XML 22 R48.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in Partially Owned Entities (Details) (USD $)
3 Months Ended 9 Months Ended 9 Months Ended 7 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Sep. 30, 2014
San Norterra [Domain]
Sep. 30, 2014
Consolidated Development Projects Held for and or Under Development [Member]
Sep. 30, 2014
Consolidated Operating [Domain]
Sep. 30, 2014
Consolidated Total [Domain]
Sep. 30, 2014
Unconsolidated Development Projects Held for and or Under Development [Domain]
Sep. 30, 2014
Unconsolidated Completed, Not Stabilized [Domain]
Sep. 30, 2014
Unconsolidated Operating [Domain]
Sep. 30, 2014
Unconsolidated Total [Domain]
Sep. 30, 2014
Parc on Powell (formerly 1333 Powell) [Domain]
Sep. 30, 2014
Archstone Transaction [Member]
Mar. 31, 2013
Archstone Transaction [Member]
Sep. 30, 2014
Residual JV [Domain]
Sep. 30, 2014
Wisconsin Place [Domain]
Sep. 30, 2014
San Norterra [Domain]
Sep. 30, 2014
Waterton Tenside [Domain]
Sep. 30, 2014
Parc on Powell (formerly 1333 Powell) [Domain]
Sep. 30, 2014
Joint Venture Partner [Member]
Sep. 30, 2014
Company's Portion [Member]
Sep. 30, 2014
Nexus Sawgrass [Member]
Sep. 30, 2014
Domain [Member]
Sep. 30, 2014
London Interbank Offered Rate (LIBOR) [Member]
San Norterra [Domain]
Sep. 30, 2014
London Interbank Offered Rate (LIBOR) [Member]
Parc on Powell (formerly 1333 Powell) [Domain]
Investments In Partially Owned Entities (Textuals) [Abstract]                                                        
Liquidation Value Preferred Interests                               $ 73,500,000                        
Business Acquisition, Percentage of Voting Interests Acquired                                     75.00%                  
Joint Venture Partner Ownership Percentage 80.00%   80.00%                           40.00%                      
Initial Basis of Real Estate, Consolidated                                     198,500,000                  
Equity Method Investment, Ownership Percentage 20.00%   20.00%                                 85.00% 20.00% 5.00%            
Initial Basis of Real Estate, Unconsolidated                                       16,900,000 5,100,000 2,100,000            
Project Cost                                       52,800,000   75,000,000     78,600,000 155,800,000    
Maximum Debt Commitment                                       34,800,000   39,500,000     48,700,000 98,600,000    
Debt Instrument, Description of Variable Rate Basis             LIBOR plus 2.00%               LIBOR plus 2.25%                          
Debt Instrument, Basis Spread on Variable Rate     1.05%                                               2.00% 2.25%
Debt Instrument, Maturity Date     May 01, 2061                                 Jan. 06, 2015 Dec. 01, 2018 Aug. 14, 2015     Jan. 01, 2021 Jan. 01, 2022    
Debt Instrument, Interest Rate, Stated Percentage                                         3.66%       5.60% 5.75%    
Partially Owned Unconsolidated Units To Be Developed                                           176            
Guarantor Obligations, Maximum Exposure                             19,700,000             19,700,000            
Proceeds From Distributions Received From Unconsolidated Subsidiaries     77,042,000 25,471,000                       95,900,000                        
Preferred Interests     65,000,000                                         39,000,000        
Land purchase price                                             57,900,000 76,100,000        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 404,400,000   404,400,000                                       75,700,000 102,500,000        
Investment in Joint Venture 331,800,000   331,800,000                                                  
Number of Joint Ventures 2   2                                                  
Partners Payments To Acquire Equity Method Investments     40,100,000                                                  
land parcel disposed     2                                       1          
Net gain on sales of real estate properties 113,641,000 0 128,544,000 0                                     1,052,000          
Partially Owned Property Balance Sheet Schedule                                                        
Number of Real Estate Properties 396   396         0 19 19 0 1 3 4                            
Number of Units in Real Estate Property 111,087   111,087         0 3,771 3,771 0 444 1,225 1,669         432 388 336              
ASSETS                                                        
Real Estate Investment Property, at Cost 27,574,865,000   27,574,865,000   26,800,948,000     324,997,000 679,956,000 1,004,953,000 61,037,000 155,413,000 186,779,000 403,229,000                            
Real Estate Investment Property, Accumulated Depreciation (5,314,260,000)   (5,314,260,000)   (4,807,709,000)     0 (189,005,000) (189,005,000) 0 (5,313,000) (12,185,000) (17,498,000)                            
Investment in real estate, net 22,260,605,000   22,260,605,000   21,993,239,000     324,997,000 490,951,000 815,948,000 61,037,000 150,100,000 174,594,000 385,731,000                            
Cash and Cash Equivalents, at Carrying Value 31,478,000 972,761,000 31,478,000 972,761,000 53,534,000 612,590,000   2,953,000 15,820,000 18,773,000 66,000 1,975,000 4,486,000 6,527,000                            
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures 128,100,000   128,100,000   178,526,000     0 52,641,000 52,641,000 0 0 0 0       147,600,000 56,500,000                  
Restricted Cash and Cash Equivalents 84,945,000   84,945,000   103,567,000     31,236,000 300,000 31,536,000 0 0 189,000 189,000                            
Deferred Finance Costs, Net 60,530,000   60,530,000   58,486,000     0 2,229,000 2,229,000 41,000 0 158,000 199,000                            
Other Assets 396,441,000   396,441,000   404,557,000     6,679,000 26,927,000 33,606,000 0 50,000 1,039,000 1,089,000                            
Total assets 23,008,094,000   23,008,094,000   22,834,545,000     365,865,000 588,868,000 954,733,000 61,144,000 152,125,000 180,466,000 393,735,000                            
LIABILITIES AND EQUITY                                                        
Secured Debt 5,090,960,000   5,090,960,000   5,174,166,000     0 360,392,000 360,392,000 25,631,000 96,793,000 111,800,000 234,224,000           33,000,000 30,100,000 25,600,000     48,600,000 96,800,000    
Accounts Payable And Accrued Liabilities Current And Noncurrent Other Than Interest And Dividend Payable 203,070,000   203,070,000   118,791,000     16,707,000 3,217,000 19,924,000 5,730,000 456,000 1,467,000 7,653,000                            
Interest Payable 86,472,000   86,472,000   78,309,000     0 1,266,000 1,266,000 51,000 464,000 269,000 784,000                            
Other Liabilities 349,371,000   349,371,000   347,748,000     0 1,230,000 1,230,000 3,000 88,000 986,000 1,077,000                            
Security Deposit Liability 75,738,000   75,738,000   71,592,000     0 1,975,000 1,975,000 0 161,000 296,000 457,000                            
Total liabilities 11,860,523,000   11,860,523,000   11,626,205,000     16,707,000 368,080,000 384,787,000 31,415,000 97,962,000 114,818,000 244,195,000                            
Noncontrolling Interests Partially Owned Properties 125,197,000   125,197,000   126,583,000     117,351,000 7,846,000 125,197,000 27,858,000 47,223,000 46,639,000 121,720,000                 117,400,000          
Parent Equity Interest               231,807,000 212,942,000 444,749,000 1,871,000 6,940,000 19,009,000 27,820,000                            
Total Equity Interest               349,158,000 220,788,000 569,946,000 29,729,000 54,163,000 65,648,000 149,540,000                            
Total liabilities and equity 23,008,094,000   23,008,094,000   22,834,545,000     365,865,000 588,868,000 954,733,000 61,144,000 152,125,000 180,466,000 393,735,000                            
Partially Owned Property Income Statement Schedule                                                        
Operating revenue 664,078,000 626,629,000 1,950,088,000 1,748,568,000       0 65,565,000 65,565,000 0 6,874,000 14,499,000 21,373,000                            
Operating Expenses               0 19,390,000 19,390,000 159,000 2,486,000 5,442,000 8,087,000                            
Gross Profit               0 46,175,000 46,175,000 (159,000) 4,388,000 9,057,000 13,286,000                            
Depreciation 190,469,000 276,707,000 565,772,000 796,233,000       0 16,202,000 16,202,000 0 4,903,000 6,102,000 11,005,000                            
General and Administrative Expense 9,968,000 14,437,000 41,296,000 47,017,000       1,000 34,000 35,000 0 1,000 205,000 206,000                            
Operating Income 243,269,000 120,396,000 670,825,000 288,619,000       (1,000) 29,939,000 29,938,000 (159,000) (516,000) 2,750,000 2,075,000                            
Interest and Other Income 576,000 1,015,000 3,213,000 1,767,000       0 10,000 10,000 0 0 0 0                            
Other Nonoperating Income (Expense)               0 (54,000) (54,000) 0 0 0 0                            
Interest:                                                        
Interest Expense, Debt 118,251,000 120,035,000 347,224,000 437,452,000       0 (11,708,000) (11,708,000) 0 (3,905,000) (3,422,000) (7,327,000)                            
Amortization of Financing Costs (2,628,000) (4,335,000) (8,554,000) (15,636,000)       0 (266,000) (266,000) 0 0 (81,000) (81,000)                            
Income (loss) before income and other taxes, (loss) from investments in unconsolidated entities, net gain (loss) on sales of land parcels, discontinued operations and net gain on sales of real estate properties 117,995,000 (7,327,000) 311,099,000 (190,420,000)       (1,000) 17,921,000 17,920,000 (159,000) (4,421,000) (753,000) (5,333,000)                            
Income and other tax (expense) benefit (260,000) (492,000) (1,146,000) (1,325,000)       0 (45,000) (45,000) 0 (7,000) 0 (7,000)                            
(Loss) from investments in unconsolidated entities (1,176,000) (3,209,000) (10,201,000) (57,749,000)       0 (1,273,000) (1,273,000) 0 0 0 0                            
Net income $ 231,190,000 $ 391,717,000 $ 431,642,000 $ 1,789,483,000       $ (1,000) $ 16,603,000 $ 16,602,000 $ (159,000) $ (4,428,000) $ (753,000) $ (5,340,000)