Summary of the entity's investments in unconsolidated entities | The following is a summary of our investments in unconsolidated entities as of June 30, 2016 , and December 31, 2015 (dollar amounts in thousands): Ownership Interest Investment Balance Entity Name Property June 30, December 31, 2015 June 30, December 31, 1301 Chestnut Associates, L.P. (1) Wanamaker Building 60.00 % 60.00 % $ 43,726 $ 42,898 Domain Junction LLC (2) (3) Domain 2 & 7 49.84 % 49.84 % 10,937 26,588 Domain Junction 8 Venture LLC (2) (3) Domain 8 50.00 % 50.00 % 17,749 14,193 COLDC 54 Holdings, LLC (3) Colorado Building 10.00 % 10.00 % 878 949 GSTDC 72 Holdings, LLC (3) 1325 G Street 10.00 % 10.00 % 4,316 4,370 Total $ 77,606 $ 88,998 _________________ (1) All major decisions for this entity require a vote of 70% (and in some instances 75% ) of the ownership group. (2) All major decisions for this entity are made by the other owner. (3) We have evaluated our investments in unconsolidated entities in order to determine if they are VIEs. Based on our assessment, we have identified each of these entities as a VIE, but we are not the primary beneficiary, as we do not have the power to direct the activities that most significantly impact the economic performance of these entities. For these VIEs in which we are not deemed to be the primary beneficiary, we continue to account for them using the equity method. The maximum amount of exposure to loss with respect to these VIEs is the carrying amount of our investment. Additionally, we are required to fund up to $0.3 million in additional capital contributions to the Domain Junction 8 Venture LLC for the development of Domain 8. At June 30, 2016 , these VIEs have total assets of approximately $330.2 million and total liabilities of approximately $230.9 million , as outlined in the summarized balance sheets presented below. The summarized balance sheets of our unconsolidated entities as of as of June 30, 2016 , and December 31, 2015 , are as follows (in thousands): as of June 30, 2016 Total Wanamaker Other (50% or less owned entities) Real estate, net $ 396,381 $ 127,402 $ 268,979 Real estate intangibles, net 50,044 11,234 38,810 Cash, cash equivalents and restricted cash 23,815 12,350 11,465 Other assets 21,919 10,973 10,946 Total assets $ 492,159 $ 161,959 $ 330,200 Notes payable, net $ 285,851 $ 73,818 $ 212,033 Accounts payable 10,183 510 9,673 Other liabilities 14,888 5,668 9,220 Equity 181,237 81,963 99,274 Total liabilities and equity $ 492,159 $ 161,959 $ 330,200 Company’s share of equity $ 70,449 $ 49,178 $ 21,271 Basis differences (1) 7,157 (5,452 ) 12,609 Carrying value of the Company’s investment in unconsolidated entities $ 77,606 $ 43,726 $ 33,880 ____________________ (1) This amount represents the aggregate difference between our historical cost basis and the basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differences occur from impairment of investments and upon the transfer of assets that were previously owned by us into a joint venture. In addition, certain acquisition, transaction and other costs, including capitalized interest, may not be reflected in the net assets at the joint venture level. as of December 31, 2015 Total Wanamaker Other (50% or less owned entities) Real estate, net $ 379,646 $ 128,358 $ 251,288 Real estate intangibles, net 54,470 12,087 42,383 Cash, cash equivalents and restricted cash 23,814 12,819 10,995 Other assets 16,796 8,851 7,945 Total assets $ 474,726 $ 162,115 $ 312,611 Notes payable, net $ 246,500 $ 75,124 $ 171,376 Accounts payable 8,187 21 8,166 Other liabilities 19,144 6,386 12,758 Equity 200,895 80,584 120,311 Total liabilities and equity $ 474,726 $ 162,115 $ 312,611 Company’s share of equity $ 81,982 $ 48,350 $ 33,632 Basis differences (1) 7,016 (5,452 ) 12,468 Carrying value of the Company’s investment in unconsolidated entities $ 88,998 $ 42,898 $ 46,100 ________________ (1) This amount represents the aggregate difference between our historical cost basis and the basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differences occur from impairment of investments and upon the transfer of assets that were previously owned by us into a joint venture. In addition, certain acquisition, transaction and other costs, including capitalized interest, may not be reflected in the net assets at the joint venture level. Our equity in operations of investments represents our proportionate share of the combined earnings and losses of our investments for the period of our ownership. The summarized statements of operations of our unconsolidated entities for the three months ended June 30, 2016 and 2015, are as follows (in thousands): Three months ended June 30, 2016 Total Wanamaker Other Revenue $ 14,866 $ 6,842 $ 8,024 Income from continuing operations $ 1,323 $ 1,045 $ 278 Net income $ 1,323 $ 1,045 $ 278 Company’s share of net income from continuing operations $ 818 $ 627 $ 191 Basis differences and elimination of inter-entity fees 5 135 (130 ) Equity in operations of investments $ 823 $ 762 $ 61 ________________ (1) Includes combined earnings and losses for Domain 2&7, Domain 8, Colorado Building, and 1325 G Street. Three months ended June 30, 2015 Total Wanamaker Other Revenue $ 10,207 $ 6,663 $ 3,544 Income (loss) from continuing operations $ (3,779 ) $ 640 $ (4,419 ) Net income (loss) $ (3,779 ) $ 640 $ (4,419 ) Company’s share of net income (loss) from continuing operations $ (58 ) $ 384 $ (442 ) Basis differences and elimination of inter-entity fees 127 125 2 Equity in operations of investments $ 69 $ 509 $ (440 ) _______________ (1) Includes combined earnings and losses for Colorado Building, 1325 G Street, and Paces West, a property in which we owned a 10% interest during the three months ended June 30, 2015. Paces West was sold on November 30, 2015. Colorado Building and 1325 G Street were included as unconsolidated entities beginning on June 30, 2015. Our equity in operations of investments represents our proportionate share of the combined earnings and losses of our investments for the period of our ownership. The summarized statements of operations of our unconsolidated entities for the six months ended June 30, 2016 and 2015, are as follows (in thousands): Six months ended June 30, 2016 Total Wanamaker Other Revenue $ 28,459 $ 13,147 $ 15,312 Income (loss) from continuing operations $ 1,155 $ 1,879 $ (724 ) Net income (loss) $ 1,155 $ 1,879 $ (724 ) Company’s share of net income from continuing operations $ 1,244 $ 1,128 $ 116 Basis differences and elimination of inter-entity fees (6 ) 255 (261 ) Equity in operations of investments $ 1,238 $ 1,383 $ (145 ) _____________________ (1) Includes combined earnings and losses for Domain 2&7, Domain 8, Colorado Building, and 1325 G Street. Six months ended June 30, 2015 Total Wanamaker Other Revenue $ 19,689 $ 12,954 $ 6,735 Income (loss) from continuing operations $ (3,875 ) $ 911 $ (4,786 ) Net income (loss) $ (3,875 ) $ 911 $ (4,786 ) Company’s share of net income (loss) from continuing operations $ 68 $ 547 $ (479 ) Basis differences and elimination of inter-entity fees 244 241 3 Equity in operations of investments $ 312 $ 788 $ (476 ) _______________ (1) Includes combined earnings and losses for Colorado Building, 1325 G Street, and Paces West, a property in which we owned a 10% interest during the six months ended June 30, 2015. Paces West was sold on November 30, 2015. Colorado Building and 1325 G Street were included as unconsolidated entities beginning on June 30, 2015. |