XML 61 R46.htm IDEA: XBRL DOCUMENT v3.26.1
Co-investments - Schedule of Financial Information for Co-Investments Accounted For Under the Equity Method (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Mar. 31, 2026
Dec. 31, 2025
Mar. 31, 2025
Dec. 31, 2024
Combined balance sheets:                
Total assets $ 12,898,302   $ 12,898,302     $ 13,159,009    
Debt 7,385,413   7,385,413     7,422,114    
Other liabilities 51,092   51,092     51,729    
Equity 5,485,516 $ 5,805,914 5,485,516 $ 5,805,914 $ 5,601,356 5,708,632 $ 5,745,575 $ 5,720,390
Total liabilities and equity 12,898,302   12,898,302     13,159,009    
Combined statements of income:                
Property revenues 489,049 469,833 973,805 934,416        
Net operating income 345,709 332,181 686,896 655,649        
Gain on sale of real estate and land 2,000 126,174 2,000 237,204        
Interest expense (66,835) (65,262) (132,399) (127,994)        
General and administrative (73,149) (17,157) (93,163) (33,449)        
Net income (loss) 66,929 231,526 179,137 444,304        
Related Party | Total co-investment                
Combined statements of income:                
Company’s share of net income 1,000 1,300 2,300 2,500        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Combined balance sheets:                
Rental properties and real estate under development 2,958,830   2,958,830     3,220,390    
Other assets 192,190   192,190     194,413    
Total assets 3,151,020   3,151,020     3,414,803    
Debt 2,158,091   2,158,091     2,412,106    
Other liabilities 173,349   173,349     163,358    
Equity 819,580   819,580     839,339    
Total liabilities and equity 3,151,020   3,151,020     $ 3,414,803    
Combined statements of income:                
Property revenues 74,520 84,569 149,575 170,875        
Property operating expenses (26,866) (31,154) (55,750) (63,856)        
Net operating income 47,654 53,415 93,825 107,019        
Gain on sale of real estate and land 18,927 0 18,927 0        
Interest expense (20,218) (28,137) (40,178) (55,438)        
General and administrative (4,197) (4,358) (8,117) (8,564)        
Depreciation and amortization (27,047) (36,224) (55,075) (72,811)        
Net income (loss) 15,119 (15,304) 9,382 (29,794)        
Company’s share of net income $ 13,715 $ 8,977 $ 37,330 $ 22,186