XML 78 R60.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Combined and Condensed Balance Sheets                      
Real estate under development $ 173,702       $ 543,486       $ 173,702 $ 543,486  
Investments in and advances to unconsolidated affiliates 302,070       272,028       302,070 272,028  
Other assets 214,959       192,786       214,959 192,786  
Total assets 3,960,247       3,995,960       3,960,247 3,995,960  
Total liabilities and equity 3,960,247       3,995,960       3,960,247 3,995,960  
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates 286,778       258,337       286,778 258,337  
Combined and Condensed Statements of Income                      
Total revenues 66,081 $ 62,678 $ 59,504 $ 61,999 54,121 $ 43,855 $ 43,918 $ 48,045 250,262 189,939 $ 199,063
Operating and other expenses                 (232,943) (168,050) (154,601)
Depreciation and amortization                 (104,934) (70,011) (60,751)
Income from continuing operations before gain on disposition of properties                 15,422 52,627 60,907
Company’s equity in earnings of unconsolidated affiliates                 23,371 39,449 37,330
Equity Method Investee                      
Schedule of Equity Method Investments [Line Items]                      
Related party revenue                 1,300 1,200 300
Expenses, related party                 2,000 2,400 2,500
Unconsolidated Affiliates                      
Combined and Condensed Balance Sheets                      
Rental property, net 518,900       576,505       518,900 576,505  
Real estate under development 26,681       18,884       26,681 18,884  
Investments in and advances to unconsolidated affiliates 6,853       6,853       6,853 6,853  
Other assets 100,901       75,254       100,901 75,254  
Total assets 653,335       677,496       653,335 677,496  
Mortgage notes payable 405,652       407,344       405,652 407,344  
Other liabilities 61,932       30,117       61,932 30,117  
Partners’ equity 185,751       240,035       185,751 240,035  
Total liabilities and equity 653,335       677,496       653,335 677,496  
Company's share of accumulated equity 185,533       191,049       185,533 191,049  
Basis differential 95,358       61,827       95,358 61,827  
Deferred fees, net of portion related to the Company's interest 3,472       3,268       3,472 3,268  
Amounts receivable by the Company $ 2,415       $ 2,193       2,415 2,193  
Combined and Condensed Statements of Income                      
Total revenues                 83,222 84,218 43,990
Operating and other expenses                 (24,711) (25,724) (13,721)
Interest expense                 (18,733) (16,300) (9,178)
Depreciation and amortization                 (24,192) (35,432) (12,154)
Loss on debt extinguishment                 (154) 0 0
Gain (loss) on disposition of properties                 18,957 (1,340) 32,623
Income from continuing operations before gain on disposition of properties                 34,389 5,422 108,215
Company’s equity in earnings of unconsolidated affiliates                 0 0 66,655
Operating Partnership, as General Partner or Managing Member                      
Combined and Condensed Statements of Income                      
Company’s share of equity in net income of unconsolidated affiliates                 26,039 40,538 37,722
Basis differential amortization                 (2,668) (1,089) (392)
Company’s equity in earnings of unconsolidated affiliates                 $ 23,371 $ 39,449 $ 37,330