XML 69 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Secured Notes Payable and Revolving Credit Facility, Net - Schedule of Secured Notes Payable and Revolving Credit Facility (Details) - USD ($)
9 Months Ended
Feb. 29, 2016
Sep. 30, 2017
Sep. 30, 2016
Nov. 01, 2017
Dec. 31, 2016
Debt Instrument [Line Items]          
Principal Balance   $ 4,087,638,000     $ 4,408,083,000
Deferred loan costs, net   (38,810,000)     (38,546,000)
Total Debt, Net   4,048,828,000     4,369,537,000
Revolving Credit Facility With Maturity Date of August 21, 2020 [Member]          
Debt Instrument [Line Items]          
Maximum borrowing capacity   $ 400,000,000      
Revolving Credit Facility With Maturity Date of August 21, 2020 [Member] | Minimum [Member]          
Debt Instrument [Line Items]          
Unused commitment fees (as a percent)   0.15%      
Revolving Credit Facility With Maturity Date of August 21, 2020 [Member] | Maximum [Member]          
Debt Instrument [Line Items]          
Unused commitment fees (as a percent)   0.20%      
Secured Debt [Member] | LIBOR [Member] | Minimum [Member]          
Debt Instrument [Line Items]          
Basis spread   0.00%      
Secured Debt [Member] | Term Loans With Effective Annual Fixed Interest Rate At 4.00% And 3.85% [Member]          
Debt Instrument [Line Items]          
Fixed rate debt amortization period   30 years      
Secured Debt [Member] | Term Loan With Maturity Date of February 28, 2023 [Member]          
Debt Instrument [Line Items]          
Principal Balance $ 580,000,000        
Fixed interest rate 2.37%        
Secured Debt [Member] | Term Loan With Maturity Date of February 28, 2023 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread 1.40%        
Line of Credit [Member] | Revolving Credit Facility With Maturity Date of August 21, 2020 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread 1.40%        
Wholly Owned Subsidiaries [Member]          
Debt Instrument [Line Items]          
Principal Balance   $ 3,142,138,000     3,682,083,000
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.00% [Member]          
Debt Instrument [Line Items]          
Principal Balance   0     1,000,000
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 4.14% [Member]          
Debt Instrument [Line Items]          
Principal Balance   0     349,933,000
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loans With Maturity Date of November 1, 2020 [Member]          
Debt Instrument [Line Items]          
Principal Balance   0     388,080,000
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 4.46% [Member]          
Debt Instrument [Line Items]          
Principal Balance   $ 0     345,759,000
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 4.00% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Feb. 01, 2019      
Principal Balance   $ 147,719,000     149,911,000
Fixed interest rate   4.00%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.85% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jun. 05, 2019      
Principal Balance   $ 282,019,000     285,000,000
Fixed interest rate   3.85%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loan With Maturity Date of October 1, 2019 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Oct. 01, 2019      
Principal Balance   $ 145,000,000     145,000,000
Variable Interest Rate   LIBOR + 1.25%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loan With Maturity Date of October 1, 2019 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.25%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 2.77% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Apr. 15, 2022      
Principal Balance   $ 340,000,000     340,000,000
Variable Interest Rate   LIBOR + 1.40%      
Fixed interest rate   2.77%      
Swap Maturity Date   Apr. 01, 2020      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 2.77% [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.40%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.06% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jul. 27, 2022      
Principal Balance   $ 180,000,000     180,000,000
Variable Interest Rate   LIBOR + 1.45%      
Fixed interest rate   3.06%      
Swap Maturity Date   Jul. 01, 2020      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.06% [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.45%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 2.64% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Nov. 01, 2022      
Principal Balance   $ 400,000,000     400,000,000
Variable Interest Rate   LIBOR + 1.35%      
Fixed interest rate   2.64%      
Swap Maturity Date   Nov. 01, 2020      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 2.64% [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.35%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 2.57% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jun. 23, 2023      
Principal Balance   $ 360,000,000     360,000,000
Variable Interest Rate   LIBOR + 1.55%      
Fixed interest rate   2.57%      
Swap Maturity Date   Jul. 01, 2021      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 2.57% [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.55%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.62% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Dec. 23, 2023      
Principal Balance   $ 220,000,000     220,000,000
Variable Interest Rate   LIBOR + 1.70%      
Fixed interest rate   3.62%      
Swap Maturity Date   Dec. 23, 2021      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.62% [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.70%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.46% [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jan. 01, 2024      
Principal Balance   $ 300,000,000     300,000,000
Variable Interest Rate   LIBOR + 1.55%      
Fixed interest rate   3.46%      
Swap Maturity Date   Jan. 01, 2022      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Term Loan With Effective Annual Fixed Interest Rate At 3.46% [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.55%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loan With Maturity Date of April 1, 2025 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Apr. 01, 2025      
Principal Balance   $ 102,400,000     102,400,000
Variable Interest Rate   LIBOR + 1.25%      
Fixed interest rate   2.84%      
Swap Maturity Date   Mar. 01, 2020      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loan With Maturity Date of April 1, 2025 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.25%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loans With Maturity Date of December 1, 2025 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Dec. 01, 2025      
Principal Balance   $ 115,000,000     115,000,000
Variable Interest Rate   LIBOR + 1.25%      
Fixed interest rate   2.76%      
Swap Maturity Date   Dec. 01, 2020      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loans With Maturity Date of December 1, 2025 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.25%      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loans With Maturity Date of June 1, 2027 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jun. 01, 2027      
Principal Balance   $ 550,000,000     0
Variable Interest Rate   LIBOR + 1.37%      
Fixed interest rate   3.51%      
Swap Maturity Date   Jun. 01, 2022      
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loans With Maturity Date of June 1, 2027 [Member] | Forecast [Member]          
Debt Instrument [Line Items]          
Fixed interest rate       3.16%  
Wholly Owned Subsidiaries [Member] | Secured Debt [Member] | Fannie Mae Loans With Maturity Date of June 1, 2027 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.37%      
Wholly Owned Subsidiaries [Member] | Line of Credit [Member] | Revolving Credit Facility With Maturity Date of August 21, 2020 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Aug. 21, 2020      
Principal Balance   $ 0     0
Variable Interest Rate   LIBOR + 1.40%      
Wholly Owned Subsidiaries [Member] | Line of Credit [Member] | Revolving Credit Facility With Maturity Date of August 21, 2020 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.40%      
Consolidated JV [Member] | Secured Debt [Member] | Term Loan With Maturity Date of July 21, 2019 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Jul. 21, 2019      
Principal Balance   $ 365,500,000     146,000,000
Variable Interest Rate   LIBOR + 1.55%      
Consolidated JV [Member] | Secured Debt [Member] | Term Loan With Maturity Date of July 21, 2019 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.55% 1.55%    
Consolidated JV [Member] | Secured Debt [Member] | Term Loan With Maturity Date of February 28, 2023 [Member]          
Debt Instrument [Line Items]          
Maturity Date   Feb. 28, 2023      
Principal Balance   $ 580,000,000     $ 580,000,000
Variable Interest Rate   LIBOR + 1.40%      
Fixed interest rate   2.37%      
Swap Maturity Date   Mar. 01, 2021      
Consolidated JV [Member] | Secured Debt [Member] | Term Loan With Maturity Date of February 28, 2023 [Member] | LIBOR [Member]          
Debt Instrument [Line Items]          
Basis spread   1.40%