XML 69 R55.htm IDEA: XBRL DOCUMENT v3.19.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates - Schedule of Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Combined and Condensed Balance Sheets      
Other assets $ 202,206 $ 208,570  
Total assets 4,038,875 3,958,780 $ 3,938,976
Total liabilities and equity 4,038,875 3,958,780  
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 15,415 15,623  
Investments in and advances to unconsolidated affiliates 309,349 262,410  
Unconsolidated Affiliates      
Combined and Condensed Balance Sheets      
Rental property, net 571,205 488,000  
Investment in unconsolidated affiliates 6,853 6,853  
Other assets 68,921 91,497  
Total assets 646,979 586,350  
Mortgage notes payable 444,642 408,967  
Other liabilities 59,303 54,675  
Partners’ equity 143,034 122,708  
Total liabilities and equity 646,979 586,350  
Company's share of accumulated equity 189,463 141,384  
Basis differential 103,360 104,084  
Deferred fees, net of portion related to the Company's interest 1,812 1,780  
Amounts payable by the Company (701) (461)  
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates 293,934 246,787  
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 15,415 15,623  
Investments in and advances to unconsolidated affiliates $ 309,349 $ 262,410