XML 122 R110.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information - Schedule of Financial Information of Business Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]                      
Investment in unconsolidated real estate ventures $ 79,570       $ 103,007       $ 79,570 $ 103,007  
Total assets 7,091,446       6,071,407       7,091,446 6,071,407  
Total revenues 261,016 $ 257,183 $ 244,273 $ 229,403 225,759 $ 197,497 $ 185,860 $ 173,154 991,875 782,270 $ 647,155
Operating expenses, including depreciation and amortization 137,832 134,459 133,971 135,775 185,450 100,193 104,253 97,718 542,037 487,614 368,687
Income (loss) from operations 123,184 122,724 110,302 93,628 40,309 97,304 81,607 75,436 449,838 294,656 278,468
Gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets                 8,465 1,501 (10,285)
Property casualty loss, net                 0 0 (1,724)
Interest expense                 (133,479) (95,682) (81,330)
Non-cash interest expense related to the amortization of discount on equity component of exchangeable senior notes                 (4,980) (3,310) (2,683)
Interest income                 6,148 3,461 1,607
Interest income on note receivable from Preferred Operating Partnership unit holder                 4,850 4,850 4,850
Equity in earnings of unconsolidated real estate ventures                 12,895 12,351 10,541
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests                 (69,199) (2,857) (4,022)
Income tax (expense) benefit                 (15,847) (11,148) (7,570)
Net income (loss) 90,416 $ 127,226 $ 90,040 $ 89,407 11,744 $ 78,200 $ 60,956 $ 58,636 397,089 209,536 195,896
Depreciation and amortization expense                 182,560 133,457 115,076
Acquisition of real estate assets                 (1,086,523) (349,897) (503,538)
Development and redevelopment of real estate assets                 (23,279) (26,931) (23,528)
Rental Operations [Member]                      
Segment Reporting Information [Line Items]                      
Investment in unconsolidated real estate ventures 79,570       103,007       79,570 103,007  
Total assets 6,731,292       5,674,030       6,731,292 5,674,030  
Total revenues                 864,742 676,138 559,868
Operating expenses, including depreciation and amortization                 423,575 328,380 279,497
Income (loss) from operations                 441,167 347,758 280,371
Interest expense                 (129,907) (93,711) (80,160)
Equity in earnings of unconsolidated real estate ventures                 12,895 12,351 10,541
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests                     4,022
Income tax (expense) benefit                 (2,320) (1,729) (1,157)
Net income (loss)                 321,835 264,669 207,871
Depreciation and amortization expense                 173,570 124,415 107,081
Tenant Reinsurance [Member]                      
Segment Reporting Information [Line Items]                      
Total assets 44,524       37,696       44,524 37,696  
Total revenues                 87,291 71,971 59,072
Operating expenses, including depreciation and amortization                 15,555 13,033 10,427
Income (loss) from operations                 71,736 58,938 48,645
Income tax (expense) benefit                 (12,610) (9,780) (8,662)
Net income (loss)                 59,138 49,173 40,000
Property Management Acquisition and Development [Member]                      
Segment Reporting Information [Line Items]                      
Total assets $ 315,630       $ 359,681       315,630 359,681  
Total revenues                 39,842 34,161 28,215
Operating expenses, including depreciation and amortization                 102,907 146,201 78,763
Income (loss) from operations                 (63,065) (112,040) (50,548)
Gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets                 8,465 1,501 (10,285)
Property casualty loss, net                 0 0  
Interest expense                 (3,572) (1,971) (1,170)
Non-cash interest expense related to the amortization of discount on equity component of exchangeable senior notes                 4,980 3,310 2,683
Interest income                 6,148 3,461 1,607
Interest income on note receivable from Preferred Operating Partnership unit holder                 4,850 4,850 4,850
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests                 (69,199) (2,857) (4,022)
Income tax (expense) benefit                 (917) 361 2,249
Net income (loss)                 16,116 (104,306) (51,975)
Depreciation and amortization expense                 8,990 9,042 7,995
Acquisition of real estate assets                 (1,086,523) (1,550,750) (503,538)
Development and redevelopment of real estate assets                 $ (23,279) $ (26,931) $ (23,528)