XML 30 R32.htm IDEA: XBRL DOCUMENT v3.2.0.727
Co-investments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Real estate under development $ 220,911   $ 220,911   $ 429,096
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Other liabilities 34,669   34,669   32,444
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (50,802) $ (42,151) (98,348) $ (71,192)  
General and administrative (9,549) (9,558) (20,094) (17,141)  
Equity income in co-investments 4,472 5,629 8,783 16,155  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Real estate under development 3,275,960   3,275,960   3,426,574
Other assets 110,690   110,690   107,902
Total assets 3,386,650   3,386,650   3,534,476
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Debt 1,391,474   1,391,474   1,568,398
Other liabilities 95,386   95,386   91,579
Equity 1,899,790   1,899,790   1,874,499
Total liabilities and equity 3,386,650   3,386,650   3,534,476
Company's share of equity 1,044,208   1,044,208   $ 1,042,423
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
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 0 0 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 in co-investments 0 4,784 0 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 $ 4,472 $ 5,629 $ 8,783 $ 16,155