XML 61 R46.htm IDEA: XBRL DOCUMENT v3.24.2
Co-investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Mar. 31, 2024
Dec. 31, 2023
Mar. 31, 2023
Dec. 31, 2022
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development $ 24,515   $ 24,515     $ 23,724    
Total assets 12,509,460   12,509,460     12,361,427    
Debt 6,821,071   6,821,071     6,735,244    
Other liabilities 49,351   49,351     46,175    
Equity 5,654,500 $ 5,762,005 5,654,500 $ 5,762,005 $ 5,723,753 5,593,978 $ 5,796,857 $ 5,895,116
Total liabilities and equity 12,509,460   12,509,460     12,361,427    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 442,355 416,043 869,283 828,464        
Interest expense (59,120) (52,600) (115,053) (103,645)        
General and administrative (21,136) (13,813) (38,307) (29,124)        
Net income 98,986 105,756 384,126 267,350        
Related Party | Total co-investment                
Equity Method Investment, Summarized Financial Information [Abstract]                
Company's share of net income 1,100 1,900 2,200 3,900        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development 4,699,385   4,699,385     5,123,164    
Other assets 265,747   265,747     279,237    
Total assets 4,965,132   4,965,132     5,402,401    
Debt 3,358,370   3,358,370     3,622,609    
Other liabilities 293,844   293,844     317,208    
Equity 1,312,918   1,312,918     1,462,584    
Total liabilities and equity 4,965,132   4,965,132     $ 5,402,401    
Equity Method Investment, Summarized Financial Information [Abstract]                
Property revenues 99,706 99,954 204,928 200,547        
Property operating expenses (37,038) (36,868) (78,917) (78,946)        
Net operating income 62,668 63,086 126,011 121,601        
Interest expense (36,291) (37,314) (76,786) (69,998)        
General and administrative (7,593) (8,556) (14,688) (11,536)        
Depreciation and amortization (44,093) (42,917) (89,603) (84,305)        
Net income (25,309) (25,701) (55,066) (44,238)        
Company's share of net income $ 9,652 $ 12,237 $ 22,018 $ 23,108