XML 76 R64.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt - Summary of Consolidated Indebtedness (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Debt Instrument [Line Items]    
Long-term debt, gross $ 1,505,671  
Mortgage and other notes payable, net 1,055,728 $ 1,050,051
Unsecured notes payable, net 432,990 287,755
Unsecured line of credit 0 20,800
Net unamortized debt issuance costs (18,289) (11,720)
Unamortized fair market value of assumed debt 1,336 1,364
Total indebtedness 1,488,718 1,358,606
Total Debt - Fixed and Effectively Fixed Rate [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 860,486 552,222
Total Debt - Variable Rate [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 645,185 816,740
Mortgages [Member]    
Debt Instrument [Line Items]    
Mortgage and other notes payable, net 1,055,728 1,050,051
Net unamortized debt issuance costs (16,642) (10,567)
Unamortized fair market value of assumed debt 1,336 1,364
Unsecured Debt [Member]    
Debt Instrument [Line Items]    
Unsecured notes payable, net 432,990 287,755
Net unamortized debt issuance costs (1,646) (1,155)
Total indebtedness 9,900 15,500
Line of Credit [Member]    
Debt Instrument [Line Items]    
Unsecured line of credit 0 20,800
Core Portfolio [Member] | Mortgages [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 317,125 373,784
Core Portfolio [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 234,875 301,340
Core Portfolio [Member] | Mortgages [Member] | Variable Rate - Swapped [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 82,250 72,444
Core Portfolio [Member] | Unsecured Debt [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 300,000 150,000
Core Portfolio [Member] | Unsecured Debt [Member] | Unsecured Term Loans [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 51,194 841
Core Portfolio [Member] | Unsecured Debt [Member] | Variable Rate Unsecured Term Loans - Swapped [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 248,806 149,159
Core Portfolio [Member] | Line of Credit [Member] | Unsecured Line of Credit [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 0 20,800
Fund II [Member] | Mortgages [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 412,291 381,246
Fund II [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 249,762 249,762
Fund II [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross $ 142,750 $ 111,500
Fund II [Member] | Mortgages [Member] | Variable Rate - Swapped [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 2.88% 2.88%
Long-term debt, gross $ 19,779 $ 19,984
Fund II [Member] | Unsecured Debt [Member] | Subscription Facility [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 0 12,500
Fund III [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 83,467 164,280
Fund IV [Member] | Mortgages [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross 258,151 $ 139,944
Fund IV [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage   4.50%
Long-term debt, gross 10,503 $ 1,120
Fund IV [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross $ 233,139 $ 123,920
Fund IV [Member] | Mortgages [Member] | Variable Rate - Swapped [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 1.78% 1.78%
Long-term debt, gross $ 14,509 $ 14,904
Fund IV [Member] | Unsecured Debt [Member] | Term Loan / Subscription Facility [Member]    
Debt Instrument [Line Items]    
Long-term debt, gross $ 134,636 $ 126,410
London Interbank Offered Rate (LIBOR) [Member] | Core Portfolio [Member] | Line of Credit [Member] | Unsecured Line of Credit [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.40% 1.40%
London Interbank Offered Rate (LIBOR) [Member] | Fund II [Member] | Unsecured Debt [Member] | Subscription Facility [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75% 2.75%
Minimum [Member] | Core Portfolio [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 3.88% 3.50%
Minimum [Member] | Core Portfolio [Member] | Mortgages [Member] | Variable Rate - Swapped [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 1.71% 1.75%
Minimum [Member] | Core Portfolio [Member] | Unsecured Debt [Member] | Variable Rate Unsecured Term Loans - Swapped [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 1.24% 1.31%
Minimum [Member] | Fund II [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 1.00% 1.00%
Minimum [Member] | Fund IV [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 3.40%  
Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Core Portfolio [Member] | Unsecured Debt [Member] | Unsecured Term Loans [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.30% 1.30%
Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund II [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 0.62% 1.39%
Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund IV [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.70% 1.70%
Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund IV [Member] | Unsecured Debt [Member] | Term Loan / Subscription Facility [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.65% 1.65%
Minimum [Member] | Prime Rate [Member] | Fund III [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 0.50% 50.00%
Maximum [Member] | Core Portfolio [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 6.65% 6.65%
Maximum [Member] | Core Portfolio [Member] | Mortgages [Member] | Variable Rate - Swapped [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 3.77% 3.77%
Maximum [Member] | Core Portfolio [Member] | Unsecured Debt [Member] | Variable Rate Unsecured Term Loans - Swapped [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 3.77% 3.77%
Maximum [Member] | Fund II [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 5.80% 5.80%
Maximum [Member] | Fund IV [Member] | Mortgages [Member] | Fixed Rate [Member]    
Debt Instrument [Line Items]    
Interest rate, stated percentage 4.50%  
Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Core Portfolio [Member] | Unsecured Debt [Member] | Unsecured Term Loans [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.60% 1.60%
Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund II [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.50% 3.02%
Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund III [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 4.65% 4.65%
Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund IV [Member] | Mortgages [Member] | Variable Rate Debt [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 3.95% 3.00%
Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | Fund IV [Member] | Unsecured Debt [Member] | Term Loan / Subscription Facility [Member]    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75% 2.75%