XML 114 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments in Partially Owned Entities (Tables)
12 Months Ended
Dec. 31, 2012
Investments in Partially Owned Entities (Tables) [Abstract]  
Partially Owned Property Balance Sheet Schedule [Table Text Block]
 
 
Consolidated
 
Unconsolidated
 
 
Development Projects
 
 
 
 
 
 
 
 
Held for
and/or Under
Development (4)
 
Other
 
Total
 
Institutional Joint Ventures (5)
 
 
 
 
 
 
 
 
 
Total projects (1)
 

 
19

 
19

 


 

 

 

 
 
Total apartment units (1)
 

 
3,475

 
3,475

 


 

 

 

 
 
Balance sheet information at 12/31/12 (at 100%):
 

 

 

 
 
ASSETS
 

 

 

 
 
Investment in real estate
 
$
161,820

 
$
453,235

 
$
615,055

 
$
171,041

Accumulated depreciation
 

 
(159,651
)
 
(159,651
)
 

Investment in real estate, net
 
161,820

 
293,584

 
455,404

 
171,041

Cash and cash equivalents
 
3,884

 
17,221

 
21,105

 
214

Deposits – restricted
 
43,609

 
5

 
43,614

 

Deferred financing costs, net
 

 
1,019

 
1,019

 
6

Other assets
 
5,839

 
171

 
6,010

 
22

       Total assets
 
$
215,152

 
$
312,000

 
$
527,152

 
$
171,283


 

 

 

 
 
LIABILITIES AND EQUITY/CAPITAL
 

 

 

 
 
Mortgage notes payable
 
$

 
$
200,337

 
$
200,337

 
$
76,634

Accounts payable & accrued expenses
 
686

 
693

 
1,379

 
6,550

Accrued interest payable
 

 
782

 
782

 
342

Other liabilities
 
1,238

 
1,096

 
2,334

 
108

Security deposits
 

 
1,483

 
1,483

 
3

       Total liabilities
 
1,924

 
204,391

 
206,315

 
83,637


 

 

 

 
 
Noncontrolling Interests – Partially Owned Properties
 
85,006

 
(7,318
)
 
77,688

 
70,428

Company equity/General and Limited Partners' Capital
 
128,222

 
114,927

 
243,149

 
17,218

       Total equity/capital
 
213,228

 
107,609

 
320,837

 
87,646

       Total liabilities and equity/capital
 
$
215,152

 
$
312,000

 
$
527,152

 
$
171,283


 

 

 

 
 
Debt – Secured (2):
 

 

 

 
 
       Company/Operating Partnership Ownership (3)
 
$

 
$
159,068

 
$
159,068

 
$
15,327

       Noncontrolling Ownership
 

 
41,269

 
41,269

 
61,307

Total (at 100%)
 
$


$
200,337


$
200,337

 
$
76,634

Partially Owned Property Income Statement Schedule [Table Text Block]
 
 
Consolidated
 
Unconsolidated
 
 
Development Projects
 
 
 
 
 
 
 
 
Held for
and/or Under
Development (4)
 
Other
 
Total
 
Institutional Joint Ventures (5)
Operating information for the year
ended 12/31/12 (at 100%):
 
 

 
 

 
 

 
 
Operating revenue
 
$

 
$
62,405

 
$
62,405

 
$
7

Operating expenses
 
170

 
19,480

 
19,650

 
244

Net operating (loss) income
 
(170
)
 
42,925

 
42,755

 
(237
)
Depreciation
 

 
15,346

 
15,346

 

General and administrative/other
 
213

 
157

 
370

 

Operating (loss) income
 
(383
)
 
27,422

 
27,039

 
(237
)
Interest and other income
 
2

 
100

 
102

 

Other expenses
 
(264
)
 

 
(264
)
 

Interest:
 
 
 
 
 
 
 
 
Expense incurred, net
 

 
(9,386
)
 
(9,386
)
 

Amortization of deferred financing costs
 

 
(160
)
 
(160
)
 

(Loss) income before income and other taxes and net
    gain on sales of discontinued operations
 
(645
)
 
17,976

 
17,331

 
(237
)
Income and other tax (expense) benefit
 
(25
)
 
(75
)
 
(100
)
 

Net gain on sales of discontinued operations
 
15

 

 
15

 

Net (loss) income
 
$
(655
)
 
$
17,901

 
$
17,246

 
$
(237
)


(1)
Project and apartment unit counts exclude all uncompleted development projects until those projects are substantially completed.
(2)
All debt is non-recourse to the Company.
(3)
Represents the Company’s/Operating Partnership's current equity ownership interest.
(4)
Includes 400 Park Avenue South in New York City which the Company is jointly developing with Toll Brothers.
(5)
These development projects (Nexus Sawgrass and Domain) are owned 20% by the Company and 80% by an institutional partner in two separate unconsolidated joint ventures. Total project costs are approximately $232.8 million and construction will be predominantly funded with two separate long-term, non-recourse secured loans from the partner. The Company is responsible for constructing the projects and has given certain construction cost overrun guarantees but currently has no further funding obligations. Nexus Sawgrass has a maximum debt commitment of $48.7 million and a current unconsolidated outstanding balance of $29.8 million; the loan bears interest at 5.60% and matures January 1, 2021. Domain has a maximum debt commitment of $98.6 million and a current unconsolidated outstanding balance of $46.9 million; the loan bears interest at 5.75% and matures January 1, 2022.