XML 56 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 343,841   $ 343,841   $ 355,735
Other liabilities 33,497   33,497   33,132
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (56,278) $ (56,812) (111,139) $ (111,395)  
General and administrative (11,125) (10,337) (25,938) (20,938)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 4,032,421   4,032,421   3,722,778
Other assets 166,521   166,521   110,333
Total assets 4,198,942   4,198,942   3,833,111
Debt 1,948,724   1,948,724   1,705,051
Other liabilities 64,982   64,982   45,515
Equity 2,185,236   2,185,236   2,082,545
Total liabilities and equity 4,198,942   4,198,942   3,833,111
Company's share of equity 1,291,320   1,291,320   $ 1,155,984
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 81,348 72,111 162,190 148,016  
Property operating expenses (26,567) (25,866) (53,636) (51,275)  
Net operating income 54,781 46,245 108,554 96,741  
Interest expense (13,639) (14,024) (30,374) (25,945)  
General and administrative (2,388) (1,917) (3,880) (3,695)  
Depreciation and amortization (31,317) (28,423) (62,479) (56,327)  
Net income 7,437 1,881 11,821 10,774  
Company's share of net income 15,049 10,308 47,823 21,207  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 300 $ 500 $ 700 $ 1,000