XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENT OF EQUITY (unaudited) - USD ($)
$ in Thousands
Redeemable Noncontrolling Interests
Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Dividends in Excess of Earnings
Accumulated Other Comprehensive Loss, Net
Noncontrolling Interests
Total
Beginning balance at Dec. 31, 2023 $ 1,394,814 $ 731,690 $ 3,088 $ 24,396,797 $ (5,262,648) $ (751,393) $ 483,973 $ 19,601,507
Beginning balance (shares) at Dec. 31, 2023     311,607,580          
CONDENSED CONSOLIDATED STATEMENT OF EQUITY                
Conversion of common units to common stock       15,253     (15,253)  
Conversion of common units to common stock (shares)     210,851          
Vesting of restricted stock, net (shares)     105,671          
Issuance of common stock, net of costs     $ 143 1,923,833       1,923,976
Issuance of common stock, net of costs (shares)     13,913,259          
Shares issued under equity plans, net of share settlement to satisfy tax withholding upon vesting       834       834
Shares issued under equity plans, net of share settlement to satisfy tax withholding upon vesting (shares)     47,918          
Reclassification of vested share-based awards       (24,920)     24,920  
Amortization of unearned compensation regarding share-based awards       41,116       41,116
Adjustment to redeemable noncontrolling interests 2,726     (2,726)       (2,726)
Dividends declared on preferred stock         (20,362)     (20,362)
Dividends and distributions on common stock and common and incentive units (380)       (779,814)   (15,760) (795,574)
Sale of noncontrolling interest in property to DCRU       39,960     12,115 52,075
Contributions from (distributions to) noncontrolling interests             (19,244) (19,244)
Net income (loss) (12,334)       361,728   13,111 374,839
Other comprehensive income (loss) 15,063     (1,754)   (133,322) (13,549) (148,625)
Ending balance at Jun. 30, 2024 1,399,889 731,690 $ 3,231 26,388,393 (5,701,096) (884,715) 470,313 21,007,816
Ending balance (shares) at Jun. 30, 2024     325,885,279          
Beginning balance at Dec. 31, 2023 1,394,814 731,690 $ 3,088 24,396,797 (5,262,648) (751,393) 483,973 19,601,507
Beginning balance (shares) at Dec. 31, 2023     311,607,580          
Ending balance at Dec. 31, 2024 1,433,185 731,690 $ 3,337 28,079,738 (6,292,085) (1,182,283) 402,198 21,742,595
Ending balance (shares) at Dec. 31, 2024     336,636,742          
Beginning balance at Mar. 31, 2024 1,350,736 731,690 $ 3,097 24,508,683 (5,373,529) (850,091) 469,637 19,489,487
Beginning balance (shares) at Mar. 31, 2024     312,420,659          
CONDENSED CONSOLIDATED STATEMENT OF EQUITY                
Conversion of common units to common stock       9,953     (9,953)  
Conversion of common units to common stock (shares)     138,913          
Vesting of restricted stock, net (shares)     50,428          
Issuance of common stock, net of costs     $ 134 1,825,795       1,825,929
Issuance of common stock, net of costs (shares)     13,275,279          
Shares issued under equity plans, net of share settlement to satisfy tax withholding upon vesting       (2,068)       (2,068)
Reclassification of vested share-based awards       (15,168)     15,168  
Amortization of unearned compensation regarding share-based awards       22,739       22,739
Adjustment to redeemable noncontrolling interests 1,250     (1,250)       (1,250)
Dividends declared on preferred stock         (10,181)     (10,181)
Dividends and distributions on common stock and common and incentive units (190)       (397,606)   (7,802) (405,408)
Sale of noncontrolling interest in property to DCRU       39,960     12,115 52,075
Contributions from (distributions to) noncontrolling interests             2,182 2,182
Net income (loss) (4,825)       80,220   (727) 79,493
Other comprehensive income (loss) 52,918     (251)   (34,624) (10,307) (45,182)
Ending balance at Jun. 30, 2024 1,399,889 731,690 $ 3,231 26,388,393 (5,701,096) (884,715) 470,313 21,007,816
Ending balance (shares) at Jun. 30, 2024     325,885,279          
Beginning balance at Dec. 31, 2024 1,433,185 731,690 $ 3,337 28,079,738 (6,292,085) (1,182,283) 402,198 21,742,595
Beginning balance (shares) at Dec. 31, 2024     336,636,742          
CONDENSED CONSOLIDATED STATEMENT OF EQUITY                
Conversion of common units to common stock       7,572     (7,572)  
Conversion of common units to common stock (shares)     90,990          
Vesting of restricted stock, net (shares)     107,790          
Issuance of common stock, net of costs       605,163       605,163
Issuance of common stock, net of costs (shares)     3,487,397          
Shares issued under equity plans, net of share settlement to satisfy tax withholding upon vesting     $ 37 (235)       (198)
Shares issued under equity plans, net of share settlement to satisfy tax withholding upon vesting (shares)     49,157          
Reclassification of vested share-based awards       (21,699)     21,699  
Amortization of unearned compensation regarding share-based awards       49,633       49,633
Adjustment to redeemable noncontrolling interests (654)     654       654
Dividends declared on preferred stock         (20,362)     (20,362)
Dividends and distributions on common stock and common and incentive units (380)       (827,290)   (15,217) (842,507)
Contributions from (distributions to) noncontrolling interests             1,736 1,736
Net income (loss) (11,680)       1,142,130   22,891 1,165,021
Other comprehensive income (loss) 85,418         638,527 15,695 654,222
Ending balance at Jun. 30, 2025 1,505,889 731,690 $ 3,374 28,720,826 (5,997,607) (543,756) 441,430 23,355,957
Ending balance (shares) at Jun. 30, 2025     340,372,076          
Beginning balance at Mar. 31, 2025 1,459,322 731,690 $ 3,338 28,091,661 (6,604,217) (926,874) 423,236 21,718,834
Beginning balance (shares) at Mar. 31, 2025     336,743,461          
CONDENSED CONSOLIDATED STATEMENT OF EQUITY                
Conversion of common units to common stock       7,202     (7,202)  
Conversion of common units to common stock (shares)     86,587          
Vesting of restricted stock, net (shares)     54,631          
Issuance of common stock, net of costs       604,179       604,179
Issuance of common stock, net of costs (shares)     3,487,397          
Shares issued under equity plans, net of share settlement to satisfy tax withholding upon vesting     $ 36 (2,789)       (2,753)
Reclassification of vested share-based awards       (1,758)     1,758  
Amortization of unearned compensation regarding share-based awards       27,175       27,175
Adjustment to redeemable noncontrolling interests 4,844     (4,844)       (4,844)
Dividends declared on preferred stock         (10,181)     (10,181)
Dividends and distributions on common stock and common and incentive units (190)       (415,365)   (7,561) (422,926)
Contributions from (distributions to) noncontrolling interests             1,871 1,871
Net income (loss) (5,535)       1,032,156   20,325 1,052,481
Other comprehensive income (loss) 47,448         383,118 9,003 392,121
Ending balance at Jun. 30, 2025 $ 1,505,889 $ 731,690 $ 3,374 $ 28,720,826 $ (5,997,607) $ (543,756) $ 441,430 $ 23,355,957
Ending balance (shares) at Jun. 30, 2025     340,372,076