XML 49 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 313,825   $ 313,825   $ 190,505
Other liabilities 33,733   33,733   32,922
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (55,938) $ (56,693) (167,333) $ (164,727)  
General and administrative (9,788) (9,647) (30,726) (28,527)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 3,671,101   3,671,101   3,807,245
Other assets 111,372   111,372   121,505
Total assets 3,782,473   3,782,473   3,928,750
Debt 1,597,597   1,597,597   1,617,639
Other liabilities 65,865   65,865   74,607
Equity 2,119,011   2,119,011   2,236,504
Total liabilities and equity 3,782,473   3,782,473   3,928,750
Company's share of equity 1,088,332   1,088,332   $ 1,161,275
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 76,303 72,124 224,319 216,434  
Property operating expenses (27,753) (24,976) (79,028) (75,377)  
Net operating income 48,550 47,148 145,291 141,057  
Gain on sale of real estate 10,058 0 10,058 28,291  
Interest expense (13,718) (10,978) (39,663) (35,260)  
General and administrative (2,452) (1,496) (6,147) (4,276)  
Depreciation and amortization (27,884) (25,569) (84,211) (79,676)  
Net income 14,554 9,105 25,328 50,136  
Company's share of net income 19,727 9,568 40,934 38,932  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 500 $ 800 $ 1,500 $ 2,500