XML 47 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in Partially Owned Entities (Tables)
9 Months Ended
Sep. 30, 2013
Investments in Partially Owned Entities [Abstract]  
Partially Owned Property Balance Sheet Schedule [Table Text Block]
The following tables and information summarize the Company’s investments in partially owned entities as of September 30, 2013 (amounts in thousands except for project and apartment unit amounts):

 
Consolidated
 
Unconsolidated
 
Development Projects
 
 
 
 
 
Development Projects
 
 
 
 
 
Held for
and/or Under
Development
 
Operating
 
Total
 
Held for
and/or Under
Development
 
Completed, Not Stabilized (3)
 
Operating
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total projects (1)

 
19

 
19

 

 
1

 
1

 
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total apartment units (1)

 
3,752

 
3,752

 

 
501

 
336

 
837

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet information at 9/30/13 (at 100%):
 
 
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment in real estate
$
308,893

 
$
672,958

 
$
981,851

 
$
238,872

 
$
77,292

 
$
55,369

 
$
371,533

Accumulated depreciation

 
(167,457
)
 
(167,457
)
 
(84
)
 

 
(4,165
)
 
(4,249
)
Investment in real estate, net
308,893

 
505,501

 
814,394

 
238,788

 
77,292

 
51,204

 
367,284

Cash and cash equivalents
4,253

 
17,659

 
21,912

 
1,153

 
317

 
1,357

 
2,827

Investments in unconsolidated entities

 
55,040

 
55,040

 

 

 

 

Deposits – restricted
43,631

 
206

 
43,837

 

 

 

 

Deferred financing costs, net

 
2,521

 
2,521

 

 
5

 
5

 
10

Other assets
5,781

 
27,170

 
32,951

 
333

 
5

 
1,038

 
1,376

       Total assets
$
362,558

 
$
608,097

 
$
970,655

 
$
240,274

 
$
77,619

 
$
53,604

 
$
371,497

 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY/CAPITAL
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable (2)
$

 
$
358,730

 
$
358,730

 
$
118,723

 
$
45,217

 
$
30,550

 
$
194,490

Accounts payable & accrued expenses
27,052

 
2,495

 
29,547

 
13,781

 
2,864

 
(143
)
 
16,502

Accrued interest payable

 
1,259

 
1,259

 
432

 
208

 

 
640

Other liabilities
1,045

 
1,254

 
2,299

 
365

 
156

 
1,345

 
1,866

Security deposits
1

 
1,821

 
1,822

 
94

 
75

 
18

 
187

       Total liabilities
28,098

 
365,559

 
393,657

 
133,395

 
48,520

 
31,770

 
213,685

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling Interests - Partially Owned
Properties/Partners' equity
98,126

 
12,509

 
110,635

 
78,556

 
23,205

 
20,450

 
122,211

Company equity/General and Limited
Partners' Capital
236,334

 
230,029

 
466,363

 
28,323

 
5,894

 
1,384

 
35,601

       Total equity/capital
334,460

 
242,538

 
576,998

 
106,879

 
29,099

 
21,834

 
157,812

       Total liabilities and equity/capital
$
362,558

 
$
608,097

 
$
970,655

 
$
240,274

 
$
77,619

 
$
53,604

 
$
371,497

Partially Owned Property Income Statement Schedule [Table Text Block]
 
Consolidated
 
Unconsolidated
 
Development Projects
 
 
 
 
 
Development Projects
 
 
 
 
 
Held for
and/or Under
Development
 
 
 
 
 
Held for
and/or Under
Development
 
 
 
Operating
 
 
 
 
 
 
 
 
 
Completed, Not Stabilized (3)
 
 
 
 
 
Operating
 
Total
 
 
 
 
Total
Operating information for the nine months ended 9/30/13 (at 100%):
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$
12

 
$
59,666

 
$
59,678

 
$
1,305

 
$
1,861

 
$
3,173

 
$
6,339

Operating expenses
407

 
18,458

 
18,865

 
1,141

 
1,023

 
1,402

 
3,566

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net operating (loss) income
(395
)
 
41,208

 
40,813

 
164

 
838

 
1,771

 
2,773

Depreciation

 
26,478

 
26,478

 
84

 

 
4,165

 
4,249

General and administrative/other
520

 
79

 
599

 
23

 

 
141

 
164

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating (loss) income
(915
)
 
14,651

 
13,736

 
57

 
838

 
(2,535
)
 
(1,640
)
Interest and other income
2

 
3

 
5

 

 

 
10

 
10

Other expenses
(334
)
 
(4
)
 
(338
)
 

 

 

 

Interest:
 
 
 
 
 
 
 
 
 
 
 
 
 
Expense incurred, net
(2
)
 
(10,615
)
 
(10,617
)
 
(152
)
 
(501
)
 
(658
)
 
(1,311
)
Amortization of deferred financing costs

 
(216
)
 
(216
)
 

 

 
(1
)
 
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Loss) income before income and other taxes, (loss)
from investments in unconsolidated entities, net
(loss) gain on sales of land parcels and
discontinued operations
(1,249
)
 
3,819

 
2,570

 
(95
)
 
337

 
(3,184
)
 
(2,942
)
Income and other tax (expense) benefit
(11
)
 
(56
)
 
(67
)
 

 

 

 

(Loss) from investments in unconsolidated entities

 
(1,010
)
 
(1,010
)
 

 

 

 

Net (loss) on sales of land parcels
(17
)
 

 
(17
)
 

 

 

 

Net gain on sales of discontinued operations

 
26,673

 
26,673

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(1,277
)
 
$
29,426

 
$
28,149

 
$
(95
)
 
$
337

 
$
(3,184
)
 
$
(2,942
)


(1)
Project and apartment unit counts exclude all uncompleted development projects until those projects are substantially completed.
(2)
All debt is non-recourse to the Company with the exception of 50% of the current $5.7 million outstanding debt balance on one unconsolidated development project.
(3)
Projects included here are substantially complete. However, they may still require additional exterior and interior work for all units to be available for leasing.

Note:
The above tables exclude the Company's interests in unconsolidated joint ventures entered into with AVB in connection with the Archstone transaction. These ventures own certain non-core Archstone assets that are held for sale and succeeded to certain residual Archstone liabilities, such as liability for various employment-related matters as well as responsibility for tax protection arrangements and third-party preferred interests in former Archstone subsidiaries. The preferred interests have an aggregate liquidation value of $88.3 million at September 30, 2013. The ventures are owned 60% by the Company and 40% by AVB.