XML 48 R38.htm IDEA: XBRL DOCUMENT v3.21.2
Investments in Real Estate Entities - Financial Position and Operating Results (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
ASSETS          
Real estate, net $ 18,366,021   $ 18,366,021   $ 18,233,781
Total assets 19,478,967   19,478,967   19,199,144
LIABILITIES AND EQUITY          
Mortgage notes payable, net 827,667   827,667   862,332
Partners' capital 10,787,660   10,787,660   10,751,583
Total liabilities and equity 19,478,967   19,478,967   19,199,144
Combined summary of the operating results of the accounted for using the equity method          
Rental and other income 580,774 $ 567,404 1,693,653 $ 1,745,459  
Costs and Expenses (508,374) (455,887) (1,445,074) (1,362,534)  
Gains (Losses) on Sales of Investment Real Estate 58 31,607 388,354 91,338  
Interest expense, net (55,987) (53,249) (164,704) (162,562)  
Depreciation expense (193,791) (175,348) (561,560) (529,508)  
Net income 78,847 147,717 669,058 486,592  
Company's share of net income from investments in unconsolidated entities 7,287 5,611 34,435 8,357  
Amortization of excess investment and other (420) (528) (1,476) (1,587)  
Income from investments in unconsolidated entities 6,867 5,083 32,959 6,770  
AVA Arts District [Member]          
Combined summary of the operating results of the accounted for using the equity method          
Long-term Construction Loan 1,032   1,032    
Equity Method Investment, Nonconsolidated Investee or Group of Investees          
ASSETS          
Real estate, net 1,171,955   1,171,955   1,249,730
Other assets 326,339   326,339   255,606
Total assets 1,498,294   1,498,294   1,505,336
LIABILITIES AND EQUITY          
Mortgage notes payable, net 636,796   636,796   751,257
Other liabilities 172,660   172,660   163,808
Partners' capital 688,838   688,838   590,271
Total liabilities and equity 1,498,294   1,498,294   $ 1,505,336
Combined summary of the operating results of the accounted for using the equity method          
Rental and other income 44,819 28,800 111,562 92,299  
Costs and Expenses (10,698) (12,782) (34,992) (37,034)  
Gains (Losses) on Sales of Investment Real Estate 0 18,408 164,317 18,448  
Interest expense, net (6,137) (8,024) (21,386) (24,133)  
Depreciation expense (6,912) (8,704) (22,831) (26,106)  
Net income $ 21,072 $ 17,698 $ 196,670 $ 23,474