XML 28 R64.htm IDEA: XBRL DOCUMENT v3.20.1
Debt and Preferred Equity Investments - Debt and Preferred Equity Investments (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Debt Instrument [Line Items]    
Carrying Value $ 1,783,336 $ 1,580,306
Senior Financing 6,129,560  
Total floating rate    
Debt Instrument [Line Items]    
Carrying Value 823,604  
Face Value 839,400  
Total fixed rate    
Debt Instrument [Line Items]    
Carrying Value 959,732  
Face Value 998,123  
Senior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying Value 472,749  
Senior Financing 0  
Senior Mortgage Debt | Total floating rate    
Debt Instrument [Line Items]    
Carrying Value 372,547  
Face Value 374,002  
Senior Mortgage Debt | Total fixed rate    
Debt Instrument [Line Items]    
Carrying Value 100,202  
Face Value 101,250  
Junior Mortgage Debt    
Debt Instrument [Line Items]    
Carrying Value 83,004  
Senior Financing 438,138  
Junior Mortgage Debt | Total floating rate    
Debt Instrument [Line Items]    
Carrying Value 83,004  
Face Value 90,300  
Junior Mortgage Debt | Total fixed rate    
Debt Instrument [Line Items]    
Carrying Value 0  
Face Value 0  
Mezzanine Debt    
Debt Instrument [Line Items]    
Carrying Value 859,891  
Senior Financing 5,169,422  
Mezzanine Debt | Total floating rate    
Debt Instrument [Line Items]    
Carrying Value 368,053  
Face Value 375,098  
Mezzanine Debt | Total fixed rate    
Debt Instrument [Line Items]    
Carrying Value 491,838  
Face Value 509,920  
Preferred Equity    
Debt Instrument [Line Items]    
Carrying Value 367,692  
Senior Financing 522,000  
Preferred Equity | Total floating rate    
Debt Instrument [Line Items]    
Carrying Value 0  
Face Value 0  
Preferred Equity | Total fixed rate    
Debt Instrument [Line Items]    
Carrying Value 367,692  
Face Value $ 386,953  
Minimum | Senior Mortgage Debt | Total fixed rate    
Debt Instrument [Line Items]    
Interest rate 3.00%  
Minimum | Mezzanine Debt | Total fixed rate    
Debt Instrument [Line Items]    
Interest rate 2.90%  
Minimum | Preferred Equity | Total fixed rate    
Debt Instrument [Line Items]    
Interest rate 6.50%  
Maximum | Senior Mortgage Debt | Total fixed rate    
Debt Instrument [Line Items]    
Interest rate 6.00%  
Maximum | Mezzanine Debt | Total fixed rate    
Debt Instrument [Line Items]    
Interest rate 9.50%  
Maximum | Preferred Equity | Total fixed rate    
Debt Instrument [Line Items]    
Interest rate 11.00%  
LIBOR | Minimum | Senior Mortgage Debt | Total floating rate    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.00%  
LIBOR | Minimum | Junior Mortgage Debt | Total floating rate    
Debt Instrument [Line Items]    
Basis spread on variable rate 6.00%  
LIBOR | Minimum | Mezzanine Debt | Total floating rate    
Debt Instrument [Line Items]    
Basis spread on variable rate 4.95%  
LIBOR | Maximum | Senior Mortgage Debt | Total floating rate    
Debt Instrument [Line Items]    
Basis spread on variable rate 5.50%  
LIBOR | Maximum | Junior Mortgage Debt | Total floating rate    
Debt Instrument [Line Items]    
Basis spread on variable rate 7.25%  
LIBOR | Maximum | Mezzanine Debt | Total floating rate    
Debt Instrument [Line Items]    
Basis spread on variable rate 15.29%