XML 60 R46.htm IDEA: XBRL DOCUMENT v3.20.4
Investment in Unconsolidated Entities - Combined Financial Information (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
Dec. 31, 2017
Assets                        
Net investment properties $ 1,929,441       $ 1,958,189       $ 1,929,441 $ 1,958,189    
Other assets 20,372       22,836       20,372 22,836    
Total assets 2,407,339       2,507,188       2,407,339 2,507,188    
Liabilities and equity:                        
Other liabilities 36,569       29,039       36,569 29,039    
Equity 1,738,863       1,819,601       1,738,863 1,819,601 $ 1,852,314 $ 1,905,722
Total liabilities and stockholders' equity 2,407,339       2,507,188       2,407,339 2,507,188    
Carrying value of investments in unconsolidated entities 109,051       118,861       109,051 118,861    
Operating expenses                        
Total income 51,211 $ 52,545 $ 41,639 $ 52,438 54,740 $ 58,169 $ 57,190 $ 56,391 197,833 226,490 242,674  
Depreciation and amortization                 (87,755) (97,429) (100,593)  
Real estate taxes                 (30,845) (34,232) (35,205)  
Interest expense, net                 (18,749) (22,717) (24,943)  
(Loss) gain on extinguishment of debt, net                 (2,543) (2,901) 9,103  
Provision for asset impairment                 (9,002) (2,359) (3,510)  
Net (loss) income                 (10,174) 38,399 83,849  
Equity in (losses) earnings and (impairment), net, of unconsolidated entities                 (3,141) 957 (31,393)  
Equity Method Investment, Nonconsolidated Investee or Group of Investees                        
Operating expenses                        
Net (loss) income                 (4,017) (3,206) (3,432)  
Company's share of net loss                 (2,264) (3,446) (1,870)  
Equity in (losses) earnings and (impairment), net, of unconsolidated entities                 (3,141) 957 (31,393)  
IAGM Retail Fund I, LLC                        
Liabilities and equity:                        
Carrying value of investments in unconsolidated entities         118,861         118,861    
Operating expenses                        
Gain (loss) on sale of real estate, net                 1,741      
Provision for asset impairment                 (11,015)      
IAGM Retail Fund I, LLC | Equity Method Investment, Nonconsolidated Investee or Group of Investees                        
Assets                        
Net investment properties 387,394       425,585       387,394 425,585    
Other assets 72,453       66,437       72,453 66,437    
Total assets 459,847       492,022       459,847 492,022    
Liabilities and equity:                        
Mortgage debt, net 242,388       256,732       242,388 256,732    
Other liabilities 19,144       20,765       19,144 20,765    
Equity 198,315       214,525       198,315 214,525    
Total liabilities and stockholders' equity 459,847       492,022       459,847 492,022    
Company's share of equity 109,928       118,861       109,928 118,861    
Outside basis difference, net (877)       0       (877) 0    
Carrying value of investments in unconsolidated entities $ 109,051       $ 118,861       109,051 118,861    
Operating expenses                        
Total income                 46,259 53,396 57,649  
Depreciation and amortization                 (16,303) (20,135) (21,001)  
Property operating                 (7,143) (8,372) (8,898)  
Real estate taxes                 (8,687) (9,426) (9,891)  
Asset management fees                 (1,098) (1,073) (1,080)  
Interest expense, net                 (7,455) (10,882) (13,193)  
Other (expense) and income, net                 (307) 157 237  
(Loss) gain on extinguishment of debt, net                 (8) 0 (20)  
Gain (loss) on sale of real estate, net                 1,741 (559) (4,135)  
Provision for asset impairment                 (11,016) (1,443) (3,673)  
Net (loss) income                 (4,017) 1,663 (4,005)  
Outside basis adjustment for investee's sale of real estate, net                 (877) 4,403 0  
Impairment of DRV                 0 0 (29,933)  
Distributions in excess of the investments' carrying value                 0 0 410  
Downtown Railyard Venture, LLC | Equity Method Investment, Nonconsolidated Investee or Group of Investees                        
Operating expenses                        
Net (loss) income                 $ 0 $ (4,869) $ 573