XML 65 R54.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments in and Advances to Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Combined and Condensed Balance Sheets      
Real estate under development, at cost $ 510,548   $ 543,486
Investments in and advances to unconsolidated affiliates 260,497   272,028
Other assets 201,822   192,786
Total assets 4,014,902   3,995,960
Total liabilities and equity 4,014,902   3,995,960
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates 245,276   258,337
Combined and Condensed Statements of Operations [Abstract]      
Total revenues 61,999 $ 48,045  
Operating and other expenses (52,102) (38,194)  
Depreciation and amortization (24,536) (16,849)  
Income from continuing operations before gain on disposition of properties 19,971 8,482  
Company’s equity in earnings of unconsolidated affiliates 12,703 1,954  
Equity Method Investee [Member]      
Schedule of Equity Method Investments [Line Items]      
Related party revenue 400 100  
Expenses, related party 500 $ 600  
Unconsolidated Affiliates [Member]      
Combined and Condensed Balance Sheets      
Rental property, net 549,632   576,505
Real estate under development, at cost 16,837   18,884
Investments in and advances to unconsolidated affiliates 6,853   6,853
Other assets 101,144   75,254
Total assets 674,466   677,496
Mortgage notes payable 389,198   407,344
Other liabilities 58,909   30,117
Partners’ equity 226,359   240,035
Total liabilities and equity 674,466   677,496
Company's share of accumulated equity 177,805   191,049
Basis differential 60,520   61,827
Deferred fees, net of portion related to the Company's interest 4,678   3,268
Amounts receivable by the Company 2,273   2,193
Combined and Condensed Statements of Operations [Abstract]      
Total revenues 21,603   13,372
Operating and other expenses (5,866)   (3,730)
Interest expense (4,538)   (2,736)
Depreciation and amortization (6,449)   (3,880)
Loss on debt extinguishment (151)   0
Gain on disposition of properties 14,446   0
Income from continuing operations before gain on disposition of properties 19,045   3,026
Operating Partnership, as General Partner or Managing Member [Member]      
Combined and Condensed Statements of Operations [Abstract]      
Company’s share of equity in net income of unconsolidated affiliates 13,569   2,052
Basis differential amortization (866)   (98)
Company’s equity in earnings of unconsolidated affiliates $ 12,703   $ 1,954