XML 62 R46.htm IDEA: XBRL DOCUMENT v3.24.3
Co-investments - Schedule of Financial Information for Co-Investments Accounted For Under the Equity Method (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Dec. 31, 2023
Jun. 30, 2023
Dec. 31, 2022
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development $ 25,087   $ 25,087     $ 23,724    
Total assets 12,647,447   12,647,447     12,361,427    
Debt 6,985,110   6,985,110     6,735,244    
Other liabilities 49,316   49,316     46,175    
Equity 5,628,360 $ 5,706,447 5,628,360 $ 5,706,447 $ 5,654,500 5,593,978 $ 5,762,005 $ 5,895,116
Total liabilities and equity 12,647,447   12,647,447     12,361,427    
Combined statments of income:                
Property revenues 450,698 419,183 1,319,981 1,247,647        
Interest expense (59,232) (54,161) (174,285) (157,806)        
General and administrative (29,067) (14,611) (67,374) (43,735)        
Net income 125,487 93,009 509,613 360,359        
Related Party | Total co-investment                
Combined statments of income:                
Redemption of preferred equity investments upon acquisition of co-investments 1,200 2,000 3,400 5,900        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]                
Rental properties and real estate under development 4,414,227   4,414,227     5,123,164    
Other assets 270,817   270,817     279,237    
Total assets 4,685,044   4,685,044     5,402,401    
Debt 3,245,069   3,245,069     3,622,609    
Other liabilities 240,478   240,478     317,208    
Equity 1,199,497   1,199,497     1,462,584    
Total liabilities and equity 4,685,044   4,685,044     $ 5,402,401    
Combined statments of income:                
Property revenues 98,665 103,379 303,593 303,926        
Property operating expenses (35,276) (37,603) (114,193) (116,549)        
Net operating income 63,389 65,776 189,400 187,377        
Interest expense (37,985) (41,802) (114,771) (111,800)        
General and administrative (1,449) (1,635) (16,137) (13,171)        
Depreciation and amortization (41,817) (44,704) (131,419) (129,009)        
Net income (17,862) (22,365) (72,927) (66,603)        
Redemption of preferred equity investments upon acquisition of co-investments $ 11,649 $ 10,694 $ 33,667 $ 33,802