XML 32 R61.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investment in Unconsolidated Entities (Details 1) - Scenario, Unspecified [Domain] - USD ($)
$ in Thousands
Mar. 31, 2015
Dec. 31, 2014
Assets    
Intangible assets $ 21,030 $ 0
Liabilities and Equity    
Carrying value of investment in HSRE and other non-Copper Beech entities 93,783 259,740
HSRE and DCV Holdings [Member]    
Assets    
Student housing properties, net 489,075 437,108
Development in Process 0 7,429
Other assets 12,321 12,947
Total assets 501,396 457,484
Liabilities and Equity    
Mortgage and construction loans 315,935 354,759
Other liabilities 19,237 29,364
Owners' equity 166,224 73,361
Total liabilities and owners' equity 501,396 457,484
Company's share of historical owners' equity 52,860 30,481
Preferred investment [1] 7,322 7,322
Net difference in carrying value of investment versus net book value of underlying net assets [2] (17,073) 3,219
Carrying value of investment in HSRE and other non-Copper Beech entities 43,109 41,022
Copper Beech [Member]    
Assets    
Student housing properties, net 306,139 906,614
Intangible assets 2,283 7,212
Other assets 14,178 14,293
Total assets 322,600 928,119
Liabilities and Equity    
Mortgage and construction loans 206,122 476,985
Other liabilities 4,533 15,541
Owners' equity 111,945 435,593
Total liabilities and owners' equity 322,600 928,119
Company's share of historical owners' equity 53,734 199,281
Net difference in carrying value of investment versus net book value of underlying net assets [3] (3,060) 19,437
Carrying value of investment in HSRE and other non-Copper Beech entities $ 50,674 $ 218,718
[1] As of March 31, 2015, the Company had Class B membership interests in The Grove at Indiana, Pennsylvania, The Grove at Greensboro, North Carolina, and The Grove at Louisville, Kentucky, of $2.7 million, $2.7 million and $1.9 million, respectively, entitling the Company to a 9.0% return on its investment upon the respective property being operational.
[2] This amount represents the aggregate difference between the Company’s carrying amount and its underlying equity in the net assets of its investments, which is typically amortized over the life of the related asset. The basis differential occurs primarily due to the other than temporary impairments recorded during 2014, 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 entities, and the elimination of service related revenue to the extent of the Company’s percentage ownership.
[3] This amount represents the aggregate difference between the 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 impairment recognized during the year ended December 31, 2014 in connection with not exercising the Copper Beech purchase option, offset by the capitalization of transaction costs incurred to acquire the Company's interests in the Copper Beech entities.