XML 53 R42.htm IDEA: XBRL DOCUMENT v3.4.0.3
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES - Summary of Investments in Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Schedule of Equity Method Investments [Line Items]      
Real estate under development $ 639,759   $ 609,574
Investments in and advances to unconsolidated affiliates 210,309   173,277
Total assets 3,148,327   3,032,319
Other liabilities 106,002   31,000
Total liabilities and equity 3,148,327   3,032,319
Distributions in excess of income from, and investments in, unconsolidated affiliates (23,613)   (13,244)
Total revenues 52,683 $ 52,481  
Operating Expenses (38,194) (37,333)  
Equity in earnings of unconsolidated affiliates 1,954 6,593  
Depreciation and amortization (16,849) (13,658)  
Unconsolidated Affiliates      
Schedule of Equity Method Investments [Line Items]      
Rental property, net 553,827   302,976
Real estate under development 40,059   35,743
Investments in and advances to unconsolidated affiliates 6,853   6,853
Other assets 47,813   47,083
Total assets 648,552   392,655
Loans Payable to Bank 340,417   192,684
Other liabilities 22,950   21,945
Partners’ equity 285,185   178,026
Total liabilities and equity 648,552   $ 392,655
Total revenues 13,372 11,930  
Operating Expenses (3,730) (3,857)  
Interest Expense (2,736) (2,638)  
Equity in earnings of unconsolidated affiliates 0 66,655  
Depreciation and amortization (3,880) (2,307)  
Income from continuing operations 3,026 69,783  
Operating Partnership, as General Partner or Managing Member      
Schedule of Equity Method Investments [Line Items]      
Equity in earnings of unconsolidated affiliates 1,954 6,593  
Company’s share of net income 2,052 6,691  
Amortization of Excess Investment $ (98) $ (98)