XML 59 R44.htm IDEA: XBRL DOCUMENT v3.22.2.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Jun. 30, 2022
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2020
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development $ 23,752   $ 23,752     $ 111,562    
Total assets 12,624,330   12,624,330     12,997,873    
Debt 6,713,895   6,713,895     6,786,699    
Other liabilities 42,715   42,715     39,969    
Equity 5,881,197 $ 6,131,899 5,881,197 $ 6,131,899 $ 6,006,585 6,176,508 $ 6,136,703 $ 6,183,192
Total liabilities and equity/capital 12,624,330   12,624,330     12,997,873    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 409,748 362,857 1,191,631 1,068,960        
Interest expense (51,645) (50,019) (152,499) (152,639)        
General and administrative (15,172) (12,712) (40,541) (34,746)        
Net income 98,700 125,002 238,765 371,566        
Affiliated Entity | Total co-investment                
Equity Method Investment, Summarized Financial Information [Abstract]                
Company's share of net income 1,800 2,400 5,400 7,000        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development 4,755,419   4,755,419     4,603,465    
Other assets 328,845   328,845     278,411    
Total assets 5,084,264   5,084,264     4,881,876    
Debt 3,333,381   3,333,381     3,046,765    
Other liabilities 182,941   182,941     200,129    
Equity 1,567,942   1,567,942     1,634,982    
Total liabilities and equity/capital 5,084,264   5,084,264     4,881,876    
Company's share of equity 1,106,951   1,106,951     $ 1,142,257    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 94,791 71,195 272,967 211,359        
Property operating expenses (36,950) (27,588) (102,252) (81,932)        
Net operating income 57,841 43,607 170,715 129,427        
Interest expense (27,507) (15,347) (67,588) (48,012)        
General and administrative (5,028) (3,331) (15,387) (11,641)        
Depreciation and amortization (42,200) (32,290) (120,388) (96,812)        
Net income (16,894) (7,361) (32,648) (27,038)        
Company's share of net income $ 10,985 $ 25,433 $ 23,756 $ 60,692