XML 67 R49.htm IDEA: XBRL DOCUMENT v3.25.2
Co-investments - Schedule of Financial Information for Co-Investments Accounted For Under the Equity Method (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Mar. 31, 2025
Dec. 31, 2024
Mar. 31, 2024
Dec. 31, 2023
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Total assets $ 13,181,490   $ 13,181,490     $ 12,927,359    
Debt 7,342,654   7,342,654     7,176,120    
Other liabilities 50,787   50,787     50,220    
Equity 5,805,914 $ 5,654,500 5,805,914 $ 5,654,500 $ 5,745,575 5,720,390 $ 5,723,753 $ 5,593,978
Total liabilities and equity 13,181,490   13,181,490     12,927,359    
Combined statments of income:                
Property revenues 469,833 442,355 934,416 869,283        
Net operating income 332,181 313,248 655,649 610,965        
Interest expense (65,262) (59,120) (127,994) (115,053)        
General and administrative (17,157) (21,136) (33,449) (38,307)        
Net income 231,526 98,986 444,304 384,126        
Related Party | Total co-investment                
Combined statments of income:                
Company’s share of net income 1,300 1,100 2,500 2,200        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development 3,870,839   3,870,839     4,094,826    
Other assets 228,661   228,661     277,420    
Total assets 4,099,500   4,099,500     4,372,246    
Debt 2,826,999   2,826,999     3,001,303    
Other liabilities 243,809   243,809     235,111    
Equity 1,028,692   1,028,692     1,135,832    
Total liabilities and equity 4,099,500   4,099,500     $ 4,372,246    
Combined statments of income:                
Property revenues 84,569 99,706 170,875 204,928        
Property operating expenses (31,154) (37,038) (63,856) (78,917)        
Net operating income 53,415 62,668 107,019 126,011        
Interest expense (28,137) (36,291) (55,438) (76,786)        
General and administrative (4,358) (7,593) (8,564) (14,688)        
Depreciation and amortization (36,224) (44,093) (72,811) (89,603)        
Net income (15,304) (25,309) (29,794) (55,066)        
Company’s share of net income $ 8,977 $ 9,652 $ 22,186 $ 22,018