XML 30 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Co-investments (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Real estate under development $ 226,690   $ 226,690   $ 429,096
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Other liabilities 34,722   34,722   32,444
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (50,053) $ (45,830) (148,401) $ (117,021)  
General and administrative (11,129) (11,479) (31,223) (28,621)  
Equity income in co-investments 7,179 4,910 15,962 21,065  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Real estate under development 3,281,309   3,281,309   3,426,574
Other assets 117,430   117,430   107,902
Total assets 3,398,739   3,398,739   3,534,476
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Debt 1,423,734   1,423,734   1,568,398
Other liabilities 109,504   109,504   91,579
Equity 1,865,501   1,865,501   1,874,499
Total liabilities and equity 3,398,739   3,398,739   3,534,476
Company's share of equity 1,036,043   1,036,043   $ 1,042,423
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 65,869 51,725 191,458 128,469  
Property operating expenses (23,094) (18,759) (69,232) (48,875)  
Net operating income 42,775 32,966 122,226 79,594  
Gain on sale of real estate 0 0 14 11,369  
Interest expense (11,314) (9,838) (33,727) (25,283)  
General and administrative (1,335) (1,840) (4,414) (5,039)  
Equity income in co-investments 0 4,808 0 14,351  
Depreciation and amortization (26,574) (21,357) (76,220) (49,935)  
Net income 3,552 4,739 7,879 25,057  
Company's share of net income 7,179 4,910 15,962 21,065  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 800 $ 1,100 $ 2,900 $ 2,900