XML 20 R42.htm IDEA: XBRL DOCUMENT v3.3.0.814
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES - Summary of Investments in Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Schedule of Equity Method Investments [Line Items]          
Real estate under development $ 575,195   $ 575,195   $ 447,390
Investments in and advances to unconsolidated affiliates 162,101   162,101   184,352
Total assets 2,968,084   2,968,084   2,732,600
Other liabilities 32,431   32,431   25,148
Total liabilities and equity 2,968,084   2,968,084   2,732,600
Distributions in excess of income from, and investments in, unconsolidated affiliates (13,406)   (13,406)   (12,564)
Total revenues 56,852 $ 47,660 162,494 $ 143,856  
Operating Expenses (37,917) (32,431) (115,372) (95,072)  
Equity in earnings of unconsolidated affiliates 2,195 2,923 12,194 7,382  
Depreciation and amortization (17,461) (12,884) (45,022) (36,055)  
Loss on debt extinguishment 0 0 (134) (269)  
Income from continuing operations 18,104 111,072 142,099 141,495  
Unconsolidated Affiliates          
Schedule of Equity Method Investments [Line Items]          
Rental property, net 299,577   299,577   387,739
Real estate under development 0   0   60,476
Investments in and advances to unconsolidated affiliates 7,548   7,548   11,154
Other assets 62,563   62,563   62,862
Total assets 369,688   369,688   522,231
Loans Payable to Bank 224,425   224,425   315,897
Other liabilities 12,568   12,568   66,116
Partners’ equity 132,695   132,695   140,218
Total liabilities and equity 369,688   369,688   $ 522,231
Total revenues 10,712 10,280 32,727 34,632  
Operating Expenses (3,022) (3,840) (9,855) (13,158)  
Interest Expense (2,183) (1,808) (7,080) (7,308)  
Equity in earnings of unconsolidated affiliates 0 0 66,655 (328)  
Depreciation and amortization (2,791) (2,275) (7,828) (8,456)  
Loss on debt extinguishment 0 0 0 (187)  
Gain (Loss) On Disposition Of Property Of Equity Method Investment 7,416 142,377 32,623 142,615  
Income from continuing operations 10,132 144,734 107,242 147,810  
Operating Partnership, as General Partner or Managing Member          
Schedule of Equity Method Investments [Line Items]          
Equity in earnings of unconsolidated affiliates 9,133 105,778 36,237 110,237  
Company’s share of net income 9,231 105,876 36,531 110,531  
Amortization of Excess Investment $ (98) $ (98) $ (294) $ (294)