XML 20 R48.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in Partially Owned Entities (Details) (USD $)
3 Months Ended 6 Months Ended 6 Months Ended 16 Months Ended 6 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Jun. 30, 2014
San Norterra [Domain]
Jun. 30, 2014
Consolidated Development Projects Held for and or Under Development [Member]
Jun. 30, 2014
Consolidated Operating [Domain]
Jun. 30, 2014
Consolidated Total [Domain]
Jun. 30, 2014
Unconsolidated Development Projects Held for and or Under Development [Domain]
Jun. 30, 2014
Unconsolidated Completed, Not Stabilized [Domain]
Jun. 30, 2014
Unconsolidated Operating [Domain]
Jun. 30, 2014
Unconsolidated Total [Domain]
Jun. 30, 2014
Parc on Powell (formerly 1333 Powell) [Domain]
Jun. 30, 2014
Archstone Transaction [Member]
Mar. 31, 2013
Archstone Transaction [Member]
Jun. 30, 2014
Residual JV [Domain]
Jun. 30, 2014
East Palmetto Park [Domain]
Jun. 30, 2014
Wisconsin Place [Domain]
Jun. 30, 2014
San Norterra [Domain]
Jun. 30, 2014
Waterton Tenside [Domain]
Jun. 30, 2014
Parc on Powell (formerly 1333 Powell) [Domain]
Jun. 30, 2014
Joint Venture Partner [Member]
Jun. 30, 2014
Company's Portion [Member]
Jun. 30, 2014
Nexus Sawgrass [Member]
Jun. 30, 2014
Domain [Member]
Jun. 30, 2014
London Interbank Offered Rate (LIBOR) [Member]
San Norterra [Domain]
Jun. 30, 2014
London Interbank Offered Rate (LIBOR) [Member]
Parc on Powell (formerly 1333 Powell) [Domain]
Investments In Partially Owned Entities (Textuals) [Abstract]                                                          
Liquidation Value Preferred Interests                               $ 76,800,000                          
Business Acquisition, Percentage of Voting Interests Acquired                                 60.00%   90.00% 75.00%                  
Joint Venture Partner Ownership Percentage 80.00%   80.00%                         40.00%                          
Partially Owned Consolidated Units to be Developed                                     377                    
Initial Basis of Real Estate, Consolidated                                     20,200,000 198,500,000                  
Equity Method Investment, Ownership Percentage 20.00%   20.00%                                   85.00% 20.00% 5.00%            
Initial Basis of Real Estate, Unconsolidated                                         16,900,000 5,100,000 2,100,000            
Project Cost                                         52,800,000   75,000,000     79,000,000 155,800,000    
Maximum Debt Commitment                                         34,800,000   39,500,000     48,700,000 98,600,000    
Debt Instrument, Description of Variable Rate Basis             LIBOR plus 2.00%               LIBOR plus 2.25%                            
Debt Instrument, Basis Spread on Variable Rate     1.05%                                                 2.00% 2.25%
Debt Instrument, Maturity Date     May 01, 2061                                   Jan. 06, 2015 Dec. 01, 2018 Aug. 14, 2015     Jan. 01, 2021 Jan. 01, 2022    
Debt Instrument, Interest Rate, Stated Percentage                                           3.66%       5.60% 5.75%    
Partially Owned Unconsolidated Units To Be Developed                                             176            
Guarantor Obligations, Maximum Exposure                             19,700,000               19,700,000            
Proceeds From Distributions Received From Unconsolidated Subsidiaries     64,669,000 0                       83,600,000                          
Preferred Interests     65,000,000                                           39,000,000        
Land purchase price                                               57,900,000 76,100,000        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 265,400,000   265,400,000                                         75,700,000 102,500,000        
Investment in Joint Venture 327,900,000   327,900,000                                                    
Number of Joint Ventures 2   2                                                    
Partners Payments To Acquire Equity Method Investments     40,100,000                                                    
Partially Owned Property Balance Sheet Schedule                                                          
Number of Real Estate Properties 397   397         0 19 19 0 2 2 4                              
Number of Units in Real Estate Property 111,491   111,491         0 3,752 3,752 0 945 724 1,669           432 388 336              
ASSETS                                                          
Real Estate Investment Property, at Cost 27,341,089,000   27,341,089,000   26,800,948,000     329,668,000 676,848,000 1,006,516,000 55,998,000 233,411,000 108,164,000 397,573,000                              
Real Estate Investment Property, Accumulated Depreciation (5,170,438,000)   (5,170,438,000)   (4,807,709,000)     0 (183,571,000) (183,571,000) 0 (6,693,000) (7,136,000) (13,829,000)                              
Investment in real estate, net 22,170,651,000   22,170,651,000   21,993,239,000     329,668,000 493,277,000 822,945,000 55,998,000 226,718,000 101,028,000 383,744,000                              
Cash and Cash Equivalents, at Carrying Value 76,132,000 152,564,000 76,132,000 152,564,000 53,534,000 612,590,000   4,488,000 14,125,000 18,613,000 454,000 2,830,000 1,582,000 4,866,000                              
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 142,318,000   142,318,000   178,526,000     0 53,209,000 53,209,000 0 0 0 0       147,600,000   56,500,000                  
Restricted Cash and Cash Equivalents 84,408,000   84,408,000   103,567,000     34,761,000 250,000 35,011,000 0 130,000 47,000 177,000                              
Deferred Finance Costs, Net 63,441,000   63,441,000   58,486,000     0 2,318,000 2,318,000 53,000 4,000 122,000 179,000                              
Other Assets 409,183,000   409,183,000   404,557,000     6,679,000 26,176,000 32,855,000 14,000 41,000 1,250,000 1,305,000                              
Total assets 22,991,402,000   22,991,402,000   22,834,545,000     375,596,000 589,355,000 964,951,000 56,519,000 229,723,000 104,029,000 390,271,000                              
LIABILITIES AND EQUITY                                                          
Secured Debt 5,158,091,000   5,158,091,000   5,174,166,000     0 360,305,000 360,305,000 21,982,000 145,016,000 63,305,000 230,303,000             33,000,000 30,300,000 22,000,000     48,600,000 96,400,000    
Accounts Payable And Accrued Liabilities Current And Noncurrent Other Than Interest And Dividend Payable 168,225,000   168,225,000   118,791,000     12,313,000 1,730,000 14,043,000 5,095,000 955,000 350,000 6,400,000                              
Interest Payable 78,389,000   78,389,000   78,309,000     0 1,265,000 1,265,000 43,000 687,000 42,000 772,000                              
Other Liabilities 331,662,000   331,662,000   347,748,000     140,000 1,252,000 1,392,000 0 244,000 1,046,000 1,290,000                              
Security Deposit Liability 74,508,000   74,508,000   71,592,000     0 1,916,000 1,916,000 0 279,000 140,000 419,000                              
Total liabilities 11,922,733,000   11,922,733,000   11,626,205,000     12,453,000 366,468,000 378,921,000 27,120,000 147,181,000 64,883,000 239,184,000                              
Noncontrolling Interests Partially Owned Properties 125,843,000   125,843,000   126,583,000     117,677,000 8,166,000 125,843,000 27,858,000 70,428,000 23,434,000 121,720,000                   117,400,000          
Parent Equity Interest               245,466,000 214,721,000 460,187,000 1,541,000 12,114,000 15,712,000 29,367,000                              
Total Equity Interest               363,143,000 222,887,000 586,030,000 29,399,000 82,542,000 39,146,000 151,087,000                              
Total liabilities and equity 22,991,402,000   22,991,402,000   22,834,545,000     375,596,000 589,355,000 964,951,000 56,519,000 229,723,000 104,029,000 390,271,000                              
Partially Owned Property Income Statement Schedule                                                          
Operating revenue 652,568,000 617,217,000 1,286,010,000 1,121,939,000       0 43,110,000 43,110,000 0 7,958,000 5,060,000 13,018,000                              
Operating Expenses               154,000 12,825,000 12,979,000 132,000 3,287,000 1,856,000 5,275,000                              
Gross Profit               (154,000) 30,285,000 30,131,000 (132,000) 4,671,000 3,204,000 7,743,000                              
Depreciation 190,136,000 323,304,000 375,303,000 519,526,000       0 10,768,000 10,768,000 0 5,299,000 2,039,000 7,338,000                              
General and Administrative Expense 13,752,000 16,085,000 31,328,000 32,580,000       (3,000) 26,000 23,000 0 1,000 122,000 123,000                              
Operating Income 228,304,000 63,977,000 427,556,000 168,223,000       (151,000) 19,491,000 19,340,000 (132,000) (629,000) 1,043,000 282,000                              
Interest and Other Income 2,032,000 432,000 2,637,000 752,000       0 3,000 3,000 0 0 0 0                              
Other Nonoperating Income (Expense)               (76,000) (32,000) (108,000) 0 0 0 0                              
Interest:                                                          
Interest Expense, Debt 115,924,000 122,950,000 228,973,000 317,417,000       0 (7,788,000) (7,788,000) 0 (3,864,000) (926,000) (4,790,000)                              
Amortization of Financing Costs (3,134,000) (4,353,000) (5,926,000) (11,301,000)       0 (177,000) (177,000) 0 0 (7,000) (7,000)                              
Income (loss) before income and other taxes, (loss) from investments in unconsolidated entities, net gain on sales of land parcels, discontinued operations and net gain on sales of real estate properties 109,745,000 (64,525,000) 193,104,000 (183,093,000)       (227,000) 11,497,000 11,270,000 (132,000) (4,493,000) 110,000 (4,515,000)                              
Income and other tax (expense) benefit (646,000) (428,000) (886,000) (833,000)       0 (45,000) (45,000) 0 (7,000) 0 (7,000)                              
(Loss) from investments in unconsolidated entities (7,616,000) (8,174,000) (9,025,000) (54,540,000)       0 (879,000) (879,000) 0 0 0 0                              
Net income $ 117,720,000 $ 336,732,000 $ 200,452,000 $ 1,397,766,000       $ (227,000) $ 10,573,000 $ 10,346,000 $ (132,000) $ (4,500,000) $ 110,000 $ (4,522,000)