XML 164 R145.htm IDEA: XBRL DOCUMENT v3.25.0.1
Variable Interest Entities - Balance Sheet Disclosures (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
ASSETS        
Buildings and improvements $ 16,115,283 $ 13,329,464    
Development costs and construction in progress 880,393 643,217    
Accumulated depreciation and amortization (4,083,030) (3,591,951)    
Net real estate 15,831,404 13,028,363    
Loans receivable, net 717,190 218,450    
Investments in and advances to unconsolidated joint ventures 936,814 782,853    
Accounts receivable, net 76,810 55,820    
Cash and cash equivalents 119,818 117,635 $ 72,032 $ 158,287
Intangible assets, net 817,254 314,156    
Right-of-use asset, net 424,173 240,155    
Other assets, net 942,465 772,044    
Total assets 19,938,255 15,698,850    
LIABILITIES AND EQUITY        
Term loans 1,646,043 496,824    
Senior unsecured notes 6,563,256 5,403,378    
Mortgage debt 356,750 256,097    
Intangible liabilities, net 191,884 127,380    
Lease liability 307,220 206,743    
Accounts payable, accrued liabilities, and other liabilities 725,342 657,196    
Deferred revenue 940,136 905,633    
Total liabilities 10,880,631 8,773,980    
Variable Interest Entity        
ASSETS        
Buildings and improvements 4,669,914 2,392,375    
Development costs and construction in progress 92,710 47,481    
Land and improvements 472,232 307,166    
Accumulated depreciation and amortization (761,759) (665,791)    
Net real estate 4,473,097 2,081,231    
Loans receivable, net 550,829 0    
Investments in and advances to unconsolidated joint ventures 39,946 0    
Accounts receivable, net 17,357 5,906    
Cash and cash equivalents 32,421 18,410    
Restricted cash 1,029 613    
Intangible assets, net 629,802 56,975    
Right-of-use asset, net 270,918 97,575    
Other assets, net 173,435 79,248    
Total assets 6,188,834 2,339,958    
LIABILITIES AND EQUITY        
Term loans 401,895 0    
Senior unsecured notes 1,151,801 0    
Mortgage debt 247,776 144,874    
Intangible liabilities, net 95,315 11,884    
Lease liability 193,421 99,725    
Accounts payable, accrued liabilities, and other liabilities 125,688 54,975    
Deferred revenue 65,358 48,316    
Total liabilities $ 2,281,254 $ 359,774