XML 56 R41.htm IDEA: XBRL DOCUMENT v3.20.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Equity Method Investment, Summarized Financial Information, Assets [Abstract] (Deprecated 2020-01-31)                
Rental properties and real estate under development $ 467,915   $ 467,915     $ 546,075    
Total assets 13,177,411   13,177,411     12,705,405    
Debt 6,791,289   6,791,289     6,264,491    
Other liabilities 40,473   40,473     36,565    
Cumulative effect upon adoption of ASU No. 2016-13 6,352,881 $ 6,345,116 6,352,881 $ 6,345,116 $ 6,417,949 6,403,504 $ 6,317,195 $ 6,393,844
Total liabilities and equity 13,177,411   13,177,411     12,705,405    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract] (Deprecated 2020-01-31)                
Property revenues 370,497 361,635 762,864 717,858        
Interest expense (54,447) (54,112) (109,594) (107,755)        
General and administrative (14,952) (13,927) (28,934) (27,386)        
Net income 90,076 98,061 418,841 223,566        
Total co-investment | Affiliated Entity                
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract] (Deprecated 2020-01-31)                
Company's share of net income 2,100 1,800 4,200 3,500        
Equity Method Investment, Nonconsolidated Investee or Group of Investees | Total co-investment                
Equity Method Investment, Summarized Financial Information, Assets [Abstract] (Deprecated 2020-01-31)                
Rental properties and real estate under development 4,398,987   4,398,987     4,733,762    
Other assets 215,425   215,425     139,562    
Total assets 4,614,412   4,614,412     4,873,324    
Debt 2,716,143   2,716,143     2,442,213    
Other liabilities 164,951   164,951     117,160    
Cumulative effect upon adoption of ASU No. 2016-13 1,733,318   1,733,318     2,313,951    
Total liabilities and equity 4,614,412   4,614,412     4,873,324    
Company's share of equity 1,008,758   1,008,758     $ 1,335,339    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract] (Deprecated 2020-01-31)                
Property revenues 72,175 81,832 149,544 165,557        
Property operating expenses (25,859) (27,835) (51,574) (56,554)        
Net operating income 46,316 53,997 97,970 109,003        
Interest expense (19,478) (16,080) (40,331) (31,195)        
General and administrative (3,392) (2,243) (7,475) (4,171)        
Depreciation and amortization (28,778) (28,937) (57,215) (58,872)        
Net income (5,332) 6,737 (7,051) 14,765        
Company's share of net income $ 17,257 $ 16,959 $ 38,554 $ 33,235