XML 46 R11.htm IDEA: XBRL DOCUMENT v3.2.0.727
Co-investments
6 Months Ended
Jun. 30, 2015
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures [Abstract]  
Co-investments
Co-investments

The Company has co-investments, which are accounted for under the equity method.  The co-investments own, operate and develop apartment communities.  The following table details the carrying value of Company's co-investments (in thousands):
 
June 30, 2015
 
December 31, 2014
Membership interest/Partnership interest in:
 
 
 
Wesco I and III
$
156,024

 
$
188,853

Fund II
228

 
696

Expo
6,825

 
7,352

The Huxley

 
11,471

CPPIB
339,600

 
336,977

Wesco IV
65,720

 
67,937

BEXAEW
92,260

 
97,686

Palm Valley
69,494

 
70,186

Total operating co-investments
730,151

 
781,158

Total development co-investments
194,442

 
152,574

Total preferred interest co-investments
119,615

 
108,691

Total co-investments
$
1,044,208

 
$
1,042,423


 
The combined summarized financial information of co-investments are as follows (in thousands).
 
June 30, 2015
 
December 31, 2014
Combined balance sheets: (1)
 
 
 
Rental properties and real estate under development
$
3,275,960

 
$
3,426,574

Other assets
110,690

 
107,902

Total assets
$
3,386,650

 
$
3,534,476

Debt
$
1,391,474

 
$
1,568,398

Other liabilities
95,386

 
91,579

Equity (1)
1,899,790

 
1,874,499

Total liabilities and equity
$
3,386,650

 
$
3,534,476

Company's share of equity
$
1,044,208

 
$
1,042,423


 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
2015
 
2014
 
2015
 
2014
Combined statements of income: (1)
 
 
 
 
 
 
 
Property revenues
$
62,092

 
$
48,784

 
$
125,589

 
$
76,744

Property operating expenses
(23,184
)
 
(18,556
)
 
(46,138
)
 
(30,116
)
Net operating income
38,908

 
30,228

 
79,451

 
46,628

Gain on sale of real estate

 

 
14

 
11,369

Interest expense
(11,097
)
 
(9,422
)
 
(22,413
)
 
(15,445
)
General and administrative
(1,473
)
 
(1,811
)
 
(3,079
)
 
(3,199
)
Equity income from co-investments (2)

 
4,784

 

 
9,543

Depreciation and amortization
(24,265
)
 
(17,885
)
 
(49,646
)
 
(28,578
)
Net income
$
2,073

 
$
5,894

 
$
4,327

 
$
20,318

Company's share of net income (3)
$
4,472

 
$
5,629

 
$
8,783

 
$
16,155

 
(1) Includes preferred equity investments held by the Company.
(2) Represents income from Wesco II's preferred equity investment in Park Merced.
(3) Includes the Company's share of equity income from co-investments and preferred equity investments, gain on sales of co-investments, co-investment promote income and income from early redemption of preferred equity investments.