XML 48 R38.htm IDEA: XBRL DOCUMENT v3.22.2
Investment in Unconsolidated Entities - Combined Financial Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Assets                
Net investment properties $ 2,101,685       $ 2,101,685   $ 1,922,847  
Other assets 46,105       46,105   25,685  
Total assets 2,427,713       2,427,713   2,212,415  
Liabilities and equity:                
Mortgages debt, net 702,802       702,802   533,082  
Other liabilities 23,922       23,922   28,776  
Equity 1,619,489 $ 1,584,206 $ 1,702,724 $ 1,729,022 1,619,489 $ 1,702,724 1,571,552 $ 1,738,863
Total liabilities and stockholders' equity 2,427,713       2,427,713   2,212,415  
Carrying value of investments in unconsolidated entities 57,550       57,550   107,944  
Operating expenses                
Total income 59,893   52,140   118,679 103,261    
Depreciation and amortization (24,205)   (21,995)   (47,034) (43,682)    
Real estate taxes (8,615)   (8,158)   (16,658) (16,291)    
Interest expense, net (5,631)   (3,972)   (10,440) (7,957)    
Loss on debt extinguishment 0   0   (96) 0    
Net income 41,921 $ 9,501 1,499 $ (100) 51,422 1,399    
Equity in earnings of unconsolidated entities 716   775   3,432 1,395    
Equity Method Investment, Nonconsolidated Investee or Group of Investees | IAGM Retail Fund LLC                
Assets                
Net investment properties 214,606       214,606   288,014  
Other assets 35,841       35,841   98,696  
Total assets 250,447       250,447   386,710  
Liabilities and equity:                
Mortgages debt, net 125,545       125,545   165,831  
Other liabilities 7,062       7,062   12,409  
Equity 117,840       117,840   208,470  
Total liabilities and stockholders' equity 250,447       250,447   386,710  
Company's share of equity 65,671       65,671   115,513  
Outside basis difference, net (8,121)       (8,121)   (7,569)  
Carrying value of investments in unconsolidated entities 57,550       57,550   $ 107,944  
Operating expenses                
Total income 6,604   11,421   14,983 22,850    
Depreciation and amortization (2,519)   (3,793)   (5,424) (7,557)    
Property operating (1,111)   (2,056)   (2,441) (4,129)    
Real estate taxes (834)   (2,298)   (2,245) (4,670)    
Asset management fees (220)   (296)   (471) (567)    
Interest expense, net (899)   (1,469)   (2,058) (3,161)    
Other income and (expense), net 249   (116)   107 (245)    
Loss on debt extinguishment (91)   0   (202) (14)    
Gain on sale of real estate 1,244   0   4,995 0    
Net income 2,423   1,393   7,244 2,507    
Company's share of net income 1,332   768   3,984 1,380    
Outside basis adjustment for investee's sale of real estate, net (616)   7   (552) 15    
Equity in earnings of unconsolidated entities $ 716   $ 775   $ 3,432 $ 1,395