XML 30 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Unconsolidated Entities
12 Months Ended
Dec. 31, 2017
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Entities
estment in Unconsolidated Entities

The Company's investments in unconsolidated entities accounted for under the equity method consist of the following as of December 31, 2017 and December 31, 2016 (dollar amounts in thousands):

 
 
December 31, 2017
 
December 31, 2016
Investment Name
 
Ownership Interest
 
Carrying Amount
 
Ownership Interest
 
Carrying Amount
Autumnwood Investments LLC
 

 
$

 

 
$
2,092

200 RHC Hoover, LLC (1)
 

 

 
63
%
 
8,886

BBA-EP320 II, L.L.C., BBA-Ten10 II, L.L.C., and Lexington on the Green Apartments, L.L.C. (collectively)
 
45
%
 
8,320

 
45
%
 
7,949

Total - Equity Method
 
 
 
$
8,320

 
 
 
$
18,927


(1) 
On March 31, 2017, the Company reconsidered its evaluation of its variable interest in 200 RHC Hoover, LLC ("Riverchase Landing") and determined that it became the primary beneficiary of Riverchase Landing. Accordingly, on this date, the Company consolidated Riverchase Landing into its consolidated financial statements (see Note 10).
        
The Company's investments in unconsolidated entities accounted for under the equity method using the fair value option consist of the following as of December 31, 2017 and December 31, 2016 (dollar amounts in thousands):
 
 
December 31, 2017
 
December 31, 2016
Investment Name
 
Ownership Interest
 
Carrying Amount
 
Ownership Interest
 
Carrying Amount
Morrocroft Neighborhood Stabilization Fund II, LP
 
11
%
 
$
12,623

 
11
%
 
$
9,732

Evergreens JV Holdings, LLC
 
85
%
 
4,220

 
85
%
 
3,810

Bent Tree JV Holdings, LLC
 

 

 
78
%
 
9,890

Summerchase LR Partners LLC
 

 

 
80
%
 
4,410

Lake Mary Realty Partners, LLC
 

 

 
80
%
 
7,690

The Preserve at Port Royal Venture, LLC
 
77
%
 
13,040

 
77
%
 
12,280

WR Savannah Holdings, LLC
 
90
%
 
12,940

 
90
%
 
12,520

Total - Fair Value Option
 
 
 
$
42,823

 
 
 
$
60,332




    
The following table presents income (loss) from investments in unconsolidated entities for the years ended December 31, 2017, 2016, and 2015 (dollar amounts in thousands):
 
 
For the Years Ended December 31,
Investment Name
 
2017
 
2016
 
2015
Autumnwood Investments LLC (1)
 
$
265

 
$
260

 
$
281

200 RHC Hoover, LLC
 
275

 
1,370

 
394

BBA-EP320 II, L.L.C., BBA-Ten10 II, L.L.C., and Lexington on the Green Apartments, L.L.C. (collectively)
 
996

 
433

 

RiverBanc LLC (2)
 

 
125

 
815

Kiawah River View Investors LLC ("KRVI") (2)
 

 
1,250

 
866

RB Development Holding Company, LLC (2)
 

 
107

 
(9
)
RB Multifamily Investors LLC (2)
 

 
2,262

 
5,263

Morrocroft Neighborhood Stabilization Fund II, LP
 
1,591

 
910

 
254

Evergreens JV Holdings, LLC
 
571

 
199

 

Bent Tree JV Holdings, LLC (1)
 
1,795

 
411

 

Summerchase LR Partners LLC (1)
 
569

 
380

 

Lake Mary Realty Partners, LLC (1)
 
2,745

 
554

 

The Preserve at Port Royal Venture, LLC
 
1,729

 
834

 

WR Savannah Holdings, LLC
 
1,386

 
692

 


(1) 
Includes income recognized from redemption of the Company's investment during the year ended December 31, 2017.
(2) 
As of May 16, 2016, RiverBanc LLC, RB Development Holding Company, LLC, and RB Multifamily Investors LLC became wholly-owned subsidiaries of the Company as a result of the Company's acquisition of the remaining ownership interests in those entities held by other unaffiliated entities (see Note 23). Also as of May 16, 2016, the Company consolidated KRVI into its consolidated financial statements (see Note 10).

    
Summary combined financial information for the Company's investments in unconsolidated entities as of December 31, 2017 and December 31, 2016 and for the years ended December 31, 2017, 2016, and 2015 is shown below (dollar amounts in thousands).

 
 
December 31, 2017
 
December 31, 2016
Balance Sheets:
 
 
 
 
Real estate, net
 
$
332,344

 
$
346,078

Other assets
 
16,223

 
16,042

Total assets
 
$
348,567

 
$
362,120

 
 
 
 
 
Notes payable, net
 
$
247,749

 
$
236,388

Other liabilities
 
6,735

 
6,686

Total liabilities
 
254,484

 
243,074

Members' equity
 
94,083

 
119,046

Total liabilities and members' equity
 
$
348,567

 
$
362,120


 
 
For the Years Ended December 31,
 
 
2017
 
2016
 
2015
Operating Statements: (1)
 
 
 
 
 
 
Rental revenues
 
$
37,196

 
$
26,397

 
$
2,121

Real estate sales
 
92,900

 

 

Cost of real estate sales
 
(55,544
)
 

 

Other income
 
2,906

 
3,131

 
3,732

Operating expenses
 
(21,375
)
 
(19,227
)
 
(9,267
)
Income (loss) before debt service, acquisition costs, and depreciation and amortization
 
56,083

 
10,301

 
(3,414
)
Interest expense
 
(16,704
)
 
(6,149
)
 
(356
)
Acquisition costs
 
(432
)
 
(1,448
)
 
(1,660
)
Depreciation and amortization
 
(13,659
)
 
(15,879
)
 
(1,711
)
Net income (loss)
 
$
25,288

 
$
(13,175
)
 
$
(7,141
)

(1) 
The Company records income (loss) from investments in unconsolidated entities under either the equity method of accounting or the fair value option. Accordingly, the combined net income (loss) shown above is not indicative of the income recognized by the Company from investments in unconsolidated entities.