XML 72 R60.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in and Advances to Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Schedule of Equity Method Investments [Line Items]                      
Notes receivable, net $ 276,163       $ 147,188       $ 276,163 $ 147,188  
Combined and Condensed Balance Sheets                      
Real estate under development, at cost 543,486       609,574       543,486 609,574  
Investments in and advances to unconsolidated affiliates 272,028       173,277       272,028 173,277  
Other assets 192,786       123,789       192,786 123,789  
Total assets 3,995,960       3,032,319       3,995,960 3,032,319  
Total liabilities and equity 3,995,960       3,032,319       3,995,960 3,032,319  
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income and investments in unconsolidated affiliates 258,337       160,033       258,337 160,033  
Combined and Condensed Statements of Operations [Abstract]                      
Total revenues 54,121 $ 43,855 $ 43,918 $ 48,045 51,286 $ 51,124 $ 49,176 $ 49,073 189,939 199,063 $ 179,681
Operating and other expenses                 (168,050) (154,601) (128,749)
Equity in earnings (losses) of unconsolidated affiliates                 39,449 37,330 111,578
Depreciation and amortization                 (70,011) (60,751) (49,645)
Income from continuing operations before gain on disposition of properties                 52,627 60,907 137,786
Equity Method Investee [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Related party revenue                 1,200 300 200
Expenses, related party                 1,100 800 2,800
Unconsolidated Affiliates [Member]                      
Combined and Condensed Balance Sheets                      
Rental property, net 576,505       302,976       576,505 302,976  
Real estate under development, at cost 18,884       35,743       18,884 35,743  
Investments in and advances to unconsolidated affiliates 6,853       6,853       6,853 6,853  
Other assets 75,254       47,083       75,254 47,083  
Total assets 677,496       392,655       677,496 392,655  
Mortgage notes payable 407,344       262,130       407,344 262,130  
Other liabilities 30,117       21,945       30,117 21,945  
Partners’ equity 240,035       108,580       240,035 108,580  
Total liabilities and equity 677,496       392,655       677,496 392,655  
Company's share of accumulated equity 191,049       106,442       191,049 106,442  
Basis differential 61,827       11,620       61,827 11,620  
Deferred fees, net of portion related to the Company's interest 3,268       5,342       3,268 5,342  
Amounts receivable by the Company $ 2,193       36,629       2,193 36,629  
Combined and Condensed Statements of Operations [Abstract]                      
Total revenues                 84,218 43,990 44,422
Operating and other expenses                 (25,724) (13,721) (17,069)
Interest expense                 (16,300) (9,178) (9,363)
Equity in earnings (losses) of unconsolidated affiliates                 0 66,655 (328)
Depreciation and amortization                 (35,432) (12,154) (10,967)
Loss on debt extinguishment                 0 0 (187)
(Loss) gain on disposition of properties                 (1,340) 32,623 142,615
Income from continuing operations before gain on disposition of properties                 5,422 108,215 149,123
Operating Partnership, as General Partner or Managing Member [Member]                      
Combined and Condensed Statements of Operations [Abstract]                      
Equity in earnings (losses) of unconsolidated affiliates                 39,449 37,330 111,578
Company’s share of equity in net income of unconsolidated affiliates                 40,538 37,722 111,970
Basis differential adjustments                 $ (1,089) (392) $ (392)
Broughton Street Portfolio [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Notes receivable, net         $ 35,900         35,900  
Mervyns I and Mervyns II [Member] | Unconsolidated Affiliates [Member]                      
Combined and Condensed Statements of Operations [Abstract]                      
Equity in earnings (losses) of unconsolidated affiliates                   $ 5,900