XML 66 R59.htm IDEA: XBRL DOCUMENT v3.25.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates - Schedule of Condensed Income Statement (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Combined and Condensed Statements of Operations    
Depreciation and amortization $ (39,440) $ (34,940)
Company's equity in losses of unconsolidated affiliates (1,713) (312)
Unconsolidated Affiliates    
Combined and Condensed Statements of Operations    
Total revenues 32,126 28,004
Operating and other expenses (12,249) (9,986)
Interest expense (11,450) (10,414)
Depreciation and amortization (12,852) (11,666)
Gain on extinguishment of debt [1] 971 1,158
Net loss attributable to unconsolidated affiliates (3,454) (2,904)
Operating Partnership, as General Partner or Managing Member    
Combined and Condensed Statements of Operations    
Company's share of equity in net (losses) earnings of unconsolidated affiliates (1,615) (68)
Basis differential amortization (98) (244)
Company's equity in losses of unconsolidated affiliates $ (1,713) $ (312)
[1] Includes the gain on debt extinguishment related to the restructuring at 840 N. Michigan Avenue for the three months ended March 31, 2025 and 2024.