XML 59 R39.htm IDEA: XBRL DOCUMENT v3.21.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Jun. 30, 2021
Dec. 31, 2020
Jun. 30, 2020
Dec. 31, 2019
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development $ 212,426   $ 212,426     $ 386,047    
Total assets 12,788,641   12,788,641     12,936,177    
Debt 6,624,044   6,624,044     6,720,746    
Other liabilities 38,946   38,946     39,140    
Equity 6,131,899 $ 6,267,482 6,131,899 $ 6,267,482 $ 6,136,703 6,183,192 $ 6,352,881 $ 6,403,504
Total liabilities and equity/capital 12,788,641   12,788,641     12,936,177    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 362,857 370,811 1,068,960 1,133,675        
Interest expense (50,019) (55,430) (152,639) (165,024)        
General and administrative (12,712) (13,310) (34,746) (42,244)        
Net income (loss) 125,002 78,842 371,566 497,683        
Total co-investment | Affiliated Entity                
Equity Method Investment, Summarized Financial Information [Abstract]                
Company's share of net income 2,400 2,200 7,000 6,400        
Equity Method Investment, Nonconsolidated Investee or Group of Investees | Total co-investment                
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development 4,216,981   4,216,981     4,242,611    
Other assets 228,721   228,721     200,777    
Total assets 4,445,702   4,445,702     4,443,388    
Debt 2,705,882   2,705,882     2,611,365    
Other liabilities 221,022   221,022     189,515    
Equity 1,518,798   1,518,798     1,642,508    
Total liabilities and equity/capital 4,445,702   4,445,702     4,443,388    
Company's share of equity 1,052,824   1,052,824     $ 1,018,010    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 71,195 76,581 211,359 226,125        
Property operating expenses (27,588) (28,047) (81,932) (79,621)        
Net operating income 43,607 48,534 129,427 146,504        
Interest expense (15,347) (19,369) (48,012) (59,700)        
General and administrative (3,331) (5,161) (11,641) (12,636)        
Depreciation and amortization (32,290) (29,732) (96,812) (86,947)        
Net income (loss) (7,361) (5,728) (27,038) (12,779)        
Company's share of net income $ 25,433 $ 14,960 $ 60,692 $ 53,514