Summary of the entity's investments in unconsolidated entities | The following is a summary of our investments in unconsolidated entities as of September 30, 2016 , and December 31, 2015 (dollar amounts in thousands): Ownership Interest Investment Balance Entity Name Property September 30, December 31, 2015 September 30, December 31, 1301 Chestnut Associates, L.P. (1) Wanamaker Building 60.00 % 60.00 % $ 44,229 $ 42,898 Domain Junction LLC (2) (3) Domain 2 & 7 49.84 % 49.84 % 10,163 26,588 Domain Junction 8 Venture LLC (2) (3) Domain 8 50.00 % 50.00 % 17,921 14,193 COLDC 54 Holdings, LLC (3) Colorado Building 10.00 % 10.00 % 770 949 GSTDC 72 Holdings, LLC (3) 1325 G Street 10.00 % 10.00 % 3,871 4,370 Total $ 76,954 $ 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 September 30, 2016 , these VIEs have total assets of approximately $342.6 million and total liabilities of approximately $250.1 million , as outlined in the summarized balance sheets presented below. The summarized balance sheets of our unconsolidated entities as of as of September 30, 2016 , and December 31, 2015 , are as follows (in thousands): as of September 30, 2016 Total Wanamaker Other (50% or less owned entities) Real estate, net $ 407,132 $ 126,076 $ 281,056 Real estate intangibles, net 50,413 10,776 39,637 Cash, cash equivalents and restricted cash 22,728 12,551 10,177 Other assets 21,978 10,227 11,751 Total assets $ 502,251 $ 159,630 $ 342,621 Notes payable, net $ 298,974 $ 70,557 $ 228,417 Accounts payable 12,855 1,007 11,848 Other liabilities 15,087 5,266 9,821 Equity 175,335 82,800 92,535 Total liabilities and equity $ 502,251 $ 159,630 $ 342,621 Company’s share of equity $ 69,740 $ 49,680 $ 20,060 Basis differences (1) 7,214 (5,451 ) 12,665 Carrying value of the Company’s investment in unconsolidated entities $ 76,954 $ 44,229 $ 32,725 ____________________ (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 and nine months ended September 30, 2016 and 2015, are as follows (in thousands): Three months ended September 30, 2016 Total Wanamaker Other Revenue $ 15,010 $ 6,766 $ 8,244 Income (loss) from continuing operations $ 665 $ 837 $ (172 ) Gain on sale of real estate 1,000 — 1,000 Net income $ 1,665 $ 837 $ 828 Company’s share of income (loss) from continuing operations $ 587 $ 502 $ 85 Company’s share of gain on sale of real estate 60 — 60 Company’s share of net income $ 647 $ 502 $ 145 Basis differences and elimination of inter-entity fees (1 ) 128 (129 ) Equity in operations of investments $ 646 $ 630 $ 16 ________________ (1) Includes combined earnings and losses for Domain 2&7, Domain 8, Colorado Building, 1325 G Street, and recognition of a previously deferred gain on the sale of Paces West, a property we sold on November 30, 2015. Three months ended September 30, 2015 Total Wanamaker Other Revenue $ 16,558 $ 6,416 $ 10,142 Income (loss) from continuing operations $ (6,647 ) $ 526 $ (7,173 ) Net income (loss) $ (6,647 ) $ 526 $ (7,173 ) Company’s share of net income (loss) $ (298 ) $ 315 $ (613 ) Basis differences and elimination of inter-entity fees 139 124 15 Equity in operations of investments $ (159 ) $ 439 $ (598 ) _______________ (1) Includes combined earnings and losses for Domain 2 & 7, Domain 8, Colorado Building, 1325 G Street, and Paces West, a property in which we owned a 10% interest during the three months ended September 30, 2015 . Paces West was sold on November 30, 2015. Domain 2 & 7 and Domain 8 were included as unconsolidated entities beginning upon their acquisition on July 23, 2015. Nine months ended September 30, 2016 Total Wanamaker Other Revenue $ 43,469 $ 19,913 $ 23,556 Income (loss) from continuing operations $ 1,820 $ 2,716 $ (896 ) Gain on sale of real estate 1,000 — 1,000 Net income $ 2,820 $ 2,716 $ 104 Company’s share of income (loss) from continuing operations $ 1,831 $ 1,630 $ 201 Company’s share of gain on sale of real estate 60 — 60 Company’s share of net income $ 1,891 $ 1,630 $ 261 Basis differences and elimination of inter-entity fees (7 ) 383 (390 ) Equity in operations of investments $ 1,884 $ 2,013 $ (129 ) _____________________ (1) Includes combined earnings and losses for Domain 2&7, Domain 8, Colorado Building, and 1325 G Street, and recognition of a previously deferred gain on the sale of Paces West, a property we sold on November 30, 2015. Nine months ended September 30, 2015 Total Wanamaker Other Revenue $ 36,247 $ 19,370 $ 16,877 Income (loss) from continuing operations $ (10,522 ) $ 1,437 $ (11,959 ) Net income (loss) $ (10,522 ) $ 1,437 $ (11,959 ) Company’s share of net income (loss) $ (230 ) $ 862 $ (1,092 ) Basis differences and elimination of inter-entity fees 383 365 18 Equity in operations of investments $ 153 $ 1,227 $ (1,074 ) _______________ (1) Includes combined earnings and losses for Domain 2 & 7, Domain 8, Colorado Building, 1325 G Street, and Paces West, a property in which we owned a 10% interest during the nine months ended September 30, 2016 . Paces West was sold on November 30, 2015. Colorado Building and 1325 G Street were included as unconsolidated entities beginning on June 30, 2015. Domain 2 & 7 and Domain 8 were included as unconsolidated entities upon their acquisition on July 23, 2015. |