XML 29 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in Unconsolidated Entities (Details 1) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2014
Dec. 31, 2013
Assets    
Development in process $ 121,353 $ 91,184
Liabilities and Equity    
Carrying value of investment in unconsolidated entities 359,301 324,838
HSRE and DCV Holdings [Member]
   
Assets    
Student housing properties, net 321,644 289,797
Development in process 120,444 81,994
Other assets 18,249 15,341
Total assets 460,337 387,132
Liabilities and Equity    
Mortgage and construction loans 210,325 165,445
Other liabilities 58,800 58,948
Owners' equity 191,212 162,739
Total liabilities and owners' equity 460,337 387,132
Company's share of historical owners' equity 67,446 41,390
Preferred investment 21,799 [1] 16,468 [1]
Net difference in carrying value of investment versus net book value of underlying net assets 4,046 [2] 5,388 [2]
Carrying value of investment in unconsolidated entities 93,291 63,246
Copper Beech [Member]
   
Assets    
Student housing properties, net 742,530 748,280
Intangible assets 23,340 37,100
Other assets 4,948 5,201
Total assets 770,818 790,581
Liabilities and Equity    
Mortgage and construction loans 417,096 421,239
Other liabilities 6,896 13,112
Owners' equity 346,826 356,230
Total liabilities and owners' equity 770,818 790,581
Company's share of historical owners' equity 247,688 244,964
Net difference in carrying value of investment versus net book value of underlying net assets 18,322 [3] 16,628 [3]
Carrying value of investment in unconsolidated entities $ 266,010 $ 261,592
[1] As of March 31, 2014, we had a Class B member interest in The Grove at Indiana, Pennsylvania, The Grove at Greensboro, North Carolina, and The Grove at Louisville, Kentucky, of approximately $2.7 million, $2.7 million and $1.9 million, respectively, entitling us to a 9.0% return on our investment upon the respective property being operational. We also had a CAD 16 million ($14.4 million) Class A interest in CSH Holdings entitling us to a commitment fee of 1.0% of the Class A interest each quarter and 10.0% annual return on our investment for the quarter ended March 31, 2014. As of December 31, 2013, we had a Class B member interest in The Grove at San Angelo, Texas, The Grove at Conway, Arkansas, The Grove at Indiana, Pennsylvania, The Grove at Greensboro, North Carolina, and The Grove at Louisville, Kentucky, of approximately $2.8 million, $6.4 million, $2.7 million, $2.7 million and $1.9 million, respectively, entitling us to a 9.0% return on our investment upon the respective property being operational.
[2] This amount represents the aggregate excess of our carrying amount above our underlying equity in the net assets of our developments, which is typically amortized over the life of the related asset. The basis differential occurs primarily due to the difference between the allocated value to acquired entity interests and the venture’s basis in those interests, the capitalization of additional investment in the unconsolidated entity and the elimination of service related revenue to the extent of our percentage ownership.
[3] This amount represents the aggregate difference between our historical cost basis and the basis reflected at the entity level, which is typically amortized over the life of the related asset. The basis differential occurs primarily due to the capitalization of additional investment in the unconsolidated entity.