XML 55 R53.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS AND DISPOSITIONS (Details) (USD $)
1 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended
Aug. 31, 2012
May 31, 2012
Millennium Woodlands Phase II, LLC.
item
Aug. 31, 2012
70 Columbia Corporate Center
sqft
Dec. 31, 2012
70 Columbia Corporate Center
Aug. 15, 2012
70 Columbia Corporate Center
sqft
Jul. 02, 2011
The Woodlands
item
sqft
acre
Jul. 31, 2011
The Woodlands
Jun. 30, 2011
The Woodlands
Dec. 31, 2011
The Woodlands
Dec. 31, 2012
The Woodlands
Dec. 31, 2011
The Woodlands
Dec. 31, 2010
The Woodlands
May 31, 2012
Millennium Waterway Apartments
item
Dec. 31, 2012
Millennium Waterway Apartments
Acquisitions                            
Area of real estate property acquired (in square foot)         169,590                  
Purchase price         $ 17,500,000 $ 117,500,000                
Interest rate (as a percent)       4.25%                 3.75%  
Percentage of appreciation in the market value of building     30.00%                      
Percentage of building leased at closing         23.70%                  
Area of building leased     76,308                      
Percentage of occupancy after lease is executed         68.70%                  
Amount deposited in escrow account     5,000,000                      
Percentage of cumulative preferred return after debt service on amount invested in property     10.00%                      
Original contributed equity         5,000,000                  
Percentage distribution of excess proceeds after repayment of outstanding debt and preferred return 70.00%   30.00%                      
Total assets consolidated into financial statements at fair value as of the acquisition date           587,558,000             78,600,000  
Total liabilities consolidated into financial statements at fair value as of the acquisition date           338,600,000             56,400,000  
Portion of refinanced mortgage proceeds used to acquire partner's interest           20,000,000             6,900,000  
Non-recourse mortgage assumed                         55,600,000  
Term of debt instrument                         10 years  
Ownership interest (as a percent)                         100.00%  
Number of units in Class A multi-family unit in The Woodlands Town Center to be constructed   314                        
Percentage of economic interest acquired           47.50%                
Percentage of legal interest acquired           57.50%                
Existing economic interest (as a percent)               52.50%            
Net book value of existing economic interest               134,800,000            
Area of unsold residential land acquired (in acres)           1,324                
Lots of unsold residential land acquired           4,395                
Area of unsold commercial land acquired (in acres)           962                
Number of Units Acquired in Real Estate Property           865             393  
Number of room resorts and conference centre           440                
Number of holes on the golf and country club aquired           36                
Area of office space acquired (in square feet)           434,328                
Area of retail and service space acquired (in square feet)           203,282                
Acquisition price represented by a non-interest bearing promissory note           97,500,000                
Estimated useful life             40 years              
Assets acquired consolidated           587,558,000             78,600,000  
Liabilities acquired consolidated           338,600,000             56,400,000  
After-tax loss on the remeasurement relating to existing economic interest               3,900,000            
Amounts recorded for the assets acquired and liabilities assumed at the acquisition date                            
Master Planned Community Assets           267,251,000                
Land           44,597,000                
Buildings and Equipment           116,061,000                
Investments in Real Estate Affiliates           36,764,000                
Cash           25,492,000                
Accounts receivable           7,548,000                
Notes receivable           3,189,000                
Municipal Utility District receivables           61,700,000                
Other assets           24,956,000                
Total assets           587,558,000             78,600,000  
Mortgages, notes and loans payable           (296,695,000)                
Accounts payable and accrued expenses           (41,900,000)                
Noncontrolling interests           (3,700,000)                
Total liabilities and noncontrolling interests           (342,295,000)                
Total identifiable net assets           245,263,000                
Revenues and net losses included in the condensed consolidated statement of operations since the acquisition date                            
Revenues                 84,600,000         4,400,000
Net income (loss)                 500,000         (1,300,000)
Impact of increase in cost of sales on net loss                     6,100,000      
Pro Forma Information                            
Total revenues                     357,472,000 294,310,000    
Net income (loss) attributable to common shareholders                     $ 157,520,000 $ (52,081,000)    
Effective tax rate (as a percent)                   36.00%