XML 34 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Unconsolidated Entities (Details 1) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2013
Dec. 31, 2012
Liabilities and Equity    
Carrying value of investment in unconsolidated entities $ 323,268 $ 22,555
HSRE and DCV Holdings [Member]
   
Assets    
Student housing properties, net 326,956 143,108
Other assets 17,883 40,154
Total assets 344,839 183,262
Liabilities and Equity    
Mortgage and construction loans 128,537 92,456
Other liabilities 42,337 30,402
Owners’ equity 173,965 60,404
Total liabilities and owners' equity 344,839 183,262
Company's share of historical owners' equity 33,163 14,078
Preferred investment 49,521 [1] 11,828 [1]
Net difference in carrying value of investment versus net book value of underlying net assets (1,237) [2] (3,351) [2]
Carrying value of investment in unconsolidated entities 81,447 22,555
Copper Beech [Member]
   
Assets    
Student housing properties, net 953,835  
Intangible assets 7,230  
Other assets 9,557  
Total assets 970,622  
Liabilities and Equity    
Mortgage and construction loans 515,859  
Other liabilities 20,073  
Owners’ equity 434,690  
Total liabilities and owners' equity 970,622  
Company's share of historical owners' equity 225,181  
Net difference in carrying value of investment versus net book value of underlying net assets 16,640 [3]  
Carrying value of investment in unconsolidated entities $ 241,821  
[1] As of September 30, 2013, we held aggregate Class B interests in The Grove at Greensboro, The Grove at Louisville, Kentucky, The Grove at San Angelo, Texas, The Grove at Indiana, Pennsylvania, and The Grove at Conway, Arkansas of approximately $16.5 million, entitling us to a 9.0% return on our investment, as well as a Class A interest in DCV Holdings of $33.0 million, entitling us to a 5.22% return on our investment. As of December 31, 2012, we held aggregate Class B interests in The Grove at San Angelo, Texas, The Grove at Indiana, Pennsylvania, and The Grove at Conway, Arkansas of approximately $11.8 million. These preferred interests entitle us to a return on our investment but otherwise do not change our effective ownership interest in these properties.
[2] 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 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.