XML 54 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development $ 395,710   $ 355,735
Other liabilities 33,477   33,132
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Interest expense (54,861) $ (54,583)  
General and administrative (14,813) (10,601)  
Total co investment [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development 3,794,212   3,722,778
Other assets 161,538   110,333
Total assets 3,955,750   3,833,111
Debt 1,744,663   1,705,051
Other liabilities 69,782   45,515
Equity 2,141,305   2,082,545
Total liabilities and equity 3,955,750   3,833,111
Company's share of equity 1,290,957   $ 1,155,984
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Property revenues 80,842 75,905  
Property operating expenses (27,069) (25,408)  
Net operating income 53,773 50,497  
Interest expense (16,735) (11,921)  
General and administrative (1,492) (1,778)  
Depreciation and amortization (31,162) (27,904)  
Net income 4,384 8,894  
Company's share of net income 32,774 10,899  
Total co investment [Member] | Affiliated Entity [Member]      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Company's share of net income $ 400 $ 500