XML 64 R48.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt - Summary of Outstanding Consolidated Indebtedness, Including Unamortized Debt Premiums and Discounts (Details) - USD ($)
$ in Thousands
Jun. 30, 2017
Dec. 31, 2016
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net $ 680,556 $ 688,195
Unamortized deferred financing costs 347,417 149,065
Unsecured notes, net of unamortized OID and deferred financing costs 1,189,775 1,188,737
Unsecured revolving credit facility 142,286 99,300
Total debt, net 2,360,034 2,125,297
Mortgage loans payable    
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net 27,400  
Unsecured Debt    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 8,500 9,300
Unamortized debt discounts 1,800 1,900
Term loans    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 2,600 900
Wholly-owned properties, net    
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net 575,956 583,432
Total debt, net 576,667 583,432
Wholly-owned properties, net | Mortgage loans payable    
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net 555,732 559,642
Unamortized deferred financing costs 2,587 3,040
Unamortized debt premiums 22,811 26,830
Wholly-owned properties, net | Construction loans payable    
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net 1,037 0
Unamortized deferred financing costs 326 0
On-campus participating properties, net    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 706 769
Total debt, net 103,889 104,763
On-campus participating properties, net | Mortgage loans payable    
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net 70,725 71,662
On-campus participating properties, net | Bonds payable    
Debt Instrument [Line Items]    
Secured mortgage, construction and bond debt, net $ 33,870 $ 33,870