XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.3
Investments in Unconsolidated Joint Ventures - Summary of Financial Position and Operations (Details)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2025
USD ($)
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Sep. 30, 2025
USD ($)
option
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Sep. 30, 2021
USD ($)
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets $ 8,900,481 $ 8,900,481   $ 8,900,481   $ 8,802,146  
Total Liabilities 4,142,818 4,142,818   4,142,818   3,931,979  
Total Equity (Deficit) $ 4,734,775 4,734,775   4,734,775   4,846,678  
Repaid principal amount       417,732 $ 581,900    
Income Statement [Abstract]              
Total Revenues   248,326 $ 209,212 738,782 631,431    
Net Income (Loss)   $ 8,590 $ 11,198 $ 43,970 32,326    
AMCO 120 WT Holdings, LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Company's Ownership Interest 20.00% 20.00%   20.00%      
Crawford Long - CPI, LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Company's Ownership Interest 50.00% 50.00%   50.00%      
Neuhoff Holdings LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Company's Ownership Interest 50.00% 50.00%   50.00%      
TL CO Proscenium JV, LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Company's Ownership Interest 20.00% 20.00%   20.00%      
715 Ponce Holdings LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Company's Ownership Interest 50.00% 50.00%   50.00%      
Construction Loan              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Maximum borrowing capacity $ 125,000 $ 125,000   $ 125,000     $ 156,400
Equity Method Investment, Nonconsolidated Investee or Group of Investees              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets 789,785 789,785   789,785   763,744  
Total Liabilities 365,381 365,381   365,381   394,826  
Total Equity (Deficit) 424,405 424,405   424,405   368,918  
Company's Investment (Deferred Income) 184,053 184,053   184,053   153,852  
Income Statement [Abstract]              
Total Revenues       44,342 23,123    
Net Income (Loss)       (9,957) (158)    
Company's Income (Loss) from Investment       (6,152) (788)    
AMCO 120 WT Holdings, LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets 74,428 74,428   74,428   74,984  
Total Liabilities 1,857 1,857   1,857   1,254  
Total Equity (Deficit) 72,571 72,571   72,571   73,730  
Company's Investment (Deferred Income) 13,282 13,282   13,282   13,503  
Income Statement [Abstract]              
Total Revenues       7,734 8,312    
Net Income (Loss)       1,743 1,452    
Company's Income (Loss) from Investment       330 276    
Crawford Long - CPI, LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets 20,744 20,744   20,744   19,306  
Total Liabilities 84,547 84,547   84,547   83,571  
Total Equity (Deficit) (63,803) (63,803)   (63,803)   (64,265)  
Company's Investment (Deferred Income) (31,454) (31,454)   (31,454)   (31,626)  
Income Statement [Abstract]              
Total Revenues       10,793 9,984    
Net Income (Loss)       2,462 2,290    
Company's Income (Loss) from Investment       1,138 1,046    
Crawford Long - CPI, LLC | Mortgage Debt              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Debt $ 83,000 $ 83,000   $ 83,000      
Interest rate 4.80% 4.80%   4.80%      
Neuhoff Holdings LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets $ 596,719 $ 596,719   $ 596,719   573,495  
Total Liabilities 273,278 273,278   273,278   306,055  
Total Equity (Deficit) 323,442 323,442   323,442   267,440  
Company's Investment (Deferred Income) $ 180,477 $ 180,477   $ 180,477   150,376  
Basis spread on variable rate       3.00%      
Income Statement [Abstract]              
Total Revenues       $ 14,248 1,538    
Net Income (Loss)       (14,342) (3,769)    
Company's Income (Loss) from Investment       $ (7,518) (2,078)    
Neuhoff Holdings LLC | Minimum              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Interest rate 6.25% 6.25%   6.25%      
Neuhoff Holdings LLC | Construction Loan              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Maximum borrowing capacity $ 250,000 $ 250,000   $ 250,000     312,700
Repaid principal amount 39,200            
Current loan capacity             $ 273,500
Number of extension options | option       1      
Extension term       12 months      
TL CO Proscenium JV, LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets 88,391 88,391   $ 88,391   86,517  
Total Liabilities 5,644 5,644   5,644   3,889  
Total Equity (Deficit) 82,747 82,747   82,747   82,628  
Company's Investment (Deferred Income) 16,880 16,880   16,880   16,768  
Income Statement [Abstract]              
Total Revenues       11,411 3,141    
Net Income (Loss)       118 (187)    
Company's Income (Loss) from Investment       (133) (60)    
715 Ponce Holdings LLC              
Equity Method Investment Summarized Financial Information Financial Position [Abstract]              
Total Assets 9,503 9,503   9,503   9,442  
Total Liabilities 55 55   55   57  
Total Equity (Deficit) 9,448 9,448   9,448   9,385  
Company's Investment (Deferred Income) $ 4,868 $ 4,868   4,868   $ 4,831  
Income Statement [Abstract]              
Total Revenues       156 148    
Net Income (Loss)       62 56    
Company's Income (Loss) from Investment       $ 31 $ 28