XML 34 R19.htm IDEA: XBRL DOCUMENT
v3.24.1.u1

Co-investments | 3 Months Ended
--- | ---
Mar. 31, 2024
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures [Abstract] |
Co-investments | Co-investments The Company has joint ventures and preferred equity investments in co-investments which own, operate, and develop apartment communities and are accounted for under the equity method. As of March 31, 2024, the Company had invested in five technology co-investments and the co-investment balance of these investments was $50.5 million, and the aggregate commitment was $86.0 million. As of December 31, 2023, the Company had five technology co-investments and the co-investment balance of these investments was $44.2 million and the aggregate commitment was $86.0 million. The carrying values of the Company's co-investments as of March 31, 2024 and December 31, 2023 are as follows ($ in thousands, except parenthetical amounts):
| Weighted Average Company Ownership Percentage (1) |  | March 31, 2024 |  | December 31, 2023
Ownership interest in: |  |  |  |  |
Wesco I, Wesco III, Wesco IV, Wesco V, and Wesco VI (2) | 54 | % |  | $ | 145,918 |  |  | $ | 144,766 |
BEXAEW (3), BEX II, BEX IV, and 500 Folsom | 50 | % |  | 213,998 |  |  | 224,119 |
Other (4) | 52 | % |  | 86,542 |  |  | 68,493 |
Total operating and other co-investments, net |  |  | 446,458 |  |  | 437,378 |
Total development co-investments | — | % |  | — |  |  | 14,605 |
Total preferred interest co-investments (includes related party investments of $44.8 million and $42.7 million as of March 31, 2024 and December 31, 2023, respectively. See Note 6 - Related Party Transactions for further discussion) |  |  | 552,311 |  |  | 544,262 |
Total co-investments, net |  |  | $ | 998,769 |  |  | $ | 996,245 |
(1) Weighted average Company ownership percentages are as of March 31, 2024. (2) As of March 31, 2024 and December 31, 2023, the Company's investments in Wesco I, Wesco III, and Wesco IV were classified as a liability of $59.6 million and $61.8 million, respectively, due to distributions in excess of the Company's investment. (3) In March 2024, the Company acquired BEXAEW's 49.9% interest in four apartment communities consisting of 1,480 apartment homes. (4) As of March 31, 2024 and December 31, 2023, the Company's investments in Expo and Century Towers were classified as a liability of $4.2 million and $3.7 million, respectively, due to distributions received in excess of the Company's investment. The weighted average Company ownership percentage excludes the Company's investments in non-core technology co-investments which are carried at fair value. The combined summarized financial information of co-investments is as follows ($ in thousands):
| March 31, 2024 |  | December 31, 2023
Combined balance sheets: (1) |  |  |
Rental properties and real estate under development | $ | 4,739,567 |  |  | $ | 5,123,164 |
Other assets | 295,557 |  |  | 279,237 |
Total assets | $ | 5,035,124 |  |  | $ | 5,402,401 |
Debt | $ | 3,312,158 |  |  | $ | 3,622,609 |
Other liabilities | 312,091 |  |  | 317,208 |
Equity | 1,410,875 |  |  | 1,462,584 |
Total liabilities and equity | $ | 5,035,124 |  |  | $ | 5,402,401 |
Company's share of equity | $ | 998,769 |  |  | $ | 996,245 |
| Three Months Ended March 31, |  |
| 2024 |  | 2023 |  |  |  |
Combined statements of income: (1) |  |  |  |  |  |  |
Property revenues | $ | 106,293 |  |  | $ | 100,593 |  |  |  |  |
Property operating expenses | (42,314) |  |  | (42,078) |  |  |  |  |
Net operating income | 63,979 |  |  | 58,515 |  |  |  |  |
Interest expense | (40,943) |  |  | (32,684) |  |  |  |  |
General and administrative | (7,563) |  |  | (2,980) |  |  |  |  |
Depreciation and amortization | (45,793) |  |  | (41,388) |  |  |  |  |
Net loss | $ | (30,320) |  |  | $ | (18,537) |  |  |  |  |
Company's share of net income (2) | $ | 12,366 |  |  | $ | 10,871 |  |  |  |  |
(1) Includes preferred equity investments held by the Company and excludes investments in technology co-investments. (2) Includes the Company's share of equity income from joint ventures and preferred equity investments, gain on sales of co-investments, co-investment promote income and income from early redemption of preferred equity investments. Includes related party income of $1.1 million and $2.0 million for the three months ended March 31, 2024 and 2023, respectively.

X
- References No definition available. + Details
Name: | us-gaap_InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for investments in certain debt and equity securities. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 320 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//320/tableOfContent Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 320 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 10 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org//1943274/2147481800/320-10-50-10 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-6B Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6B -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482106/820-10-50-6B Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Name Regulation S-K (SK) -Number 229 -Section 1403 -Paragraph (b) -Publisher SEC Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//946-320/tableOfContent Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 940 -SubTopic 320 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//940-320/tableOfContent Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 320 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//942-320/tableOfContent + Details
Name: | us-gaap_InvestmentsInDebtAndMarketableEquitySecuritiesAndCertainTradingAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration