XML 54 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 403,644   $ 403,644   $ 355,735
Other liabilities 33,616   33,616   33,132
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (55,196) $ (55,938) (166,335) $ (167,333)  
General and administrative (10,601) (9,788) (36,539) (30,726)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 4,221,973   4,221,973   3,722,778
Other assets 146,930   146,930   110,333
Total assets 4,368,903   4,368,903   3,833,111
Debt 2,089,414   2,089,414   1,705,051
Other liabilities 101,514   101,514   45,515
Equity 2,177,975   2,177,975   2,082,545
Total liabilities and equity 4,368,903   4,368,903   3,833,111
Company's share of equity 1,267,593   1,267,593   $ 1,155,984
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 84,820 76,303 247,010 224,319  
Property operating expenses (27,779) (27,753) (81,415) (79,028)  
Net operating income 57,041 48,550 165,595 145,291  
Gain on sale of real estate 0 10,058 0 10,058  
Interest expense (15,805) (13,718) (46,179) (39,663)  
General and administrative (1,254) (2,452) (5,134) (6,147)  
Depreciation and amortization (32,833) (27,884) (95,312) (84,211)  
Net income 7,149 14,554 18,970 25,328  
Company's share of net income 16,788 19,727 64,611 40,934  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 700 $ 500 $ 1,400 $ 1,500