XML 65 R54.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Combined and Condensed Balance Sheets          
Real estate under development $ 208,966   $ 208,966   $ 543,486
Investments in and advances to unconsolidated affiliates 272,736   272,736   272,028
Other assets 207,203   207,203   192,786
Total assets 4,048,845   4,048,845   3,995,960
Total liabilities and equity 4,048,845   4,048,845   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 257,378   257,378   258,337
Combined and Condensed Statements of Income          
Total revenues 59,504 $ 43,918 121,503 $ 91,963  
Operating and other expenses (52,762) (34,482) (104,864) (72,676)  
Depreciation and amortization (26,057) (14,678) (50,593) (31,527)  
Income from continuing operations before gain on disposition of properties 6,108 9,583 26,079 18,065  
Company’s equity in earnings of unconsolidated affiliates 4,340 1,740 17,043 3,694  
Equity Method Investee          
Schedule of Equity Method Investments [Line Items]          
Related party revenue 300 400 600 600  
Expenses, related party 400 600 900 1,200  
Unconsolidated Affiliates          
Combined and Condensed Balance Sheets          
Rental property, net 544,210   544,210   576,505
Real estate under development 19,381   19,381   18,884
Investments in and advances to unconsolidated affiliates 6,854   6,854   6,853
Other assets 106,407   106,407   75,254
Total assets 676,852   676,852   677,496
Mortgage notes payable 399,574   399,574   407,344
Other liabilities 58,308   58,308   30,117
Partners’ equity 218,970   218,970   240,035
Total liabilities and equity 676,852   676,852   677,496
Company's share of accumulated equity 179,729   179,729   191,049
Basis differential 70,199   70,199   61,827
Deferred fees, net of portion related to the Company's interest 5,170   5,170   3,268
Amounts receivable by the Company 2,280   2,280   $ 2,193
Combined and Condensed Statements of Income          
Total revenues 20,974 19,022 42,577 32,394  
Operating and other expenses (6,272) (7,286) (12,138) (11,016)  
Interest expense (4,641) (3,377) (9,179) (6,113)  
Depreciation and amortization (6,063) (4,984) (12,512) (8,864)  
Loss on debt extinguishment (3) 0 (154) 0  
Gain on disposition of properties 3,332 0 17,778 0  
Income from continuing operations before gain on disposition of properties 7,327 3,375 26,372 6,401  
Operating Partnership, as General Partner or Managing Member          
Combined and Condensed Statements of Income          
Company’s share of equity in net income of unconsolidated affiliates 5,044 1,838 18,612 3,890  
Basis differential amortization (704) (98) (1,569) (196)  
Company’s equity in earnings of unconsolidated affiliates $ 4,340 $ 1,740 $ 17,043 $ 3,694