XML 92 R77.htm IDEA: XBRL DOCUMENT v3.20.4
Equity Investments - Operating Statements (Details) - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Operating Statements:                      
Real estate sales                 $ 0 $ 1,580 $ 2,328
Interest and Dividend Income, Operating $ 46,220 $ 45,358 $ 47,970 $ 210,613 $ 199,772 $ 179,602 $ 167,258 $ 147,982 350,161 694,614 455,799
Other income                 1,097 2,420 12,146
Operating expenses (3,524) (3,265) (2,313) (3,233) (3,380) (4,050) (2,678) (3,933) (12,335) (14,041) (13,598)
Interest expense $ (20,264) $ (19,829) $ (19,444) $ (163,531) $ (155,773) $ (147,631) $ (141,567) $ (121,779) (223,068) (566,750) (377,071)
NET (LOSS) INCOME                 (288,243) 172,896 104,795
Equity Method Investment, Nonconsolidated Investee or Group of Investees                      
Operating Statements:                      
Rental revenues                 80,339 63,265 37,921
Real estate sales                 54,100 42,350 49,750
Cost of real estate sales                 (32,779) (25,534) (37,452)
Interest and Dividend Income, Operating                 14,438 9,214 0
Realized and unrealized gains, net                 27,107 10,452 0
Other income                 7,566 4,697 1,719
Operating expenses                 (54,691) (42,383) (20,599)
Income before debt service, acquisition costs, and depreciation and amortization                 96,080 62,061 31,339
Interest expense                 (36,601) (28,340) (16,456)
Acquisition costs                 0 0 (183)
Depreciation and amortization                 (38,112) (45,548) (15,176)
NET (LOSS) INCOME                 $ 21,367 $ (11,827) $ (476)