XML 49 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 263,284   $ 263,284   $ 190,505
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Other liabilities 33,988   33,988   32,922
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (56,812) $ (55,568) (111,395) $ (108,034)  
General and administrative (10,337) (9,698) (20,938) (18,880)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 3,460,610   3,460,610   3,807,245
Other assets 86,369   86,369   121,505
Total assets 3,546,979   3,546,979   3,928,750
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]          
Debt 1,416,292   1,416,292   1,617,639
Other liabilities 69,128   69,128   74,607
Equity 2,061,559   2,061,559   2,236,504
Total liabilities and equity 3,546,979   3,546,979   3,928,750
Company's share of equity 1,045,059   1,045,059   $ 1,161,275
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 72,111 69,180 148,016 144,310  
Property operating expenses (25,866) (24,580) (51,275) (50,401)  
Net operating income 46,245 44,600 96,741 93,909  
Gain on sale of real estate 0 10,796 0 28,291  
Interest expense (14,024) (11,142) (25,945) (24,282)  
General and administrative (1,917) (1,540) (3,695) (2,780)  
Depreciation and amortization (28,423) (25,391) (56,327) (54,107)  
Net income 1,881 17,323 10,774 41,031  
Company's share of net income 10,308 14,296 21,207 29,364  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 500 $ 900 $ 1,000 $ 1,700