XML 59 R44.htm IDEA: XBRL DOCUMENT v3.19.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 542,207   $ 542,207   $ 454,629
Other liabilities 35,374   35,374   33,375
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (54,112) $ (56,278) (107,755) $ (111,139)  
General and administrative (13,927) (11,125) (27,386) (25,938)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 4,419,528   4,419,528   4,367,987
Other assets 81,172   81,172   104,119
Total assets 4,500,700   4,500,700   4,472,106
Debt 2,170,899   2,170,899   2,190,764
Other liabilities 122,353   122,353   106,316
Equity 2,207,448   2,207,448   2,175,026
Total liabilities and equity 4,500,700   4,500,700   4,472,106
Company's share of equity 1,324,081   1,324,081   $ 1,300,140
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 81,832 81,348 165,557 162,190  
Property operating expenses (27,835) (26,567) (56,554) (53,636)  
Net operating income 53,997 54,781 109,003 108,554  
Interest expense (16,080) (13,639) (31,195) (30,374)  
General and administrative (2,243) (2,388) (4,171) (3,880)  
Depreciation and amortization (28,937) (31,317) (58,872) (62,479)  
Net income 6,737 7,437 14,765 11,821  
Company's share of net income 16,959 15,049 33,235 47,823  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 1,800 $ 300 $ 3,500 $ 700