XML 53 R42.htm IDEA: XBRL DOCUMENT v3.5.0.2
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, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Schedule of Equity Method Investments [Line Items]          
Real estate under development $ 647,142   $ 647,142   $ 609,574
Investments in and advances to unconsolidated affiliates 284,238   284,238   173,277
Total assets 3,235,040   3,235,040   3,032,319
Other liabilities 109,351   109,351   31,000
Total liabilities and equity 3,235,040   3,235,040   3,032,319
Distributions in excess of income from, and investments in, unconsolidated affiliates (24,013)   (24,013)   (13,244)
Total revenues 51,333 $ 53,161 104,016 $ 105,642  
Operating Expenses (34,482) (40,122) (72,676) (77,455)  
Equity in earnings of unconsolidated affiliates 1,740 3,406 3,694 9,999  
Depreciation and amortization (14,678) (13,903) (31,527) (27,561)  
Operating Partnership, as General Partner or Managing Member          
Schedule of Equity Method Investments [Line Items]          
Equity in earnings of unconsolidated affiliates 1,740 20,511 3,694 27,104  
Company’s share of net income 1,838 20,609 3,890 27,300  
Amortization of Excess Investment (98) (98) (196) (196)  
Unconsolidated Affiliates          
Schedule of Equity Method Investments [Line Items]          
Rental property, net 723,344   723,344   302,976
Real estate under development 40,830   40,830   35,743
Investments in and advances to unconsolidated affiliates 6,853   6,853   6,853
Other assets 86,321   86,321   47,083
Total assets 857,348   857,348   392,655
Loans Payable to Bank 440,407   440,407   192,684
Other liabilities 27,266   27,266   21,945
Partners’ equity 389,675   389,675   178,026
Total liabilities and equity 857,348   857,348   $ 392,655
Total revenues 19,022 10,342 32,394 22,015  
Operating Expenses (7,286) (3,102) (11,016) (6,833)  
Interest Expense (3,377) (2,259) (6,113) (4,897)  
Equity in earnings of unconsolidated affiliates 0 0 0 66,655  
Depreciation and amortization (4,984) (2,787) (8,864) (5,037)  
Gain on disposition of property 0 25,208 0 25,208  
Income from continuing operations $ 3,375 $ 27,402 $ 6,401 $ 97,111