XML 60 R41.htm IDEA: XBRL DOCUMENT v3.20.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development $ 435,865   $ 546,075
Other liabilities 41,290   36,565
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Interest expense (55,147) $ (53,643)  
General and administrative (13,982) (13,459)  
Total co-investment      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Rental properties and real estate under development 4,287,101   4,733,762
Other assets 158,145   139,562
Total assets 4,445,246   4,873,324
Debt 2,522,407   2,442,213
Other liabilities 181,761   117,160
Equity 1,741,078   2,313,951
Total liabilities and equity 4,445,246   4,873,324
Company's share of equity 997,137   $ 1,335,339
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Property revenues 77,369 83,725  
Property operating expenses (25,715) (28,719)  
Net operating income 51,654 55,006  
Interest expense (20,853) (15,115)  
General and administrative (4,083) (1,928)  
Depreciation and amortization (28,437) (29,935)  
Net income (loss) (1,719) 8,028  
Company's share of net income 21,297 16,276  
Total co-investment | Affiliated Entity      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Company's share of net income $ 2,100 $ 1,700