XML 63 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Real Estate Ventures (Tables)
12 Months Ended
Dec. 31, 2017
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of Equity Method Investments
Balance Sheet Amounts Consolidated for Variable Interest Entity [Table Text Block]
Summarized financial information for our consolidated VIEs is presented in the following tables.
 
December 31,
($ in millions)
2017
2016
Property and equipment, net
$
15.7

13.8

Investments in real estate ventures
12.6

10.3

Other assets (1)
44.4

40.7

Total assets
$
72.7

64.8

Other current liabilities (1)
$
30.9

35.0

Mortgage indebtedness (included in Other liabilities)
9.2

9.7

Total liabilities
40.1

44.7

Members' equity (included in Noncontrolling interest)
32.6

20.1

Total liabilities and members' equity
$
72.7

64.8


(1) Balances primarily represent investment properties and their corresponding liabilities, classified as held-for-sale.
Comprehensive Income Amounts Consolidated for Variable Interest Entity [Table Text Block]
 
Year Ended December 31,
($ in millions)
2017
2016
2015
Revenue (2)
$
5.9

6.6

8.5

Operating and other expenses
(4.2
)
(7.1
)
(3.9
)
Gain on sale of investment

13.3

1.4

Net income
$
1.7

12.8

6.0


(2) Includes $3.3 million for the year ended December 31, 2015, representing our proportionate share of the gain on the sale of real estate by an investment of one of our consolidated VIE's that was accounted for pursuant to the equity method.
Summary of Combined Financial Information for Unconsolidated Ventures
The following tables summarize the combined financial information for our unconsolidated real estate ventures (including those held via LIC II) accounted for under equity method or at fair value.
 
 
December 31,
($ in millions)
 
2017
2016
Balance Sheets:
 
 
 
 
Investments in real estate, net of depreciation
 
$
17,407.4

14,780.7

 
Total assets
 
19,589.7

16,728.2

 
Mortgage indebtedness
 
6,170.5

5,480.6

 
Other borrowings
 
926.3

502.0

 
Total liabilities
 
8,301.1

6,729.7

 
Total equity
 
11,288.6

9,998.5

 
 
 
 
 
 
 
Year Ended December 31,
($ in millions)
2017
2016
2015
Statements of Operations:
 
 
 
 
Revenue
$
1,319.0

1,266.8

1,473.6

 
Net income
895.7

874.7

1,179.5

Investments in real estate ventures
The table below shows the movement in our investments in real estate ventures reported at fair value.
 
Year Ended December 31,
($ in millions)
2017
2016
2015
Fair value investments as of January 1,
$
212.7

155.2

113.6

Investments
33.5

105.8

33.8

Distributions
(37.1
)
(62.1
)
(9.0
)
Change in fair value
28.1

16.6

21.1

Foreign currency translation adjustments, net
5.1

(2.8
)
(4.3
)
Fair value investments as of December 31,
$
242.3

212.7

155.2