XML 44 R32.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investments in Partially Owned Entities (Tables)
6 Months Ended
Jun. 30, 2015
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 June 30, 2015 (amounts in thousands except for project and apartment unit amounts):

 
Consolidated
 
Unconsolidated
 
Development Projects
 
 
 
 
 
 
 
 
 
Held for
and/or Under
Development
 
Operating
 
Total
 
Operating
 
Total
 
 
 
 
 
 
 
 
 
 
Total projects (1)

 
19

 
19

 
3

 
3

 
 
 
 
 
 
 
 
 
 
Total apartment units (1)

 
3,771

 
3,771

 
1,281

 
1,281

 
 
 
 
 
 
 
 
 
 
Balance sheet information at 6/30/15 (at 100%):
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
Investment in real estate
$
351,977

 
$
686,120

 
$
1,038,097

 
$
290,442

 
$
290,442

Accumulated depreciation
(2,339
)
 
(205,554
)
 
(207,893
)
 
(24,471
)
 
(24,471
)
Investment in real estate, net
349,638

 
480,566

 
830,204

 
265,971

 
265,971

Cash and cash equivalents

 
17,482

 
17,482

 
8,793

 
8,793

Investments in unconsolidated entities

 
50,771

 
50,771

 

 

Deposits – restricted
11,609

 
345

 
11,954

 
273

 
273

Deferred financing costs, net

 
1,963

 
1,963

 
7

 
7

Other assets
6,988

 
25,959

 
32,947

 
703

 
703

       Total assets
$
368,235

 
$
577,086

 
$
945,321

 
$
275,747

 
$
275,747

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

 
$
360,654

 
$
360,654

 
$
175,135

 
$
175,135

Accounts payable & accrued expenses
5,756

 
1,939

 
7,695

 
1,486

 
1,486

Accrued interest payable

 
1,266

 
1,266

 
691

 
691

Other liabilities
615

 
819

 
1,434

 
325

 
325

Security deposits
589

 
2,002

 
2,591

 
592

 
592

       Total liabilities
6,960

 
366,680

 
373,640

 
178,229

 
178,229

 
 
 
 
 
 
 
 
 
 
Noncontrolling Interests – Partially Owned
Properties/Partners' equity
117,350

 
5,018

 
122,368

 
90,878

 
90,878

Company equity/General and Limited
Partners' Capital
243,925

 
205,388

 
449,313

 
6,640

 
6,640

       Total equity/capital
361,275

 
210,406

 
571,681

 
97,518

 
97,518

       Total liabilities and equity/capital
$
368,235

 
$
577,086

 
$
945,321

 
$
275,747

 
$
275,747

Partially Owned Property Income Statement Schedule [Table Text Block]
 
Consolidated
 
Unconsolidated
 
Development Projects
 
 
 
 
 
 
 
 
 
Held for
and/or Under
Development
 
 
 
 
 
Operating
 
 
 
 
 
 
 
 
 
 
 
 
Operating
 
Total
 
 
Total
Operating information for the six months ended 6/30/15 (at 100%):
 
 
 
 
 
 
 
 
 
Operating revenue
$
1,103

 
$
46,071

 
$
47,174

 
$
15,918

 
$
15,918

Operating expenses
851

 
13,545

 
14,396

 
5,388

 
5,388

 
 
 
 
 
 
 
 
 
 
Net operating income
252

 
32,526

 
32,778

 
10,530

 
10,530

Depreciation
2,339

 
11,073

 
13,412

 
6,159

 
6,159

General and administrative/other
1

 
41

 
42

 
119

 
119

 
 
 
 
 
 
 
 
 
 
Operating (loss) income
(2,088
)
 
21,412

 
19,324

 
4,252

 
4,252

Interest and other income

 
5

 
5

 

 

Other expenses

 
(50
)
 
(50
)
 

 

Interest:
 
 
 
 
 
 
 
 
 
Expense incurred, net

 
(7,786
)
 
(7,786
)
 
(4,697
)
 
(4,697
)
Amortization of deferred financing costs

 
(177
)
 
(177
)
 
(1
)
 
(1
)
 
 
 
 
 
 
 
 
 
 
(Loss) income before income and other taxes and (loss)
from investments in unconsolidated entities
(2,088
)
 
13,404

 
11,316

 
(446
)
 
(446
)
Income and other tax (expense) benefit

 
(35
)
 
(35
)
 
(18
)
 
(18
)
(Loss) from investments in unconsolidated entities

 
(739
)
 
(739
)
 

 

 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(2,088
)
 
$
12,630

 
$
10,542

 
$
(464
)
 
$
(464
)


(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.

Note:
The above tables exclude the Company's interests in unconsolidated joint ventures entered into with AvalonBay Communities, Inc. (“AVB”) in connection with the acquisition of certain real estate related assets from Archstone Enterprise LP (such assets are referred to herein as "Archstone"). These ventures own certain non-core Archstone assets that are held for sale and succeeded to certain residual Archstone liabilities/litigation, as well as responsibility for tax protection arrangements and third-party preferred interests in former Archstone subsidiaries. The preferred interests had an aggregate liquidation value of $71.2 million at June 30, 2015. The ventures are owned 60% by the Company and 40% by AVB.