XML 54 R43.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 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Schedule of Equity Method Investments [Line Items]          
Real estate under development $ 676,592   $ 676,592   $ 609,574
Investments in and advances to unconsolidated affiliates 273,576   273,576   173,277
Total assets 3,578,519   3,578,519   3,032,319
Other liabilities 108,828   108,828   31,000
Total liabilities and equity 3,578,519   3,578,519   3,032,319
Distributions in excess of income from, and investments in, unconsolidated affiliates (24,249)   (24,249)   (13,244)
Total revenues 51,100 $ 56,852 155,116 $ 162,494  
Operating Expenses (42,601) (37,917) (115,277) (115,372)  
Equity in earnings of unconsolidated affiliates (102) 2,195 3,592 12,194  
Depreciation and amortization (15,217) (17,461) (46,744) (45,022)  
Operating Partnership, as General Partner or Managing Member          
Schedule of Equity Method Investments [Line Items]          
Equity in earnings of unconsolidated affiliates (102) 9,133 3,592 36,237  
Company’s share of net income 377 9,231 4,267 36,531  
Amortization of Excess Investment (479) (98) (675) (294)  
Unconsolidated Affiliates          
Schedule of Equity Method Investments [Line Items]          
Rental property, net 734,311   734,311   302,976
Real estate under development 23,486   23,486   35,743
Investments in and advances to unconsolidated affiliates 6,853   6,853   6,853
Other assets 95,264   95,264   47,083
Total assets 859,914   859,914   392,655
Loans Payable to Bank 499,899   499,899   192,684
Other liabilities 51,472   51,472   21,945
Partners’ equity 308,543   308,543   178,026
Total liabilities and equity 859,914   859,914   $ 392,655
Total revenues 26,590 10,712 58,984 32,727  
Operating Expenses (7,066) (3,022) (18,082) (9,855)  
Interest Expense (5,242) (2,183) (11,355) (7,080)  
Equity in earnings of unconsolidated affiliates 0 0 0 66,655  
Depreciation and amortization (15,398) (2,791) (24,262) (7,828)  
(Loss) gain on disposition of property (1,452) 7,416 (1,452) 32,623  
Income from continuing operations $ (2,568) $ 10,132 $ 3,833 $ 107,242