XML 63 R52.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Combined and Condensed Balance Sheets          
Real estate under development $ 192,215   $ 192,215   $ 173,702
Investments in and advances to unconsolidated affiliates 306,616   306,616   302,070
Other assets 207,583   207,583   214,959
Total assets 3,880,768   3,880,768   3,960,247
Total liabilities and equity 3,880,768   3,880,768   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 291,408   291,408   286,778
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 15,208   15,208   15,292
Investments in and advances to unconsolidated affiliates 306,616   306,616   302,070
Combined and Condensed Statements of Income          
Revenues 63,569 $ 59,504 126,693 $ 121,503  
Operating and other expenses (57,270) (52,762) (113,693) (104,864)  
Depreciation and amortization (29,503) (26,057) (58,079) (50,593)  
(Loss) income from continuing operations before gain on disposition of properties (2,303) 6,108 (6,463) 26,079  
Company’s equity in earnings of unconsolidated affiliates 5,019 4,340 6,703 17,043  
Equity Method Investee          
Schedule of Equity Method Investments [Line Items]          
Related party revenue 300 300 500 600  
Expenses, related party 400 400 900 1,000  
Unconsolidated Affiliates          
Combined and Condensed Balance Sheets          
Rental property, net 527,330   527,330   518,900
Real estate under development 2,796   2,796   26,681
Investments in and advances to unconsolidated affiliates 6,853   6,853   6,853
Other assets 92,350   92,350   100,901
Total assets 629,329   629,329   653,335
Mortgage notes payable 406,579   406,579   405,652
Other liabilities 56,865   56,865   61,932
Partners’ equity 165,885   165,885   185,751
Total liabilities and equity 629,329   629,329   653,335
Company's share of accumulated equity 183,007   183,007   185,533
Basis differential 106,480   106,480   95,358
Deferred fees, net of portion related to the Company's interest 1,808   1,808   3,472
Amounts receivable by the Company 113   113   2,415
Investments in and advances to unconsolidated affiliates 6,853   6,853   $ 6,853
Combined and Condensed Statements of Income          
Revenues 19,603 20,974 39,759 42,577  
Operating and other expenses (5,531) (6,272) (11,453) (12,138)  
Interest expense (5,250) (4,641) (10,125) (9,179)  
Depreciation and amortization (5,801) (6,063) (11,856) (12,512)  
Loss on debt extinguishment 0 (3) 0 (154)  
(Loss) gain on disposition of properties (992) 3,332 (1,410) 17,778  
(Loss) income from continuing operations before gain on disposition of properties 2,029 7,327 4,915 26,372  
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 5,895 5,044 8,260 18,612  
Basis differential amortization (876) (704) (1,557) (1,569)  
Company’s equity in earnings of unconsolidated affiliates $ 5,019 $ 4,340 $ 6,703 $ 17,043