XML 20 R48.htm IDEA: XBRL DOCUMENT v3.3.0.814
Investments in Partially Owned Entities (Details) - USD ($)
3 Months Ended 9 Months Ended 31 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Dec. 31, 2014
Dec. 31, 2013
Feb. 27, 2013
Partially Owned Property Balance Sheet Schedule                
Number of Real Estate Properties 392   392   392      
Number of Units in Real Estate Property 109,347   109,347   109,347      
ASSETS                
Investment in real estate $ 28,159,481,000   $ 28,159,481,000   $ 28,159,481,000 $ 27,675,383,000    
Accumulated depreciation (5,914,695,000)   (5,914,695,000)   (5,914,695,000) (5,432,805,000)    
Investment in real estate, net 22,244,786,000   22,244,786,000   22,244,786,000 22,242,578,000    
Cash and cash equivalents 37,366,000 $ 31,478,000 37,366,000 $ 31,478,000 37,366,000 40,080,000 $ 53,534,000  
Investments in unconsolidated entities 74,108,000   74,108,000   74,108,000 105,434,000    
Deposits – restricted 135,674,000   135,674,000   135,674,000 72,303,000    
Deferred financing costs, net 57,001,000   57,001,000   57,001,000 58,380,000    
Other assets 405,798,000   405,798,000   405,798,000 383,754,000    
Total assets 23,008,804,000   23,008,804,000   23,008,804,000 22,950,614,000    
LIABILITIES AND EQUITY                
Secured Debt 4,891,529,000   4,891,529,000   4,891,529,000 5,086,515,000    
Accounts payable & accrued expenses 253,027,000   253,027,000   253,027,000 153,590,000    
Accrued interest payable 86,083,000   86,083,000   86,083,000 89,540,000    
Other Liabilities 353,106,000   353,106,000   353,106,000 389,915,000    
Security deposits 76,934,000   76,934,000   76,934,000 75,633,000    
Total liabilities 11,781,555,000   11,781,555,000   11,781,555,000 11,742,105,000    
Noncontrolling Interests – Partially Owned Properties/Partners' equity 4,643,000   4,643,000   4,643,000 124,909,000    
Liabilities and Equity 23,008,804,000   23,008,804,000   23,008,804,000 22,950,614,000    
Partially Owned Property Income Statement Schedule                
Operating revenue 696,289,000 664,078,000 2,041,772,000 1,950,088,000        
Depreciation 196,059,000 190,469,000 584,862,000 565,772,000        
General and administrative/other 15,290,000 9,968,000 50,942,000 41,296,000        
Operating income 257,501,000 243,274,000 721,856,000 670,843,000        
Interest and other income 256,000 576,000 6,906,000 3,213,000        
Interest:                
Expense incurred, net (114,205,000) (118,251,000) (333,622,000) (347,224,000)        
Amortization of deferred financing costs (2,607,000) (2,628,000) (7,734,000) (8,554,000)        
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations 139,806,000 117,995,000 384,567,000 311,099,000        
Income and other tax (expense) benefit (329,000) (260,000) (698,000) (1,146,000)        
Income (loss) from investments in unconsolidated entities (1,041,000) (1,176,000) 14,388,000 (10,201,000)        
Net income 205,456,000 $ 231,190,000 694,298,000 431,642,000        
Investments In Partially Owned Entities (Textuals) [Abstract]                
Noncontrolling Interests – Partially Owned Properties/Partners' equity 4,643,000   4,643,000   4,643,000 124,909,000    
Investments in unconsolidated entities 74,108,000   74,108,000   74,108,000 105,434,000    
Secured Debt $ 4,891,529,000   4,891,529,000   $ 4,891,529,000 $ 5,086,515,000    
Distributions from unconsolidated entities – return of capital     $ 45,245,000 $ 77,042,000        
Consolidated Properties [Member]                
Partially Owned Property Balance Sheet Schedule                
Number of Real Estate Properties 19   19   19      
Number of Units in Real Estate Property 3,771   3,771   3,771      
ASSETS                
Investment in real estate $ 687,814,000   $ 687,814,000   $ 687,814,000      
Accumulated depreciation (211,120,000)   (211,120,000)   (211,120,000)      
Investment in real estate, net 476,694,000   476,694,000   476,694,000      
Cash and cash equivalents 19,242,000   19,242,000   19,242,000      
Investments in unconsolidated entities 50,140,000   50,140,000   50,140,000      
Deposits – restricted 335,000   335,000   335,000      
Deferred financing costs, net 1,875,000   1,875,000   1,875,000      
Other assets 26,816,000   26,816,000   26,816,000      
Total assets 575,102,000   575,102,000   575,102,000      
LIABILITIES AND EQUITY                
Secured Debt 343,341,000   343,341,000   343,341,000      
Accounts payable & accrued expenses 3,318,000   3,318,000   3,318,000      
Accrued interest payable 1,206,000   1,206,000   1,206,000      
Other Liabilities 709,000   709,000   709,000      
Security deposits 2,017,000   2,017,000   2,017,000      
Total liabilities 350,591,000   350,591,000   350,591,000      
Noncontrolling Interests – Partially Owned Properties/Partners' equity 4,643,000   4,643,000   4,643,000      
Company equity/General and Limited Partners' Capital 219,868,000   219,868,000   219,868,000      
Total equity/capital 224,511,000   224,511,000   224,511,000      
Liabilities and Equity 575,102,000   575,102,000   575,102,000      
Partially Owned Property Income Statement Schedule                
Operating revenue     70,142,000          
Operating expenses     20,208,000          
Net operating income     49,934,000          
Depreciation     16,638,000          
General and administrative/other     44,000          
Operating income     33,252,000          
Interest and other income     8,000          
Other expenses     (50,000)          
Interest:                
Expense incurred, net     (11,704,000)          
Amortization of deferred financing costs     (266,000)          
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations     21,240,000          
Income and other tax (expense) benefit     (35,000)          
Income (loss) from investments in unconsolidated entities     (1,104,000)          
Net income     20,101,000          
Investments In Partially Owned Entities (Textuals) [Abstract]                
Noncontrolling Interests – Partially Owned Properties/Partners' equity 4,643,000   4,643,000   4,643,000      
Investments in unconsolidated entities 50,140,000   50,140,000   50,140,000      
Secured Debt $ 343,341,000   $ 343,341,000   $ 343,341,000      
Unconsolidated Properties [Member]                
Partially Owned Property Balance Sheet Schedule                
Number of Real Estate Properties 3   3   3      
Number of Units in Real Estate Property 1,281   1,281   1,281      
ASSETS                
Investment in real estate $ 290,733,000   $ 290,733,000   $ 290,733,000      
Accumulated depreciation (27,563,000)   (27,563,000)   (27,563,000)      
Investment in real estate, net 263,170,000   263,170,000   263,170,000      
Cash and cash equivalents 8,912,000   8,912,000   8,912,000      
Investments in unconsolidated entities 0   0   0      
Deposits – restricted 284,000   284,000   284,000      
Deferred financing costs, net 6,000   6,000   6,000      
Other assets 882,000   882,000   882,000      
Total assets 273,254,000   273,254,000   273,254,000      
LIABILITIES AND EQUITY                
Secured Debt 174,992,000   174,992,000   174,992,000      
Accounts payable & accrued expenses 3,227,000   3,227,000   3,227,000      
Accrued interest payable 691,000   691,000   691,000      
Other Liabilities 513,000   513,000   513,000      
Security deposits 614,000   614,000   614,000      
Total liabilities 180,037,000   180,037,000   180,037,000      
Noncontrolling Interests – Partially Owned Properties/Partners' equity 90,878,000   90,878,000   90,878,000      
Company equity/General and Limited Partners' Capital 2,339,000   2,339,000   2,339,000      
Total equity/capital 93,217,000   93,217,000   93,217,000      
Liabilities and Equity 273,254,000   273,254,000   273,254,000      
Partially Owned Property Income Statement Schedule                
Operating revenue     24,125,000          
Operating expenses     8,949,000          
Net operating income     15,176,000          
Depreciation     9,251,000          
General and administrative/other     178,000          
Operating income     5,747,000          
Interest and other income     2,000          
Other expenses     0          
Interest:                
Expense incurred, net     (7,047,000)          
Amortization of deferred financing costs     (1,000)          
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations     (1,299,000)          
Income and other tax (expense) benefit     (18,000)          
Income (loss) from investments in unconsolidated entities     0          
Net income     (1,317,000)          
Investments In Partially Owned Entities (Textuals) [Abstract]                
Noncontrolling Interests – Partially Owned Properties/Partners' equity 90,878,000   90,878,000   90,878,000      
Investments in unconsolidated entities 0   0   0      
Secured Debt 174,992,000   174,992,000   174,992,000      
Residual JV [Domain]                
ASSETS                
Investments in unconsolidated entities $ 4,500,000   $ 4,500,000   $ 4,500,000     $ 147,600,000
Investments In Partially Owned Entities (Textuals) [Abstract]                
Business Acquisition, Percentage of Voting Interests Acquired 60.00%   60.00%   60.00%      
Joint Venture Partner Ownership Percentage 40.00%   40.00%   40.00%      
Investments in unconsolidated entities $ 4,500,000   $ 4,500,000   $ 4,500,000     $ 147,600,000
Distributions from unconsolidated entities – return of capital     45,100,000          
Residual JV [Domain] | Settled Litigation [Member]                
Investments In Partially Owned Entities (Textuals) [Abstract]                
Distributions from unconsolidated entities – return of capital     16,800,000          
Residual JV [Domain] | Property, Plant and Equipment [Member]                
Investments In Partially Owned Entities (Textuals) [Abstract]                
Distributions from unconsolidated entities – return of capital     24,800,000          
Legacy JV [Domain]                
Investments In Partially Owned Entities (Textuals) [Abstract]                
Liquidation Value Preferred Interests $ 42,800,000   $ 42,800,000   $ 42,800,000      
Business Acquisition, Percentage of Voting Interests Acquired 60.00%   60.00%   60.00%      
Joint Venture Partner Ownership Percentage 40.00%   40.00%   40.00%      
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Paid     $ 27,900,000          
Wisconsin Place [Domain]                
Partially Owned Property Balance Sheet Schedule                
Number of Units in Real Estate Property 432   432   432      
ASSETS                
Investments in unconsolidated entities $ 50,100,000   $ 50,100,000   $ 50,100,000      
Investments In Partially Owned Entities (Textuals) [Abstract]                
Business Acquisition, Percentage of Voting Interests Acquired 75.00%   75.00%   75.00%      
Investments in unconsolidated entities $ 50,100,000   $ 50,100,000   $ 50,100,000      
Basis of joint venture $ 176,800,000   $ 176,800,000   $ 176,800,000      
Waterton Tenside [Domain]                
Partially Owned Property Balance Sheet Schedule                
Number of Units in Real Estate Property 336   336   336      
ASSETS                
Investments in unconsolidated entities $ 4,000,000   $ 4,000,000   $ 4,000,000      
LIABILITIES AND EQUITY                
Secured Debt 29,600,000   29,600,000   29,600,000      
Investments In Partially Owned Entities (Textuals) [Abstract]                
Investments in unconsolidated entities $ 4,000,000   $ 4,000,000   $ 4,000,000      
Equity Method Investment, Ownership Percentage 20.00%   20.00%   20.00%      
Secured Debt $ 29,600,000   $ 29,600,000   $ 29,600,000      
Debt Instrument, Interest Rate, Stated Percentage 3.66%   3.66%   3.66%      
Debt Instrument, Maturity Date     Dec. 01, 2018          
Nexus Sawgrass [Member]                
Partially Owned Property Balance Sheet Schedule                
Number of Units in Real Estate Property 501   501   501      
ASSETS                
Investments in unconsolidated entities $ 5,300,000   $ 5,300,000   $ 5,300,000      
LIABILITIES AND EQUITY                
Secured Debt 48,600,000   48,600,000   48,600,000      
Investments In Partially Owned Entities (Textuals) [Abstract]                
Investments in unconsolidated entities $ 5,300,000   $ 5,300,000   $ 5,300,000      
Equity Method Investment, Ownership Percentage 20.00%   20.00%   20.00%      
Secured Debt $ 48,600,000   $ 48,600,000   $ 48,600,000      
Debt Instrument, Interest Rate, Stated Percentage 5.60%   5.60%   5.60%      
Debt Instrument, Maturity Date     Jan. 01, 2021          
Domain [Member]                
Partially Owned Property Balance Sheet Schedule                
Number of Units in Real Estate Property 444   444   444      
ASSETS                
Investments in unconsolidated entities $ 10,200,000   $ 10,200,000   $ 10,200,000      
LIABILITIES AND EQUITY                
Secured Debt 96,800,000   96,800,000   96,800,000      
Investments In Partially Owned Entities (Textuals) [Abstract]                
Investments in unconsolidated entities $ 10,200,000   $ 10,200,000   $ 10,200,000      
Equity Method Investment, Ownership Percentage 20.00%   20.00%   20.00%      
Secured Debt $ 96,800,000   $ 96,800,000   $ 96,800,000      
Debt Instrument, Interest Rate, Stated Percentage 5.75%   5.75%   5.75%      
Debt Instrument, Maturity Date     Jan. 01, 2022          
Germany [Domain]                
Investments In Partially Owned Entities (Textuals) [Abstract]                
Distributions from unconsolidated entities – return of capital     $ 3,500,000   $ 102,000,000      
Company's Portion [Member] | Legacy JV [Domain]                
Investments In Partially Owned Entities (Textuals) [Abstract]                
Distribution Made to Limited Liability Company (LLC) Member, Cash Distributions Paid     $ 16,700,000