Unconsolidated Entities | 6. Unconsolidated Entities As of December 31, 2014, the Company held an ownership interest in the DMC Partnership of $104.4 million. The Company sold its 81.98% interest in the DMC Partnership in April 2015 and received net sales proceeds of approximately $139.5 million from its co-venture partner, which resulted in a gain of approximately $39.3 million for financial reporting purposes. No disposition fee was paid to the Advisor on the sale of the DMC Partnership. The Company accounted for its pro-rata share of the net earnings of its investment in the DMC Partnership as continuing operations because although the properties owned by the DMC Partnership were outliers compared to the other assets invested in by the Company, the sale of the Company’s interest in the DMC Partnership did not cause a strategic shift in the Company, and it was not considered to have a major impact on the Company’s business; therefore, it did not qualify as discontinued operations under ASU 2014-08. As of December 31, 2014, the Company held an 80% ownership interest in the Intrawest Venture. During the nine months ended September 30, 2015, the Company contributed approximately $54.6 million to the Intrawest Venture and the Intrawest Venture repaid mortgage loans of approximately $54.6 million. In July 2015, the co-venture partner of the Intrawest Venture accepted the Company’s offer to acquire the co-venture partner’s 20% interest in the Intrawest Venture in accordance with the buy-sell provisions of the Intrawest Venture partnership agreement. The Company will own a 100% controlling interest in the Intrawest Venture once it acquires the remaining 20% interest from the co-venture partner. The Intrawest Venture is working with the Canada Revenue Agency to resolve matters related to its entities. The Intrawest Venture’s maximum exposure relating to these matters is approximately $12.1 million. However, the Intrawest Venture believes the more likely than not resolution will be approximately $1.5 million. As such, an accrual of $1.5 million has been reflected in the financial information of the Intrawest Venture. The following tables present financial information for the Company’s unconsolidated entities for the quarters and nine months ended September 30, 2015 and 2014 (in thousands): Summarized operating data Quarter Ended September 30, 2015 DMC (3) Intrawest Total Revenues $ — $ 4,503 $ 4,503 Property operating expenses — (2,449 ) (2,449 ) Depreciation and amortization — (807 ) (807 ) Interest expense — (476 ) (476 ) Net income $ — $ 771 $ 771 Loss allocable to other venture partners (1) $ — $ (408 ) (2) $ (408 ) Income allocable to the Company (1) $ — $ 1,179 $ 1,179 Amortization of capitalized costs — (17 ) (17 ) Equity in earnings of unconsolidated entities $ — $ 1,162 $ 1,162 Distribution declared to the Company $ — $ 1,592 $ 1,592 Distributions received by the Company $ — $ 918 $ 918 Quarter Ended September 30, 2014 DMC Intrawest Total Revenues $ 6,870 $ 4,856 $ 11,726 Property operating expenses (305 ) (2,472 ) (2,777 ) Depreciation and amortization (2,327 ) (1,118 ) (3,445 ) Interest expense (1,909 ) (1,241 ) (3,150 ) Net income $ 2,329 $ 25 $ 2,354 Loss allocable to other venture partners (1) $ (532 ) $ (406 ) (2) $ (938 ) Income allocable to the Company (1) $ 2,861 $ 431 $ 3,292 Amortization of capitalized costs (64 ) (52 ) (116 ) Equity in earnings of unconsolidated entities $ 2,797 $ 379 $ 3,176 Distribution declared to the Company $ 2,859 $ 742 $ 3,601 Distributions received by the Company $ 2,829 $ 492 $ 3,321 Nine Months Ended September 30, 2015 DMC (3) Intrawest Total Revenues $ 10,743 $ 13,809 $ 24,552 Property operating expenses (173 ) (7,788 ) (7,961 ) Depreciation and amortization (3,038 ) (3,375 ) (6,413 ) Interest expense (1,555 ) (2,294 ) (3,849 ) Net income $ 5,977 $ 352 $ 6,329 Income (loss) allocable to other venture partners (1) $ 3,477 $ (1,204 ) (2) $ 2,273 Income allocable to the Company (1) $ 2,500 $ 1,556 $ 4,056 Amortization of capitalized costs (25 ) (91 ) (116 ) Equity in earnings of unconsolidated entities $ 2,475 $ 1,465 $ 3,940 Distribution declared to the Company $ 3,698 $ 6,142 $ 9,840 Distributions received by the Company $ 6,558 $ 5,093 $ 11,651 Nine Months Ended September 30, 2014 DMC Intrawest Total Revenues $ 21,649 $ 14,694 $ 36,343 Property operating expenses (569 ) (7,654 ) (8,223 ) Depreciation and amortization (6,779 ) (5,455 ) (12,234 ) Interest expense (5,743 ) (3,889 ) (9,632 ) Net income (loss) $ 8,558 $ (2,304 ) $ 6,254 Income (loss) allocable to other venture partners (1) $ 72 $ (1,205 ) (2) $ (1,133 ) Income (loss) allocable to the Company (1) $ 8,486 $ (1,099 ) $ 7,387 Amortization of capitalized costs (280 ) (158 ) (438 ) Equity in earnings (loss) of unconsolidated entities $ 8,206 $ (1,257 ) $ 6,949 Distribution declared to the Company $ 8,485 $ 1,892 $ 10,377 Distributions received by the Company $ 8,485 $ 1,411 $ 9,896 FOOTNOTES: (1) Income (loss) is allocated between the Company and its venture partner using the hypothetical liquidation book value (“HLBV”) method of accounting. (2) This amount includes the venture partner’s portion of interest expense on a loan which the partners made to the venture. These amounts are treated as distributions for the purposes of the HLBV calculation. (3) On April 29, 2015, the Company completed the sale of its interest in the DMC Partnership as described above. As such, summarized operating data for the partnership is reported through April 29, 2015. |