XML 118 R95.htm IDEA: XBRL DOCUMENT v3.25.4
Investments in Unconsolidated Joint Ventures - Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Assets        
Commercial real estate property, net $ 4,853,255 $ 4,481,660    
Cash and restricted cash 155,747 184,294 $ 221,823  
Tenant and other receivables, related party receivables, and deferred rents receivable 45,524 44,055    
Right-of-use asset - operating leases 864,430 865,639    
Other assets 577,299 610,911    
Total assets [1] 11,082,607 10,470,099    
Liabilities and equity        
Mortgages and other loans payable, net 2,146,049 1,944,635    
Lease liabilities 805,192 810,989    
Other liabilities 392,756 414,153    
Equity 3,912,448 4,069,951 3,855,925 $ 4,646,922
Total liabilities and equity/capital 11,082,607 10,470,099    
Company's investments in unconsolidated joint ventures 2,624,755 2,690,138    
Investments difference between carrying amount and underlying equity 442,600      
Combined statements of income for the unconsolidated joint ventures        
Revenues 1,003,046 886,272 913,710  
Payments made for services 226,099 189,598 196,696  
Real estate taxes 155,023 128,187 143,757  
Operating lease rent 24,423 24,423 27,292  
Interest expense, net of interest income 187,656 147,220 137,114  
Amortization of deferred financing costs 7,054 6,619 7,837  
Loan loss and other investment reserves, net of recoveries (71,326) 0 6,890  
Depreciation and amortization 255,713 207,443 247,810  
Total expenses 1,068,210 916,181 990,296  
Gain on early extinguishment of debt 0 43,762 (870)  
Depreciable real estate reserves and impairments (2,518) (181,798) 0  
Net (loss) income (96,921) 30,222 (599,337)  
Company's equity in net (loss) income from unconsolidated joint ventures (56,143) (179,695) (76,509)  
Due from joint ventures        
Assets        
Commercial real estate property, net 15,434,243 15,327,542    
Cash and restricted cash 647,413 649,426    
Tenant and other receivables, related party receivables, and deferred rents receivable 771,123 621,748    
Debt and preferred equity investments, net 262,506 236,512    
Right-of-use asset - operating leases 824,088 919,658    
Other assets 1,685,360 1,739,549    
Total assets 19,624,733 19,494,435    
Liabilities and equity        
Mortgages and other loans payable, net 12,378,150 12,234,261    
Deferred revenue 852,035 956,217    
Lease liabilities 908,988 1,008,085    
Other liabilities 484,801 519,582    
Equity 5,000,759 4,776,290    
Total liabilities and equity/capital 19,624,733 19,494,435    
Company's investments in unconsolidated joint ventures 2,624,755      
Combined statements of income for the unconsolidated joint ventures        
Revenues 1,561,669 1,484,459 1,525,044  
Payments made for services 271,743 259,558 253,630  
Real estate taxes 288,903 297,520 287,462  
Operating lease rent 12,453 33,207 29,048  
Interest expense, net of interest income 508,215 573,148 574,032  
Amortization of deferred financing costs 29,955 21,289 28,157  
Loan loss and other investment reserves, net of recoveries 1,438 0 0  
Depreciation and amortization 502,004 538,390 516,466  
Total expenses 1,614,711 1,723,112 1,688,795  
Gain on early extinguishment of debt 129,068 233,704 0  
Net (loss) income 73,508 (186,747) (163,751)  
Company's equity in net (loss) income from unconsolidated joint ventures $ (56,143) $ (179,695) $ (76,509)  
[1]
(1) The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The consolidated balance sheets include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $185.2 million and $236.7 million of land, $207.5 million and $159.1 million of building and improvements, $— million and $— million of building and leasehold improvements, $— million and $— million of right of use assets, $6.3 million and $4.1 million of accumulated depreciation, $153.0 million and $— million of debt fund investments, $1,023.9 million and $709.1 million of real estate loans held by consolidated securitization vehicles, $862.5 million and $830.3 million of other assets included in other line items, $328.6 million and $357.9 million of real estate debt, net, $0.9 million and $1.1 million of accrued interest payable, $— million and $— million of lease liabilities, $1,023.9 million and $590.1 million of senior obligations of consolidated securitization vehicles and $287.5 million and $324.8 million of other liabilities included in other line items as of December 31, 2025 and December 31, 2024, respectively.