XML 76 R57.htm IDEA: XBRL DOCUMENT v3.22.4
Real Estate Investments - Co-Investments (Details)
$ in Thousands
1 Months Ended 12 Months Ended
Aug. 31, 2022
USD ($)
Apr. 30, 2022
USD ($)
Mar. 31, 2022
USD ($)
Jan. 31, 2022
USD ($)
property
Jun. 30, 2021
USD ($)
Dec. 31, 2022
USD ($)
apartment
investment
Dec. 31, 2021
USD ($)
apartment
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Business Acquisition [Line Items]                  
Co-investment           $ 1,127,491 $ 1,177,802    
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           1,084,959 1,142,257    
Membership Combined Balance Sheets [Abstract]                  
Rental properties and real estate under development           24,857 111,562    
Total assets           12,372,905 12,997,873    
Debt           6,450,639 6,786,699    
Other liabilities           43,441 39,969    
Equity           5,895,116 6,176,508 $ 6,183,192 $ 6,403,504
Total liabilities and capital           12,372,905 12,997,873    
Membership Combined Statements Of Income [Abstract]                  
Total revenues           1,606,814 1,440,556 1,495,748  
Interest expense           (204,798) (203,125) (220,633)  
General and administrative           (56,577) (51,838) (65,388)  
Net income           432,985 515,691 599,332  
Equity income from co-investments           $ 26,030 $ 111,721 66,512  
Apartment Building                  
Business Acquisition [Line Items]                  
Number of units acquired | apartment           211 123    
Purchase price         $ 63,500 $ 32,900 $ 133,600    
Investments with Related Parties                  
Membership Combined Statements Of Income [Abstract]                  
Equity income from co-investments           7,400 9,100 8,600  
Total Co-Investment                  
Membership Combined Balance Sheets [Abstract]                  
Rental properties and real estate under development           4,955,051 4,603,465    
Other assets           294,663 278,411    
Total assets           5,249,714 4,881,876    
Debt           3,397,113 3,046,765    
Other liabilities           264,872 200,129    
Equity           1,587,729 1,634,982    
Total liabilities and capital           5,249,714 4,881,876    
Company's share of equity           1,084,959 1,142,257    
Membership Combined Statements Of Income [Abstract]                  
Total revenues           373,074 289,680 300,624  
Property operating expenses           (140,175) (115,023) (108,682)  
Net operating income           232,899 174,657 191,942  
Interest expense           (100,913) (65,172) (78,962)  
General and administrative           (20,579) (17,885) (17,079)  
Depreciation and amortization           (164,186) (133,787) (117,836)  
Net income           (52,779) (42,187) (21,935)  
Company's share of net income           $ 26,030 111,721 $ 66,512  
Investments in Majority-Owned Subsidiaries                  
Business Acquisition [Line Items]                  
Number of co-investments | investment           6      
Co-investment           $ 39,400      
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           87,000      
Affiliated Entity                  
Business Acquisition [Line Items]                  
Notes receivable, related parties $ 11,200                
Interest rate 9.50%                
Affiliated Entity | Vela on Ox | Related Party Bridge Loans on Property Acquired by Wesco VI                  
Business Acquisition [Line Items]                  
Notes receivable, related parties       $ 100,700          
Interest rate       2.64%          
Wesco VI, LLC                  
Business Acquisition [Line Items]                  
Promote interest   $ 37,500              
Ownership percentage   65.10%              
Wesco VI, LLC | Apartment Building | Vela on Ox                  
Business Acquisition [Line Items]                  
Number of units acquired | property       379          
Purchase price       $ 183,000          
Wesco III, LLC                  
Business Acquisition [Line Items]                  
Promote interest     $ 17,100            
Wesco I, III, IV, V, and VI                  
Business Acquisition [Line Items]                  
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           $ 178,552 168,198    
Ownership percentage           54.00%      
BEXAEW, BEX II, BEX IV and 500 Folsom                  
Business Acquisition [Line Items]                  
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           $ 238,537 270,550    
Ownership percentage           50.00%      
Other                  
Business Acquisition [Line Items]                  
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           $ 74,742 126,503    
Ownership percentage           52.00%      
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           $ 491,831 565,251    
Total development co-investments                  
Business Acquisition [Line Items]                  
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           $ 12,994 11,076    
Ownership percentage           51.00%      
Total preferred interest co-investments                  
Business Acquisition [Line Items]                  
Co-investment           $ 580,100 565,900    
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           580,134 565,930    
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           87,100 71,100    
Wesco I                  
Business Acquisition [Line Items]                  
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           41,700 35,300    
Expo                  
Business Acquisition [Line Items]                  
Investments in (distributions in excess of investments in) and advance to affiliates, subsidiaries, associates and joint ventures           $ 800 $ 200