XML 65 R48.htm IDEA: XBRL DOCUMENT v3.26.3
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, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Jun. 30, 2026
Dec. 31, 2025
Jun. 30, 2025
Dec. 31, 2024
Combined balance sheets:                
Total assets $ 12,816,254   $ 12,816,254     $ 13,159,009    
Debt 7,330,731   7,330,731     7,422,114    
Other liabilities 50,340   50,340     51,729    
Equity 5,459,454 $ 5,801,527 5,459,454 $ 5,801,527 $ 5,485,516 5,708,632 $ 5,805,914 $ 5,720,390
Total liabilities and equity 12,816,254   12,816,254     13,159,009    
Combined statements of income:                
Property revenues 492,690 473,303 1,466,495 1,407,719        
Net operating income 340,850 327,506 1,027,746 983,155        
Gain on sale of real estate and land 6,781 62,320 8,781 299,524        
Interest expense (64,755) (64,660) (197,155) (192,654)        
General and administrative (16,561) (18,058) (109,724) (51,507)        
Net income (loss) 103,735 172,724 282,872 617,028        
Related Party | Total co-investment                
Combined statements of income:                
Company’s share of net income 700 1,300 3,000 3,800        
Equity Method Investment, Nonconsolidated Investee or Group of Investees                
Combined balance sheets:                
Rental properties and real estate under development 3,158,933   3,158,933     3,220,390    
Other assets 164,297   164,297     194,413    
Total assets 3,323,230   3,323,230     3,414,803    
Debt 2,140,215   2,140,215     2,412,106    
Other liabilities 180,789   180,789     163,358    
Equity 1,002,226   1,002,226     839,339    
Total liabilities and equity 3,323,230   3,323,230     $ 3,414,803    
Combined statements of income:                
Property revenues 98,289 84,580 247,864 255,455        
Property operating expenses (42,540) (32,008) (98,290) (95,864)        
Net operating income 55,749 52,572 149,574 159,591        
Gain on sale of real estate and land 37,913 10,378 56,840 10,378        
Interest expense (31,677) (26,565) (71,855) (82,003)        
General and administrative (4,599) (4,431) (12,716) (12,995)        
Depreciation and amortization (44,703) (35,052) (99,778) (107,863)        
Net income (loss) 12,683 (3,098) 22,065 (32,892)        
Company’s share of net income $ 9,212 $ 17,798 $ 46,542 $ 39,984