XML 54 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Co-investments
3 Months Ended
Mar. 31, 2013
Co-investments [Abstract]  
Co-investments
(3) 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 Company's co-investments (dollars in thousands):
 
 
March 31,
 
 
December 31,
 
 
2013
 
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Membership interest in Wesco I
 
$
143,051
 
 
$
143,874
 
Partnership interest in Fund II
 
 
27,121
 
 
 
53,601
 
Membership interest in a limited liability company that owns Expo
 
 
18,714
 
 
 
18,752
 
Membership interest in Wesco III
 
 
9,821
 
 
 
9,941
 
Total operating co-investments
 
 
198,707
 
 
 
226,168
 
 
 
 
 
 
 
 
 
Membership interests in limited liability companies that own and are developing Epic, Connolly Station, Mosso I. & II. , and Elkhorn
 
 
221,247
 
 
 
186,362
 
Membership interests in limited liability companies that own and are developing The Huxley and The Dylan
 
 
16,928
 
 
 
16,552
 
Total development co-investments
 
 
238,175
 
 
 
202,914
 
 
 
 
 
 
 
 
 
Membership interest in Wesco II that owns a preferred equity interest in Parkmerced with a preferred return of 10.1%
 
 
92,550
 
 
 
91,843
 
Preferred interest in related party limited liability company that owns Sage at Cupertino with a preferred return of  9.5%
 
 
15,055
 
 
 
14,438
 
Preferred interest in a related party limited liability company that owns Madison Park at Anaheim with a preferred return of 13%
 
 
13,232
 
 
 
13,175
 
Preferred interest in limited liability company that owns an apartment community in downtown Los Angeles with a preferred return 10%
 
 
13,068
 
 
 
13,068
 
Preferred interest in related limited liability company that owns an apartment development in Redwood City with a preferred return of 9.5%
 
 
8,867
 
 
 
-
 
Preferred interests in limited liability companies that owns in downtown Los Angeles with preferred returns of 9% repaid in March 2013
 
 
-
 
 
 
9,739
 
Total preferred interest investments
 
 
142,772
 
 
 
142,263
 
 
 
 
 
 
 
 
 
Total co-investments
 
$
579,654
 
 
$
571,345
 
 
In January 2013, the Company invested $8.6 million as a preferred equity interest investment in an apartment development in Redwood City, California.  The investment has a preferred return of 9.5% and matures in January 2016.

In March 2013, the Company received the redemption of $9.7 million of preferred equity related to two properties located in downtown Los Angeles.  The Company recorded $0.4 million in redemption penalties due to the early redemption of these preferred equity investments.
 
The combined summarized balance sheet and statements of operations for co-investments are as follows (dollars in thousands).
 
 
March 31,
 
 
December 31,
 
 
2013
 
 
2012
 
Balance sheets:
 
 
 
 
 
 
Rental properties and real estate under development
 
$
1,709,065
 
 
$
1,745,147
 
Other assets
 
 
85,039
 
 
 
168,061
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,794,104
 
 
$
1,913,208
 
 
 
 
 
 
 
 
 
Debt
 
$
785,459
 
 
$
820,895
 
Other liabilities
 
 
54,877
 
 
 
91,922
 
Equity
 
 
953,768
 
 
 
1,000,391
 
 
 
 
 
 
 
 
 
Total liabilities and equity
 
$
1,794,104
 
 
$
1,913,208
 
 
 
 
 
 
 
 
 
Company's share of equity
 
$
579,654
 
 
$
571,345
 
 
`
 
Three Months Ended
 
 
March 31,
 
 
2013
 
 
2012
 
Statements of operations:
 
 
 
 
 
 
Property revenues
 
$
27,859
 
 
$
34,323
 
Property operating expenses
 
 
(9,828
)
 
 
(13,137
)
Net property operating income
 
 
18,031
 
 
 
21,186
 
 
 
 
 
 
 
 
 
Interest expense
 
 
(6,778
)
 
 
(8,545
)
General and administrative
 
 
(1,514
)
 
 
(796
)
Depreciation and amortization
 
 
(11,019
)
 
 
(13,896
)
 
 
 
 
 
 
 
 
Net loss
 
$
(1,280
)
 
$
(2,051
)
 
 
 
 
 
 
 
 
Company's share of net income
 
$
4,211
 
 
$
2,340