XML 144 R122.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENT INFORMATION - Reconciliation of Consolidated Net Income to Consolidated NOI (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting [Abstract]      
Net income (loss) $ (196,487) $ (197,403) $ 53,992
Plus:      
Interest expense 116,306 95,456 68,764
Interest expense - amortization of deferred financing costs 5,000 4,369 3,091
Depreciation and amortization 178,168 188,797 177,984
General and administrative expenses 42,781 34,862 35,006
Equity in loss of unconsolidated real estate ventures 191,585 77,915 22,016
Provision for impairment 44,655 131,573 4,663
Gain (loss) on early extinguishment of debt (941) (138) 435
Less:      
Interest and investment income 3,847 1,671 1,905
Income tax provision (14) (72) (55)
Net gain on disposition of real estate 2,297 7,736 17,677
Net gain on sale of undepreciated real estate 0 1,211 8,007
Net gain on real estate venture transactions 56,750 181 26,718
Net operating income $ 318,187 $ 324,704 $ 311,699