XML 47 R31.htm IDEA: XBRL DOCUMENT v3.4.0.3
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development $ 145,711   $ 242,326
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Other liabilities 34,814   34,518
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Interest expense (52,466) $ (47,546)  
General and administrative (9,182) (10,545)  
Total co investment [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development 3,323,201   3,360,360
Other assets 111,040   96,785
Total assets 3,434,241   3,457,145
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 1,475,295   1,499,601
Other liabilities 97,765   92,241
Equity 1,861,181   1,865,303
Total liabilities and equity 3,434,241   3,457,145
Company's share of equity 1,069,684   $ 1,036,047
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Property revenues 75,130 63,498  
Property operating expenses (25,821) (22,954)  
Net operating income 49,309 40,544  
Gain on sale of real estate 17,495 14  
Interest expense (13,140) (11,316)  
General and administrative (1,240) (1,606)  
Depreciation and amortization (28,716) (25,381)  
Net income 23,708 2,255  
Company's share of net income 15,068 4,311  
Total co investment [Member] | Affiliated Entity [Member]      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Company's share of net income $ 800 $ 900