XML 61 R44.htm IDEA: XBRL DOCUMENT v3.19.3
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development $ 562,338   $ 562,338   $ 454,629
Other liabilities 36,128   36,128   33,375
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Interest expense (54,896) $ (55,196) (162,651) $ (166,335)  
General and administrative (11,345) (10,601) (38,731) (36,539)  
Total co investment [Member]          
Equity Method Investment, Summarized Financial Information, Assets [Abstract]          
Rental properties and real estate under development 4,779,685   4,779,685   4,367,987
Other assets 110,364   110,364   104,119
Total assets 4,890,049   4,890,049   4,472,106
Debt 2,316,618   2,316,618   2,190,764
Other liabilities 146,643   146,643   106,316
Equity 2,426,788   2,426,788   2,175,026
Total liabilities and equity 4,890,049   4,890,049   4,472,106
Company's share of equity 1,413,861   1,413,861   $ 1,300,140
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Property revenues 84,071 84,820 249,628 247,010  
Property operating expenses (29,214) (27,779) (85,768) (81,415)  
Net operating income 54,857 57,041 163,860 165,595  
Interest expense (16,089) (15,805) (47,284) (46,179)  
General and administrative (2,603) (1,254) (6,774) (5,134)  
Depreciation and amortization (30,411) (32,833) (89,283) (95,312)  
Net income 5,754 7,149 20,519 18,970  
Company's share of net income 21,700 16,788 54,935 64,611  
Total co investment [Member] | Affiliated Entity [Member]          
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]          
Company's share of net income $ 2,000 $ 700 $ 5,500 $ 1,400