Investments in Unconsolidated Entities | Investments in Unconsolidated Entities As of June 30, 2015 and December 31, 2014 , we owned the following number of properties through unconsolidated entities: Ownership % Number of Properties June 30, December 31, 2015 2014 Duke JV 80.0% 13 14 European JV 80.0% 9 9 UK JV 80.0% 3 3 CBRE Strategic Partners Asia 5.07% 2 3 27 29 Investments in unconsolidated entities at June 30, 2015 and December 31, 2014 consist of the following (in thousands): June 30, December 31, 2015 2014 Duke JV $ 226,444 $ 239,376 European JV 128,815 144,141 UK JV 32,749 33,189 Afton Ridge — 117 CBRE Strategic Partners Asia 5,317 6,870 $ 393,325 $ 423,693 The following is a summary of the investments in unconsolidated entities for the six months ended June 30, 2015 and the year ended December 31, 2014 (in thousands): June 30, December 31, 2015 2014 Investment Balance, January 1 $ 423,693 $ 514,802 Contributions — 7,625 Company's Equity in Net Income (including adjustments for basis differences) 10,181 28,823 Other Comprehensive Loss of Unconsolidated Entities (11,105 ) (22,342 ) Distributions (29,444 ) (105,215 ) Investment Balance, End of Period $ 393,325 $ 423,693 The following are the balance sheets of our investments in unconsolidated entities at June 30, 2015 (in thousands): Duke JV European JV Other (2) Total Assets Investments in Real Estate (1) $ 315,944 $ 249,185 $ 157,032 $ 722,161 Other Assets 29,968 40,669 12,871 83,508 Total Assets $ 345,912 $ 289,854 $ 169,903 $ 805,669 Liabilities and Equity Secured Notes Payable, net $ 56,671 $ 124,535 $ — $ 181,206 Other Liabilities 6,722 4,299 20,276 31,297 Total Liabilities 63,393 128,834 20,276 212,503 CSP Equity 226,444 128,815 38,066 393,325 Other Investors' Equity 56,075 32,205 111,561 199,841 Total Liabilities and Equity $ 345,912 $ 289,854 $ 169,903 $ 805,669 __________ (1) Includes REIT Basis Adjustments for costs incurred by the Company outside of the Duke/Hulfish, LLC joint venture (the "Duke JV") that are directly capitalizable to its investment in real estate assets acquired, including acquisition costs paid to our former investment advisor prior to January 1, 2009. (2) Includes the Goodman Princeton Holdings (Jersey) Limited joint venture (the "UK JV") and CBRE Strategic Partners Asia. The following are the balance sheets of our investments in unconsolidated entities at December 31, 2014 (in thousands): Duke JV European JV Other (2) Total Assets Investments in Real Estate (1) $ 323,236 $ 274,128 $ 186,360 $ 783,724 Real Estate Investments and Other Assets Held-for-Sale 17,230 — — 17,230 Other Assets 32,474 49,435 11,553 93,462 Total Assets $ 372,940 $ 323,563 $ 197,913 $ 894,416 Liabilities and Equity Liabilities Related to Real Estate Investments Held-for-Sale $ 11,048 $ — $ — $ 11,048 Secured Notes Payable, net 57,222 135,173 — 192,395 Other Liabilities 6,013 8,214 17,093 31,320 Total Liabilities 74,283 143,387 17,093 234,763 CSP Equity 239,376 144,141 40,176 423,693 Other Investors' Equity 59,281 36,035 140,644 235,960 Total Liabilities and Equity $ 372,940 $ 323,563 $ 197,913 $ 894,416 __________ (1) Includes REIT Basis Adjustments for costs incurred by the Company outside of the Duke JV that are directly capitalizable to its investment in real estate assets acquired, including acquisition costs paid to our former investment advisor prior to January 1, 2009. (2) Includes UK JV, Afton Ridge, and CBRE Strategic Partners Asia. The following are the statements of operations for our investments in unconsolidated entities for the three months ended June 30, 2015 and June 30, 2014 (in thousands): Three Months Ended June 30, 2015 June 30, 2014 Duke JV European JV Other (1) Total Duke JV European JV Other (2) Total Total Revenue $ 11,159 $ 6,100 $ 2,147 $ 19,406 $ 14,693 $ 7,783 $ 1,253 $ 23,729 Operating Expenses 3,124 656 563 4,343 4,293 863 722 5,878 Net Operating Income 8,035 5,444 1,584 15,063 10,400 6,920 531 17,851 Depreciation and Amortization 5,219 2,432 478 8,129 6,683 3,087 528 10,298 Interest Expense 755 917 — 1,672 1,035 1,165 — 2,200 Gain on Sale of Real Estate 19 — — 19 — — — — Net Income 2,080 2,095 1,106 5,281 2,682 2,668 3 5,353 Company Share in Net Income 1,664 1,676 363 3,703 2,146 2,134 362 4,642 Adjustments for REIT basis (27 ) — — (27 ) (30 ) — — (30 ) CSP Equity in Net Income $ 1,637 $ 1,676 $ 363 $ 3,676 $ 2,116 $ 2,134 $ 362 $ 4,612 __________ (1) Includes UK JV and CBRE Strategic Partners Asia. (2) Includes UK JV, Afton Ridge, and CBRE Strategic Partners Asia. The following are the statements of operations for our investments in unconsolidated entities for the six months ended June 30, 2015 and June 30, 2014 (in thousands): Six Months Ended June 30, 2015 June 30, 2014 Duke JV European JV Other (1) Total Duke JV European JV Other (2) Total Total Revenue $ 23,790 $ 12,673 $ (187 ) $ 36,276 $ 29,353 $ 15,119 $ 854 $ 45,326 Operating Expenses 6,547 1,871 1,181 9,599 9,329 1,992 1,467 12,788 Net Operating Income 17,243 10,802 (1,368 ) 26,677 20,024 13,127 (613 ) 32,538 Depreciation and Amortization 10,433 5,033 962 16,428 14,199 6,016 1,051 21,266 Interest Expense 1,549 1,874 — 3,423 2,075 2,298 — 4,373 Gain on Sale of Real Estate 3,039 — — 3,039 — — — — Loss on Extinguishment of Debt (73 ) — — (73 ) — — — — Net Income (Loss) 8,227 3,895 (2,330 ) 9,792 3,750 4,813 (1,664 ) 6,899 Company Share in Net Income 6,581 3,116 537 10,234 3,000 3,850 649 7,499 Adjustments for REIT basis (53 ) — — (53 ) (61 ) — — (61 ) CSP Equity in Net Income $ 6,528 $ 3,116 $ 537 $ 10,181 $ 2,939 $ 3,850 $ 649 $ 7,438 __________ (1) Includes UK JV and CBRE Strategic Partners Asia. (2) Includes UK JV, Afton Ridge, and CBRE Strategic Partners Asia. Investments in Unconsolidated Entities Activity On January 23, 2015, the Duke JV sold one office property located in Raleigh, North Carolina for approximately $20.6 million , of which our pro rata share was approximately $16.4 million and our pro rata gain was approximately $2.4 million . On April 30, 2015, CBRE Strategic Partners Asia sold the remaining three floors at the Kowloon Commerce Center in Hong Kong for approximately $42.2 million , of which our pro rata share was approximately $1.4 million . |