XML 60 R46.htm IDEA: XBRL DOCUMENT v3.23.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Mar. 31, 2023
Dec. 31, 2022
Mar. 31, 2022
Dec. 31, 2021
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development $ 22,668   $ 22,668     $ 24,857    
Total assets 12,245,273   12,245,273     12,372,905    
Debt 6,451,913   6,451,913     6,450,639    
Other liabilities 44,440   44,440     43,441    
Equity 5,762,005 $ 6,006,585 5,762,005 $ 6,006,585 $ 5,796,857 5,895,116 $ 6,138,207 $ 6,176,508
Total liabilities and equity 12,245,273   12,245,273     12,372,905    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 416,043 399,978 828,464 781,883        
Interest expense (52,600) (50,477) (103,645) (100,854)        
General and administrative (13,813) (13,127) (29,124) (25,369)        
Net income 105,756 61,690 267,350 140,065        
Affiliated Entity | Total co-investment                
Equity Method Investment, Summarized Financial Information [Abstract]                
Company's share of net income 1,900 1,800 3,900 3,600        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development 5,066,160   5,066,160     4,955,051    
Other assets 279,816   279,816     294,663    
Total assets 5,345,976   5,345,976     5,249,714    
Debt 3,511,734   3,511,734     3,397,113    
Other liabilities 294,947   294,947     264,872    
Equity 1,539,295   1,539,295     1,587,729    
Total liabilities and equity 5,345,976   5,345,976     5,249,714    
Company's share of equity 1,074,180   1,074,180     $ 1,084,959    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 99,954 93,576 200,547 178,176        
Property operating expenses (36,868) (29,509) (78,946) (65,302)        
Net operating income 63,086 64,067 121,601 112,874        
Interest expense (37,314) (21,779) (69,998) (40,081)        
General and administrative (8,556) (6,392) (11,536) (10,359)        
Depreciation and amortization (42,917) (39,381) (84,305) (78,188)        
Net income (25,701) (3,485) (44,238) (15,754)        
Company's share of net income $ 12,237 $ (8,400) $ 23,108 $ 12,771