XML 65 R50.htm IDEA: XBRL DOCUMENT v3.10.0.1
Secured Notes Payable and Revolving Credit Facility, Net - Schedule of Secured Notes Payable and Revolving Credit Facility (Details) - USD ($)
9 Months Ended
Sep. 30, 2018
Dec. 31, 2017
Debt Instrument [Line Items]    
Principal Balance $ 4,154,157,000 $ 4,152,308,000
Unamortized loan premium, net 4,037,000 4,191,000
Deferred loan costs, net (35,917,000) (39,109,000)
Total Consolidated Debt, Net 4,122,277,000 4,117,390,000
Revolving Credit Facility With Maturity Date of August 21, 2020    
Debt Instrument [Line Items]    
Maximum borrowing capacity $ 400,000,000  
Revolving Credit Facility With Maturity Date of August 21, 2020 | Minimum    
Debt Instrument [Line Items]    
Unused commitment fees (as a percent) 0.15%  
Revolving Credit Facility With Maturity Date of August 21, 2020 | Maximum    
Debt Instrument [Line Items]    
Unused commitment fees (as a percent) 0.20%  
Secured Debt | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 0.00%  
Secured Debt | Term Loan With Maturity Date of June 1, 2038    
Debt Instrument [Line Items]    
Fixed Rate Debt Amortization Period 30 years  
Wholly Owned Subsidiaries    
Debt Instrument [Line Items]    
Principal Balance $ 3,174,157,000 3,172,308,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 4.00%    
Debt Instrument [Line Items]    
Principal Balance 0 146,974,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.85%    
Debt Instrument [Line Items]    
Principal Balance $ 0 280,721,000
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan With Maturity Date of October 1, 2019    
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 | Secured Debt | Fannie Mae Loan With Maturity Date of October 1, 2019 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.25%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 2.77%    
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 | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 2.77% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.40%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.06%    
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 | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.06% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.45%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 2.64%    
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 | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 2.64% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.35%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 2.57%    
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 | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 2.57% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.55%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.62%    
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 | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.62% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.70%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.46%    
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 | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.46% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.55%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.84%    
Debt Instrument [Line Items]    
Maturity Date Mar. 03, 2025  
Principal Balance $ 335,000,000 0
Variable Interest Rate LIBOR + 1.30%  
Fixed Interest Rate 3.84%  
Swap Maturity Date Mar. 01, 2023  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Effective Annual Fixed Interest Rate At 3.84% | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.30%  
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan With Maturity Date of April 1, 2025    
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 | Secured Debt | Fannie Mae Loan With Maturity Date of April 1, 2025 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.25%  
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loans With Maturity Date of December 1, 2025    
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 | Secured Debt | Fannie Mae Loans With Maturity Date of December 1, 2025 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.25%  
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loans With Maturity Date of June 1, 2027    
Debt Instrument [Line Items]    
Maturity Date Jun. 01, 2027  
Principal Balance $ 550,000,000 550,000,000
Variable Interest Rate LIBOR + 1.37%  
Fixed Interest Rate 3.16%  
Swap Maturity Date Jun. 01, 2022  
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loans With Maturity Date of June 1, 2027 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.37%  
Wholly Owned Subsidiaries | Secured Debt | Term Loan With Maturity Date of June 1, 2038    
Debt Instrument [Line Items]    
Maturity Date Jun. 01, 2038  
Principal Balance $ 31,757,000 32,213,000
Fixed Interest Rate 4.55%  
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility With Maturity Date of August 21, 2020    
Debt Instrument [Line Items]    
Maturity Date Aug. 21, 2020  
Principal Balance $ 95,000,000 0
Variable Interest Rate LIBOR + 1.40%  
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility With Maturity Date of August 21, 2020 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.40%  
Consolidated JV | Secured Debt | Term Loan With Maturity Date of February 28, 2023    
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 | Secured Debt | Term Loan With Maturity Date of February 28, 2023 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.40%  
Consolidated JV | Secured Debt | Term Loan With Maturity Date of December 19, 2024    
Debt Instrument [Line Items]    
Maturity Date Dec. 19, 2024  
Principal Balance $ 400,000,000 $ 400,000,000
Variable Interest Rate LIBOR + 1.30%  
Fixed Interest Rate 3.47%  
Swap Maturity Date Jan. 01, 2023  
Consolidated JV | Secured Debt | Term Loan With Maturity Date of December 19, 2024 | LIBOR    
Debt Instrument [Line Items]    
Basis Spread on Variable Rate 1.30%