XML 49 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development $ 239,685   $ 190,505
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Other liabilities 34,027   32,922
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Interest expense (54,583) $ (52,466)  
General and administrative (10,601) (9,182)  
Total co investment [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development 3,433,014   3,807,245
Other assets 102,385   121,505
Total assets 3,535,399   3,928,750
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 1,461,893   1,617,639
Other liabilities 75,570   74,607
Equity 1,997,936   2,236,504
Total liabilities and equity 3,535,399   3,928,750
Company's share of equity 1,035,724   $ 1,161,275
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Property revenues 75,905 75,130  
Property operating expenses (25,408) (25,821)  
Net operating income 50,497 49,309  
Gain on sale of real estate 0 17,495  
Interest expense (11,921) (13,140)  
General and administrative (1,778) (1,240)  
Depreciation and amortization (27,904) (28,716)  
Net income 8,894 23,708  
Company's share of net income 10,899 15,068  
Total co investment [Member] | Affiliated Entity [Member]      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Company's share of net income $ 500 $ 800