XML 63 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Combined and Condensed Balance Sheets      
Real estate under development $ 182,380   $ 173,702
Investments in and advances to unconsolidated affiliates 311,540   302,070
Other assets 216,514   214,959
Total assets 3,938,976   3,960,247
Total liabilities and equity 3,938,976   3,960,247
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates 296,314   286,778
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 15,226   15,292
Investments in and advances to unconsolidated affiliates 311,540   302,070
Combined and Condensed Statements of Income      
Total revenues 63,124 $ 61,999  
Operating and other expenses (56,423) (52,102)  
Depreciation and amortization (28,576) (24,536)  
Company’s equity in earnings of unconsolidated affiliates 1,684 12,703  
Equity Method Investee      
Schedule of Equity Method Investments [Line Items]      
Related party revenue 300 400  
Expenses, related party 500 500  
Unconsolidated Affiliates      
Combined and Condensed Balance Sheets      
Rental property, net 509,634   518,900
Real estate under development 24,976   26,681
Investments in and advances to unconsolidated affiliates 6,853   6,853
Other assets 95,934   100,901
Total assets 637,397   653,335
Mortgage notes payable 405,955   405,652
Other liabilities 60,950   61,932
Partners’ equity 170,492   185,751
Total liabilities and equity 637,397   653,335
Company's share of accumulated equity 183,602   185,533
Basis differential 107,347   95,358
Deferred fees, net of portion related to the Company's interest 3,111   3,472
Amounts receivable by the Company 2,254   2,415
Investments in and advances to unconsolidated affiliates 6,853   $ 6,853
Combined and Condensed Statements of Income      
Total revenues 20,156 21,603  
Operating and other expenses (5,921) (5,866)  
Interest expense (4,874) (4,538)  
Depreciation and amortization (6,055) (6,449)  
Loss on debt extinguishment 0 (151)  
(Loss) gain on disposition of properties (418) 14,446  
Net income attributable to unconsolidated affiliates 2,888 19,045  
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 2,267 13,569  
Basis differential amortization (583) (866)  
Company’s equity in earnings of unconsolidated affiliates $ 1,684 $ 12,703