XML 48 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 170,972   $ 170,972   $ 242,326
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Other liabilities 34,172   34,172   34,518
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (56,693) $ (50,053) (164,727) $ (148,401)  
General and administrative (9,647) (11,129) (28,527) (31,223)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 3,432,866   3,432,866   3,360,360
Other assets 118,131   118,131   96,785
Total assets 3,550,997   3,550,997   3,457,145
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Debt 1,506,107   1,506,107   1,499,601
Other liabilities 90,039   90,039   92,241
Equity 1,954,851   1,954,851   1,865,303
Total liabilities and equity 3,550,997   3,550,997   3,457,145
Company's share of equity 1,122,913   1,122,913   $ 1,036,047
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 72,124 65,869 216,434 191,458  
Property operating expenses (24,976) (23,094) (75,377) (69,232)  
Net operating income 47,148 42,775 141,057 122,226  
Gain on sale of real estate 0 0 28,291 14  
Interest expense (10,978) (11,314) (35,260) (33,727)  
General and administrative (1,496) (1,335) (4,276) (4,414)  
Depreciation and amortization (25,569) (26,574) (79,676) (76,220)  
Net income 9,105 3,552 50,136 7,879  
Company's share of net income 9,568 7,179 38,932 15,962  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 800 $ 800 $ 2,500 $ 2,900