XML 84 R63.htm IDEA: XBRL DOCUMENT v3.25.0.1
Real Estate Investments - Combined Financial Information (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]        
Total assets $ 12,927,359 $ 12,361,427    
Debt 7,176,120 6,735,244    
Other liabilities 50,220 46,175    
Equity 5,720,390 5,593,978 $ 5,895,116 $ 6,176,508
Total liabilities and equity 12,927,359 12,361,427    
Equity Method Investment, Summarized Financial Information [Abstract]        
Property revenues 1,774,450 1,669,395 1,606,814  
Net operating income 1,244,659 1,172,785 1,128,406  
Interest expense (235,529) (212,905) (204,798)  
General and administrative (98,902) (63,474) (56,577)  
Net income 811,306 430,708 432,985  
Related Party | Total co-investment        
Equity Method Investment, Summarized Financial Information [Abstract]        
Company's share of net income 4,600 7,600 7,400  
Equity Method Investment, Nonconsolidated Investee or Group of Investees        
Equity Method Investment, Financial Statement, Reported Amounts [Abstract]        
Rental properties and real estate under development 4,094,826 5,123,164    
Other assets 277,420 279,237    
Total assets 4,372,246 5,402,401    
Debt 3,001,303 3,622,609    
Other liabilities 235,111 317,208    
Equity 1,135,832 1,462,584    
Total liabilities and equity 4,372,246 5,402,401    
Equity Method Investment, Summarized Financial Information [Abstract]        
Property revenues 390,850 409,910 373,074  
Property operating expenses (154,245) (158,520) (140,175)  
Net operating income 236,605 251,390 232,899  
Interest expense (142,601) (154,038) (100,913)  
General and administrative (21,157) (20,594) (20,579)  
Depreciation and amortization (167,875) (174,028) (164,186)  
Net income (95,028) (97,270) (52,779)  
Company's share of net income $ 48,206 $ 10,561 $ 26,030