Investments in Unconsolidated Entities | Investments in Unconsolidated Entities As of September 30, 2015 and December 31, 2014 , we owned the following number of properties through unconsolidated entities: Ownership % Number of Properties September 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 September 30, 2015 and December 31, 2014 consist of the following (in thousands): September 30, December 31, 2015 2014 Duke JV $ 221,716 $ 239,376 European JV 127,135 144,141 UK JV 31,175 33,189 Afton Ridge — 117 CBRE Strategic Partners Asia 5,194 6,870 $ 385,220 $ 423,693 The following is a summary of the investments in unconsolidated entities for the nine months ended September 30, 2015 and the year ended December 31, 2014 (in thousands): September 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) 14,419 28,823 Other Comprehensive Loss of Unconsolidated Entities (12,038 ) (22,342 ) Distributions (40,854 ) (105,215 ) Investment Balance, End of Period $ 385,220 $ 423,693 The following are the balance sheets of our investments in unconsolidated entities at September 30, 2015 (in thousands): Duke JV European JV Other (2) Total Assets Investments in Real Estate (1) $ 312,494 $ 248,204 $ 147,646 $ 708,344 Other Assets 28,523 40,130 13,910 82,563 Total Assets $ 341,017 $ 288,334 $ 161,556 $ 790,907 Liabilities and Equity Secured Notes Payable, net $ 56,390 $ 124,884 $ — $ 181,274 Other Liabilities 8,025 4,531 16,285 28,841 Total Liabilities 64,415 129,415 16,285 210,115 CSP Equity 221,716 127,135 36,369 385,220 Other Investors' Equity 54,886 31,784 108,902 195,572 Total Liabilities and Equity $ 341,017 $ 288,334 $ 161,556 $ 790,907 __________ (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 September 30, 2015 and September 30, 2014 (in thousands): Three Months Ended September 30, 2015 September 30, 2014 Duke JV European JV Other (1) Total Duke JV European JV Other (2) Total Total Revenue $ 12,016 $ 6,515 $ (887 ) $ 17,644 $ 14,331 $ 7,114 $ 4,395 $ 25,840 Operating Expenses 3,106 1,170 598 4,874 3,980 722 820 5,522 Net Operating Income 8,910 5,345 (1,485 ) 12,770 10,351 6,392 3,575 20,318 Depreciation and Amortization 4,960 2,383 490 7,833 6,611 3,061 532 10,204 Interest Expense 751 946 — 1,697 1,031 1,139 — 2,170 Gain on Sale of Real Estate (145 ) — — (145 ) — — — — Net Income (Loss) 3,054 2,016 (1,975 ) 3,095 2,709 2,192 3,043 7,944 Company Share in Net Income 2,443 1,613 208 4,264 2,168 1,754 490 4,412 Adjustments for REIT basis (26 ) — — (26 ) (21 ) — — (21 ) CSP Equity in Net Income $ 2,417 $ 1,613 $ 208 $ 4,238 $ 2,147 $ 1,754 $ 490 $ 4,391 __________ (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 nine months ended September 30, 2015 and September 30, 2014 (in thousands): Nine Months Ended September 30, 2015 September 30, 2014 Duke JV European JV Other (1) Total Duke JV European JV Other (2) Total Total Revenue $ 35,806 $ 19,188 $ (1,074 ) $ 53,920 $ 43,684 $ 22,233 $ 5,258 $ 71,175 Operating Expenses 9,653 3,041 1,779 14,473 13,302 2,714 2,307 18,323 Net Operating Income 26,153 16,147 (2,853 ) 39,447 30,382 19,519 2,951 52,852 Depreciation and Amortization 15,393 7,416 1,452 24,261 20,810 9,077 1,583 31,470 Interest Expense 2,300 2,820 — 5,120 3,106 3,437 — 6,543 Gain on Sale of Real Estate 2,894 — — 2,894 — — — — Loss on Extinguishment of Debt (73 ) — — (73 ) — — — — Net Income (Loss) 11,281 5,911 (4,305 ) 12,887 6,466 7,005 1,368 14,839 Company Share in Net Income 9,024 4,729 745 14,498 5,179 5,604 1,129 11,912 Adjustments for REIT basis (79 ) — — (79 ) (83 ) — — (83 ) CSP Equity in Net Income $ 8,945 $ 4,729 $ 745 $ 14,419 $ 5,096 $ 5,604 $ 1,129 $ 11,829 __________ (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 . |