XML 25 R42.htm IDEA: XBRL DOCUMENT v3.2.0.727
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES - Summary of Investments in Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Schedule of Equity Method Investments [Line Items]          
Real estate under development $ 533,295   $ 533,295   $ 447,390
Investments in and advances to unconsolidated affiliates 166,632   166,632   184,352
Total assets 2,973,699   2,973,699   2,732,600
Other liabilities 27,616   27,616   25,148
Total liabilities and equity 2,973,699   2,973,699   2,732,600
Distributions in excess of income from, and investments in, unconsolidated affiliates (13,161)   (13,161)   (12,564)
Total revenues 53,161 $ 49,511 105,642 $ 96,196  
Operating Expenses (40,122) (30,677) (77,455) (62,641)  
Equity in earnings of unconsolidated affiliates 3,406 1,430 9,999 4,459  
Depreciation and amortization (13,903) (11,584) (27,561) (23,171)  
Loss on debt extinguishment (25) (66) (134) (269)  
Income from continuing operations 85,458 11,308 123,995 30,423  
Unconsolidated Affiliates          
Schedule of Equity Method Investments [Line Items]          
Rental property, net 322,352   322,352   387,739
Real estate under development 0   0   60,476
Investments in and advances to unconsolidated affiliates 7,548   7,548   11,154
Other assets 59,917   59,917   62,862
Total assets 389,817   389,817   522,231
Loans Payable to Bank 266,109   266,109   315,897
Other liabilities 17,714   17,714   66,116
Partners’ equity 105,994   105,994   140,218
Total liabilities and equity 389,817   389,817   $ 522,231
Total revenues 10,342 12,247 22,015 24,352  
Operating Expenses (3,102) (5,503) (6,833) (9,318)  
Interest Expense (2,259) (2,975) (4,897) (5,500)  
Equity in earnings of unconsolidated affiliates 0 0 66,655 (328)  
Depreciation and amortization (2,787) (3,475) (5,037) (6,181)  
Loss on debt extinguishment 0 0 0 (187)  
Gain (Loss) On Disposition Of Property Of Equity Method Investment 25,208 239 25,208 239  
Income from continuing operations 27,402 533 97,111 3,077  
Operating Partnership, as General Partner or Managing Member          
Schedule of Equity Method Investments [Line Items]          
Equity in earnings of unconsolidated affiliates 20,511 1,430 27,104 4,459  
Company’s share of net income 20,609 1,528 27,300 4,655  
Amortization of Excess Investment $ (98) $ (98) $ (196) $ (196)