XML 76 R55.htm IDEA: XBRL DOCUMENT v3.22.0.1
Real Estate Investments - Co-Investments (Details)
$ in Thousands
1 Months Ended 12 Months Ended
Nov. 30, 2021
USD ($)
apartment
Oct. 31, 2021
USD ($)
apartment
Sep. 30, 2021
USD ($)
apartment
Jun. 30, 2021
Dec. 31, 2021
USD ($)
apartment
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Business Acquisition [Line Items]                
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 1,142,257 $ 1,018,010    
Membership Combined Balance Sheets [Abstract]                
Rental properties and real estate under development         111,562 386,047    
Total assets         12,997,873 12,936,177    
Debt         6,786,699 6,720,746    
Other liabilities         39,969 39,140    
Equity         6,176,508 6,183,192 $ 6,403,504 $ 6,393,844
Total liabilities and equity/capital         12,997,873 12,936,177    
Membership Combined Statements Of Income [Abstract]                
Total revenues         1,440,556 1,495,748 1,460,155  
Interest expense         (203,125) (220,633) (217,339)  
General and administrative         (51,838) (65,388) (54,262)  
Equity income from co-investments         111,721 66,512 112,136  
Net income         $ 515,691 599,332 464,448  
Vista, CA                
Business Acquisition [Line Items]                
Purchase price $ 44,000              
Silver Apartments                
Business Acquisition [Line Items]                
Ownership percentage 58.00%              
Number of units acquired | apartment 268              
Transfer from co-investments to rental properties $ 11,000              
Commitment to fund preferred equity investment in the project $ 13,500              
Annualized preferred return rate 8.00%              
Apartment Building                
Business Acquisition [Line Items]                
Number of units acquired | apartment         268      
Purchase price         $ 165,400      
Apartment Building | Vista, CA                
Business Acquisition [Line Items]                
Number of units acquired | apartment 179              
Total Co-Investment                
Membership Combined Balance Sheets [Abstract]                
Rental properties and real estate under development         4,603,465 4,242,611    
Other assets         278,411 200,777    
Total assets         4,881,876 4,443,388    
Debt         3,046,765 2,611,365    
Other liabilities         200,129 189,515    
Equity         1,634,982 1,642,508    
Total liabilities and equity/capital         4,881,876 4,443,388    
Company's share of equity         1,142,257 1,018,010    
Membership Combined Statements Of Income [Abstract]                
Total revenues         289,680 300,624 336,922  
Property operating expenses         (115,023) (108,682) (115,658)  
Net operating income         174,657 191,942 221,264  
Gain on sale of real estate         0 0 112,918  
Interest expense         (65,172) (78,962) (65,665)  
General and administrative         (17,885) (17,079) (9,575)  
Depreciation and amortization         (133,787) (117,836) (121,006)  
Net income         (42,187) (21,935) 137,936  
Company's share of net income         111,721 66,512 112,136  
Investments with Related Parties                
Membership Combined Statements Of Income [Abstract]                
Equity income from co-investments         $ 9,100 8,600 $ 7,500  
Affiliated Entity | Martha Lake Apartment | Related Party Bridge Loans on Property Acquired by Wesco VI                
Business Acquisition [Line Items]                
Notes receivable, related parties     $ 29,200          
Interest rate     2.15%          
Affiliated Entity | Monterra In Mill Creek | Related Party Bridge Loans on Property Acquired by Wesco VI                
Business Acquisition [Line Items]                
Notes receivable, related parties   $ 30,300            
Interest rate   2.30%            
Affiliated Entity | Vista, CA | Related Party Bridge Loans on Property Acquired by Monarch Buena Vista Borrower LLC                
Business Acquisition [Line Items]                
Notes receivable, related parties $ 48,400              
Interest rate 2.36%              
Affiliated Entity | The Rexford | Related Party Bridge Loans on Property Acquired by Wesco VI                
Business Acquisition [Line Items]                
Notes receivable, related parties $ 61,900              
Interest rate 2.36%              
Affiliated Entity | Silver Apartments | Related Party Bridge Loans on Property Acquired by Wesco VI                
Business Acquisition [Line Items]                
Notes receivable, related parties $ 100,000              
Interest rate 3.15%              
Wesco VI, LLC | Martha Lake Apartment                
Business Acquisition [Line Items]                
Ownership percentage     50.00%          
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures     $ 150,000          
Purchase price     $ 53,000          
Wesco VI, LLC | Monterra In Mill Creek                
Business Acquisition [Line Items]                
Purchase price   $ 55,000            
Wesco VI, LLC | The Rexford                
Business Acquisition [Line Items]                
Purchase price $ 112,500              
Wesco VI, LLC | Apartment Building | Martha Lake Apartment                
Business Acquisition [Line Items]                
Number of units acquired | apartment     155          
Wesco VI, LLC | Apartment Building | Monterra In Mill Creek                
Business Acquisition [Line Items]                
Number of units acquired | apartment   139            
Wesco VI, LLC | Apartment Building | The Rexford                
Business Acquisition [Line Items]                
Number of units acquired | apartment 203              
Wesco I, III, IV, V, and VI                
Business Acquisition [Line Items]                
Ownership percentage         52.00%      
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 168,198 178,322    
BEXAEW, BEX II, BEX III, BEX IV, and 500 Folsom                
Business Acquisition [Line Items]                
Ownership percentage         50.00%      
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 270,550 152,309    
Other                
Business Acquisition [Line Items]                
Ownership percentage         52.00%      
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 126,503 27,635    
Total operating and other co-investments, net                
Business Acquisition [Line Items]                
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 565,251 358,266    
Total development co-investments                
Business Acquisition [Line Items]                
Ownership percentage         50.00%      
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 11,076 157,433    
Total preferred interest co-investments                
Business Acquisition [Line Items]                
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         565,930 502,311    
Total preferred interest co-investments | Investments in Majority-Owned Subsidiaries                
Business Acquisition [Line Items]                
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         71,100 $ 81,400    
Wesco I                
Business Acquisition [Line Items]                
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         35,300      
Joint Venture Partner, BEX III | The Village at Toluca Lake                
Business Acquisition [Line Items]                
Investment interest acquired       50.00%        
Expo                
Business Acquisition [Line Items]                
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures         $ 200