XML 22 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9
Investments in Partially Owned Entities (Tables)
12 Months Ended
Dec. 31, 2014
Investments in Partially Owned Entities [Abstract]  
Partially Owned Property Balance Sheet Schedule [Table Text Block]
The following tables and information summarize the Company’s investments in partially owned entities as of December 31, 2014 (amounts in thousands except for project and apartment unit amounts):

 
Consolidated
 
Unconsolidated
 
Development Projects
 
 
 
 
 
Development Projects
 
 
 
 
 
Held for
and/or Under
Development
 
Operating
 
Total
 
 
Completed, Not Stabilized (3)
 
Operating
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
Total projects (1)

 
19

 
19

 
 
1

 
2

 
3

 
 
 
 
 
 
 
 
 
 
 
 
 
Total apartment units (1)

 
3,771

 
3,771

 
 
444

 
837

 
1,281

 
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet information at 12/31/14 (at 100%):
 
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Investment in real estate
$
340,740

 
$
682,374

 
$
1,023,114

 
 
$
155,376

 
$
134,669

 
$
290,045

Accumulated depreciation

 
(194,481
)
 
(194,481
)
 
 
(6,921
)
 
(11,391
)
 
(18,312
)
Investment in real estate, net
340,740

 
487,893

 
828,633

 
 
148,455

 
123,278

 
271,733

Cash and cash equivalents

 
19,338

 
19,338

 
 
2,684

 
3,172

 
5,856

Investments in unconsolidated entities

 
51,979

 
51,979

 
 

 

 

Deposits – restricted
22,706

 
300

 
23,006

 
 

 
214

 
214

Deferred financing costs, net

 
2,141

 
2,141

 
 

 
8

 
8

Other assets
6,658

 
26,609

 
33,267

 
 
529

 
691

 
1,220

       Total assets
$
370,104

 
$
588,260

 
$
958,364

 
 
$
151,668

 
$
127,363

 
$
279,031

 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY/CAPITAL
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable (2)
$

 
$
360,479

 
$
360,479

 
 
$
96,793

 
$
78,628

 
$
175,421

Accounts payable & accrued expenses
13,307

 
1,611

 
14,918

 
 
769

 
259

 
1,028

Accrued interest payable

 
1,283

 
1,283

 
 
464

 
227

 
691

Other liabilities
69

 
885

 
954

 
 
294

 
671

 
965

Security deposits
25

 
1,954

 
1,979

 
 
173

 
300

 
473

       Total liabilities
13,401

 
366,212

 
379,613

 
 
98,493

 
80,085

 
178,578

 
 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling Interests – Partially Owned
Properties/Partners' equity
117,350

 
7,559

 
124,909

 
 
47,223

 
43,655

 
90,878

Company equity/General and Limited
Partners' Capital
239,353

 
214,489

 
453,842

 
 
5,952

 
3,623

 
9,575

       Total equity/capital
356,703

 
222,048

 
578,751

 
 
53,175

 
47,278

 
100,453

       Total liabilities and equity/capital
$
370,104

 
$
588,260

 
$
958,364

 
 
$
151,668

 
$
127,363

 
$
279,031

Partially Owned Property Income Statement Schedule [Table Text Block]
 
Consolidated
 
Unconsolidated
 
Development Projects
 
 
 
 
 
Development Projects
 
 
 
 
 
Held for
and/or Under
Development
 
 
 
 
 
 
 
 
Operating
 
 
 
 
 
 
 
 
 
Completed, Not Stabilized (3)
 
 
 
 
 
Operating
 
Total
 
 
 
 
Total
Operating information for the year ended 12/31/14 (at 100%):
 
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$
22

 
$
88,157

 
$
88,179

 
 
$
10,182

 
$
15,160

 
$
25,342

Operating expenses
91

 
25,674

 
25,765

 
 
3,781

 
6,818

 
10,599

 
 
 
 
 
 
 
 
 
 
 
 
 
Net operating (loss) income
(69
)
 
62,483

 
62,414

 
 
6,401

 
8,342

 
14,743

Depreciation

 
21,679

 
21,679

 
 
6,512

 
5,800

 
12,312

General and administrative/other
1

 
116

 
117

 
 
1

 
209

 
210

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating (loss) income
(70
)
 
40,688

 
40,618

 
 
(112
)
 
2,333

 
2,221

Interest and other income

 
11

 
11

 
 

 

 

Other expenses

 
(54
)
 
(54
)
 
 

 

 

Interest:
 
 
 
 
 
 
 
 
 
 
 
 
Expense incurred, net

 
(15,626
)
 
(15,626
)
 
 
(5,296
)
 
(3,831
)
 
(9,127
)
Amortization of deferred financing costs

 
(355
)
 
(355
)
 
 

 
(2
)
 
(2
)
 
 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income before income and other taxes and (loss)
from investments in unconsolidated entities
(70
)
 
24,664

 
24,594

 
 
(5,408
)
 
(1,500
)
 
(6,908
)
Income and other tax (expense) benefit

 
(36
)
 
(36
)
 
 
(7
)
 

 
(7
)
(Loss) from investments in unconsolidated entities

 
(1,593
)
 
(1,593
)
 
 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(70
)
 
$
23,035

 
$
22,965

 
 
$
(5,415
)
 
$
(1,500
)
 
$
(6,915
)


(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)
Projects included here are substantially complete. However, they may still require additional exterior and interior work for all units to be available for leasing.

Note:
The above tables exclude the Company's interests in unconsolidated joint ventures entered into with AVB in connection with the Archstone Transaction. These ventures own certain non-core Archstone assets that are held for sale and succeeded to certain residual Archstone liabilities, such as liability for various employment-related matters as well as responsibility for tax protection arrangements and third-party preferred interests in former Archstone subsidiaries. The preferred interests have an aggregate liquidation value of $74.6 million at December 31, 2014. The ventures are owned 60% by the Company and 40% by AVB.