XML 58 R44.htm IDEA: XBRL DOCUMENT v3.22.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Mar. 31, 2022
Dec. 31, 2021
Mar. 31, 2021
Dec. 31, 2020
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development $ 21,950   $ 21,950     $ 111,562    
Total assets 12,558,011   12,558,011     12,997,873    
Debt 6,518,213   6,518,213     6,786,699    
Other liabilities 42,027   42,027     39,969    
Equity 6,006,585 $ 6,136,703 6,006,585 $ 6,136,703 $ 6,138,207 6,176,508 $ 6,210,931 $ 6,183,192
Total liabilities and equity/capital 12,558,011   12,558,011     12,997,873    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 399,978 350,978 781,883 706,103        
Interest expense (50,477) (50,971) (100,854) (102,620)        
General and administrative (13,127) (12,222) (25,369) (22,034)        
Net income (loss) 61,690 69,615 140,065 246,564        
Total co-investment | Affiliated Entity                
Equity Method Investment, Summarized Financial Information [Abstract]                
Company's share of net income 1,800 2,300 3,600 4,600        
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 4,740,837   4,740,837     4,603,465    
Other assets 328,851   328,851     278,411    
Total assets 5,069,688   5,069,688     4,881,876    
Debt 3,326,245   3,326,245     3,046,765    
Other liabilities 170,222   170,222     200,129    
Equity 1,573,221   1,573,221     1,634,982    
Total liabilities and equity/capital 5,069,688   5,069,688     4,881,876    
Company's share of equity 1,049,252   1,049,252     $ 1,142,257    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 93,576 68,405 178,176 140,164        
Property operating expenses (29,509) (27,013) (65,302) (54,344)        
Net operating income 64,067 41,392 112,874 85,820        
Interest expense (21,779) (15,965) (40,081) (32,665)        
General and administrative (6,392) (4,029) (10,359) (8,310)        
Depreciation and amortization (39,381) (31,813) (78,188) (64,522)        
Net income (loss) (3,485) (10,415) (15,754) (19,677)        
Company's share of net income $ (8,400) $ 18,248 $ 12,771 $ 35,259