XML 54 R39.htm IDEA: XBRL DOCUMENT v3.21.1
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Equity Method Investment, Summarized Financial Information, Assets [Abstract] (Deprecated 2020-01-31)        
Rental properties and real estate under development $ 404,496   $ 386,047  
Total assets 12,790,204   12,936,177  
Debt 6,542,951   6,720,746  
Other liabilities 36,694   39,140  
Equity 6,210,931 $ 6,417,949 6,183,192 $ 6,403,504
Total liabilities and equity 12,790,204   12,936,177  
Equity Method Investment, Summarized Financial Information [Abstract]        
Property revenues 355,125 392,367    
Interest expense (51,649) (55,147)    
General and administrative (9,812) (13,982)    
Net income 176,949 328,765    
Total co-investment | Affiliated Entity        
Equity Method Investment, Summarized Financial Information [Abstract]        
Company's share of net income 2,300 2,100    
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 4,054,459   4,242,611  
Other assets 224,288   200,777  
Total assets 4,278,747   4,443,388  
Debt 2,496,205   2,611,365  
Other liabilities 189,046   189,515  
Equity 1,593,496   1,642,508  
Total liabilities and equity 4,278,747   4,443,388  
Company's share of equity 962,625   $ 1,018,010  
Equity Method Investment, Summarized Financial Information [Abstract]        
Property revenues 71,759 77,369    
Property operating expenses (27,331) (25,715)    
Net operating income 44,428 51,654    
Interest expense (16,700) (20,853)    
General and administrative (4,281) (4,083)    
Depreciation and amortization (32,709) (28,437)    
Net income (9,262) (1,719)    
Company's share of net income $ 17,011 $ 21,297