommodate the development of 836 apartment units.
|
|
(n)
|
The construction loan has a maximum borrowing amount of $77,400 and provides, subject to certain conditions, two one-year extension options with a fee of 25 basis points for each year.
|
|
(o)
|
The construction loan with a maximum borrowing amount of $57,000 converted to a permanent loan on February 27, 2015.
|
|
(p)
|
The construction loan with a maximum borrowing amount of $23,400 converted to a permanent loan on July 14, 2015. See discussion in Recent Transactions following in this footnote.
|
|
(q)
|
The construction/permanent loan has a maximum borrowing amount of $100,700 with amortization starting in August 2017.
|
|
(r)
|
The construction/permanent loan has a maximum borrowing amount of $192,000.
|
|
(s)
|
The joint venture has a swap agreement that fixes the all-in rate to 3.99375 percent per annum on an initial notional amount of $13,650 and then adjusting in accordance with an amortization schedule, which is effective from October 17, 2011 through loan maturity.
|
|
(t)
|
The mortgage loan has two one-year extension options, subject to certain conditions, and includes a $25 million construction escrow with a balance of $0.5 million to be drawn at September 30, 2015.
|
|
(u)
|
The Company’s equity interests in the joint ventures will be subordinated to Keystone Entities receiving a 15 percent internal rate of return (“IRR”) after which the Company will receive a 10 percent IRR on its subordinate equity and then all profit will be split equally. See discussion in Recent Transactions following in this footnote.
|
|
(v)
|
Principal balance of $127,600 bears interest at 5.114 percent and matures in August 27, 2023; principal balance of $85,521 bears interest at rates ranging from LIBOR+5.0 percent to LIBOR+5.75 percent and matures in August 27, 2016; principal balance of $10,425 bears interest at LIBOR+6.0 percent matures in August 27, 2015.
|
|
(w)
|
Includes the Company’s pari-passu interests of $4.4 million in five properties and Company’s subordinated equity interests to Keystone Entities receiving a 15 percent internal rate of return (“IRR”) after which the Company will receive a 10 percent IRR on its subordinate equity and then all profit will be split equally.
|
|
(x)
|
Principal balance of $41,849 bears interest at 4.95 percent and matures on July 1, 2017; principal balance of $72,329 bears interest at rates ranging from 5.65 percent to 6.75 percent and matures on September 9, 2017; principal balance of $14,250 bears interest at 4.88 percent and matures on July 6, 2024; principal balance of $63,400 bears interest at 4.93 percent and matures on July 6, 2044; principal balance of $15,050 bears interest at 4.71 percent and matures on August 6, 2044.
|
|
(y)
|
Includes undivided interests in the same manner as investments in noncontrolling partnership, pursuant to ASC 970-323-25-12.
|
|
(z)
|
See Note 9: Mortgages, Loans Payable and Other Obligations for debt secured by interests in these assets.
|
|
(aa)
|
The negative carrying value for this venture of $1,419 and $1,854 as of September 30, 2015 and December 31, 2014, respectively, were included in accounts payable, accrued expenses and other liabilities.
|
|
(ab)
|
Balance includes: (i) mortgage loan, collateralized by the hotel property, with a balance of $60,498, bears interest at 6.15 percent and matures in November 2016, and (ii) loan with a balance of $3,594, bears interest at fixed rates ranging from 6.09 percent to 6.62 percent and matures in August 1, 2020. The Company posted a $3.6 million letter of credit in support of this loan, half of which is indemnified by the partner.
|
|
(ac)
|
The joint venture collected net proceeds of $47.2 million at maturity, of which the Company received its share of $37.8 million on August 6, 2014.
|
|
(ad)
|
The Company owns other interests in various unconsolidated joint ventures, including interests in assets previously owned and interest in ventures whose businesses are related to its core operations. These ventures are not expected to significantly impact the Company's operations in the near term.
|
The following is a summary of the Company’s equity in earnings (loss) of unconsolidated joint ventures for the three and nine months ended September 30, 2015 and 2014: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
Entity / Property Name
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
Multi-family
|
|
|
|
|
|
|
|
|
|
|
|
|
Marbella RoseGarden, L.L.C./ Marbella
|
$
|
64
|
|
$
|
3
|
|
$
|
186
|
|
$
|
(13)
|
|
RoseGarden Monaco Holdings, L.L.C./ Monaco
|
|
(295)
|
|
|
(249)
|
|
|
(924)
|
|
|
(764)
|
|
Rosewood Lafayette Holdings, L.L.C./ Highlands at Morristown Station
|
|
-
|
|
|
(221)
|
|
|
(62)
|
|
|
(639)
|
|
PruRose Port Imperial South 15, LLC /RiversEdge at Port Imperial
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Rosewood Morristown, L.L.C. / Metropolitan at 40 Park
|
|
(93)
|
|
|
(90)
|
|
|
(277)
|
|
|
(264)
|
|
Overlook Ridge JV 2C/3B, L.L.C./The Chase at Overlook Ridge
|
|
(16)
|
|
|
(217)
|
|
|
(263)
|
|
|
(155)
|
|
PruRose Riverwalk G, L.L.C./ RiverTrace at Port Imperial
|
|
(151)
|
|
|
(615)
|
|
|
(681)
|
|
|
(1,766)
|
|
Elmajo Urban Renewal Associates, LLC / Lincoln Harbor (Bldg A&C)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(203)
|
|
Crystal House Apartments Investors LLC / Crystal House
|
|
(44)
|
|
|
68
|
|
|
(41)
|
|
|
(206)
|
|
Portside Master Company, L.L.C./ Portside at Pier One - Bldg 7
|
|
(379)
|
|
|
(228)
|
|
|
(1,736)
|
|
|
(661)
|
|
PruRose Port Imperial South 13, LLC / RiverParc at Port Imperial
|
|
(257)
|
|
|
(220)
|
|
|
(988)
|
|
|
(638)
|
|
Roseland/Port Imperial Partners, L.P./ Riverwalk C
|
|
(85)
|
|
|
(173)
|
|
|
(394)
|
|
|
(518)
|
|
RoseGarden Marbella South, L.L.C./ Marbella II
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Estuary Urban Renewal Unit B, LLC / Lincoln Harbor (Bldg B)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(15)
|
|
Riverpark at Harrison I, L.L.C./ Riverpark at Harrison
|
|
(54)
|
|
|
-
|
|
|
(377)
|
|
|
-
|
|
Capitol Place Mezz LLC / Station Townhouses
|
|
(1,454)
|
|
|
-
|
|
|
(2,642)
|
|
|
-
|
|
Harborside Unit A Urban Renewal, L.L.C. / URL Harborside
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(212)
|
|
RoseGarden Monaco, L.L.C./ San Remo Land
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Grand Jersey Waterfront URA, L.L.C./ Liberty Landing
|
|
(12)
|
|
|
-
|
|
|
(32)
|
|
|
(54)
|
|
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
Red Bank Corporate Plaza, L.L.C./ Red Bank
|
|
110
|
|
|
101
|
|
|
332
|
|
|
306
|
|
12 Vreeland Associates, L.L.C./ 12 Vreeland Road
|
|
38
|
|
|
22
|
|
|
110
|
|
|
165
|
|
BNES Associates III / Offices at Crystal Lake
|
|
13
|
|
|
127
|
|
|
133
|
|
|
273
|
|
Hillsborough 206 Holdings, L.L.C./ Hillsborough 206
|
|
-
|
|
|
-
|
|
|
(5)
|
|
|
(5)
|
|
KPG-P 100 IMW JV, LLC / 100 Independence Mall West
|
|
(37)
|
|
|
(412)
|
|
|
(800)
|
|
|
(1,548)
|
|
Keystone-Penn
|
|
3,663
|
|
|
-
|
|
|
3,663
|
|
|
-
|
|
Keystone-TriState
|
|
(173)
|
|
|
(733)
|
|
|
(1,763)
|
|
|
(733)
|
|
KPG-MCG Curtis JV, L.L.C./ Curtis Center
|
|
327
|
|
|
113
|
|
|
755
|
|
|
364
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
Plaza VIII & IX Associates, L.L.C./ Vacant land (parking operations)
|
|
102
|
|
|
74
|
|
|
258
|
|
|
220
|
|
Roseland/North Retail, L.L.C./ Riverwalk at Port Imperial
|
|
(17)
|
|
|
(34)
|
|
|
(52)
|
|
|
(81)
|
|
South Pier at Harborside / Hyatt Regency Jersey City on the Hudson
|
|
1,151
|
|
|
583
|
|
|
1,934
|
|
|
1,874
|
|
Stamford SM LLC / Senior Mezzanine Loan
|
|
-
|
|
|
493
|
|
|
-
|
|
|
2,337
|
|
Other
|
|
734
|
|
|
340
|
|
|
943
|
|
|
876
|
|
Company's equity in earnings (loss) of unconsolidated joint ventures
|
$
|
3,135
|
|
$
|
(1,268)
|
|
$
|
(2,723)
|
|
$
|
(2,060)
|
The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of September 30, 2015 and December 31, 2014: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
2014
|
|
Assets:
|
|
|
|
|
|
|
|
Rental property, net
|
|
$
|
1,602,899
|
|
$
|
1,534,812
|
|
Other assets
|
|
|
460,762
|
|
|
398,222
|
|
Total assets
|
|
$
|
2,063,661
|
|
$
|
1,933,034
|
|
Liabilities and partners'/
|
|
|
|
|
|
|
|
members' capital:
|
|
|
|
|
|
|
|
Mortgages and loans payable
|
|
$
|
1,246,582
|
|
$
|
1,060,020
|
|
Other liabilities
|
|
|
228,045
|
|
|
211,340
|
|
Partners'/members' capital
|
|
|
589,034
|
|
|
661,674
|
|
Total liabilities and
|
|
|
|
|
|
|
|
partners'/members' capital
|
|
$
|
2,063,661
|
|
$
|
1,933,034
|
The following is a summary of the results from operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three and nine months ended September 30, 2015 and 2014: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
Total revenues
|
$
|
82,586
|
|
$
|
80,711
|
|
$
|
238,138
|
|
$
|
224,822
|
|
Operating and other expenses
|
|
(55,969)
|
|
|
(58,684)
|
|
|
(169,278)
|
|
|
(173,642)
|
|
Depreciation and amortization
|
|
(16,823)
|
|
|
(15,134)
|
|
|
(51,632)
|
|
|
(31,715)
|
|
Interest expense
|
|
(14,622)
|
|
|
(11,296)
|
|
|
(39,280)
|
|
|
(26,423)
|
|
Net loss
|
$
|
(4,828)
|
|
$
|
(4,403)
|
|
$
|
(22,052)
|
|
$
|
(6,958)
|
Recent Transactions
KEYSTONE-PENN
On August 28, 2015, Rosetree KPG III, L.L.C., which owns a 236,417 square-foot two-building office property located in Media, Pennsylvania refinanced its $31.8 million loan and obtained a new $45.5 million mortgage loan. The Company received a distribution of $3.7 million as its share of the loan proceeds recognized as equity in earnings during the three and nine months ended September 30, 2015 (as a result of having no carrying value of its investment in the unconsolidated joint venture).
RIVERPARK AT HARRISON I, L.L.C./RIVERPARK AT HARRISON
On July 14, 2015, Riverpark at Harrison I, L.L.C. (“Riverpark”), which owns a 141-unit multi-family rental property located in Harrison, New Jersey, refinanced the $23.4 million construction loan, and obtained a $30 million mortgage loan. The Company received a distribution of $1.7 million from the loan proceeds. Concurrent with the loan refinancing, the Company, which holds a 36 percent interest in Riverpark, and its venture partners that hold ownership interests aggregating 44 percent acquired the 20 percent interest of the remaining partner group for $2.1 million. As a result of the 20 percent redemption, the Company’s ownership interest increased to 45 percent with the remaining venture partners owning 55 percent. The Company has determined that the joint venture is not a VIE since the equity investment at risk is sufficient to permit Riverpark to finance its activities without additional financial support. As control is shared with the partners in accordance with the operating agreement, the Company will continue to have an unconsolidated joint venture interest in Riverpark under the provisions of ASC 810, Consolidation.
ROSEWOOD LAFAYETTE HOLDINGS, L.L.C./HIGHLANDS AT MORRISTOWN STATION
On June 1, 2015, the Company sold its 25 percent equity interest in Rosewood Lafayette Holdings L.L.C., a joint venture which owns the Highlands at Morristown Station, a 217-unit multi-family property located in Morristown, New Jersey, to its joint venture partner and realized a gain on the sale of $6.4 million.
OVERLOOK RIDGE JV, LLC/QUARRYSTONE AT OVERLOOK RIDGE
On May 13, 2015, LR Overlook Phase II, LLC, of which the Company held a 50 percent interest, sold its 251-unit multi-family rental property located in Malden, Massachusetts (“Quarrystone Property”) for approximately $74.6 million. The Company received no share of the distributable cash from the sale as the Company’s equity interest in the venture is subordinated to its joint venture partner, and realized no gain or loss from the sale.
|