XML 115 R74.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt and Preferred Equity Investments - Debt and Preferred Equity Investments (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Debt Instrument [Line Items]    
Carrying value $ 1,580,306 $ 2,099,393
Senior Financing 5,560,939  
Senior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying value 342,523  
Senior Financing 0  
Junior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying value 31,960  
Senior Financing 100,000  
Mezzanine Debt    
Debt Instrument [Line Items]    
Carrying value 966,587  
Senior Financing 5,188,939  
Preferred Equity    
Debt Instrument [Line Items]    
Carrying value 239,236  
Senior Financing 272,000  
Total floating rate    
Debt Instrument [Line Items]    
Carrying value 618,885  
Face Value 622,246  
Total floating rate | Senior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying value 341,513  
Face Value 342,861  
Total floating rate | Junior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying value 31,960  
Face Value 32,000  
Total floating rate | Mezzanine Debt    
Debt Instrument [Line Items]    
Carrying value 245,412  
Face Value 247,385  
Total floating rate | Preferred Equity    
Debt Instrument [Line Items]    
Carrying value 0  
Face Value $ 0  
Total floating rate | LIBOR | Minimum | Senior Mortgage Debt    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75%  
Total floating rate | LIBOR | Minimum | Junior Mortgage Debt    
Debt Instrument [Line Items]    
Basis spread on variable rate 6.00%  
Total floating rate | LIBOR | Minimum | Mezzanine Debt    
Debt Instrument [Line Items]    
Basis spread on variable rate 4.60%  
Total floating rate | LIBOR | Maximum | Senior Mortgage Debt    
Debt Instrument [Line Items]    
Basis spread on variable rate 5.50%  
Total floating rate | LIBOR | Maximum | Junior Mortgage Debt    
Debt Instrument [Line Items]    
Basis spread on variable rate 7.25%  
Total floating rate | LIBOR | Maximum | Mezzanine Debt    
Debt Instrument [Line Items]    
Basis spread on variable rate 12.36%  
Total fixed rate    
Debt Instrument [Line Items]    
Carrying value $ 961,421  
Face Value 974,371  
Total fixed rate | Senior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying value 1,010  
Face Value 1,250  
Total fixed rate | Junior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying value 0  
Face Value 0  
Total fixed rate | Mezzanine Debt    
Debt Instrument [Line Items]    
Carrying value 721,175  
Face Value 728,138  
Total fixed rate | Preferred Equity    
Debt Instrument [Line Items]    
Carrying value 239,236  
Face Value $ 244,983  
Total fixed rate | Minimum | Mezzanine Debt    
Debt Instrument [Line Items]    
Interest rate 2.90%  
Total fixed rate | Minimum | Preferred Equity    
Debt Instrument [Line Items]    
Interest rate 7.00%  
Total fixed rate | Maximum | Mezzanine Debt    
Debt Instrument [Line Items]    
Interest rate 10.00%  
Total fixed rate | Maximum | Preferred Equity    
Debt Instrument [Line Items]    
Interest rate 11.00%