XML 48 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Investment in Unconsolidated Entities - Combined Financial Information (Details) - USD ($)
$ in Thousands
 3 Months Ended
Jan. 18, 2023
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Assets          
Net investment properties   $ 2,222,118   $ 2,092,301  
Other assets   55,823   51,145  
Total assets   2,531,454   2,473,034  
Liabilities and equity:          
Mortgages debt, net   832,986   754,551  
Other liabilities   33,550   28,287  
Equity   1,586,405 $ 1,584,206 1,603,909 $ 1,571,552
Total liabilities and stockholders' equity   2,531,454   2,473,034  
Carrying value of investments in unconsolidated entities   15,706   56,131  
Operating expenses          
Total income   65,205 58,786    
Depreciation and amortization   (26,758) (22,829)    
Real estate taxes   (9,628) (8,043)    
Interest expense, net   (9,509) (4,809)    
Gain (loss) on debt extinguishment   0 (96)    
Gain on sale of real estate $ 24,900        
Gain on sale of derivatives $ 1,400        
Net income   1,133 9,501    
Equity in (losses) earnings of unconsolidated entities   (663) 2,716    
IAGM          
Liabilities and equity:          
Outside basis difference, net   0   (14,738)  
Operating expenses          
Equity in (losses) earnings of unconsolidated entities   (663) 2,716    
IAGM          
Assets          
Net investment properties   0   161,312  
Other assets   32,690   65,565  
Total assets   32,690   226,877  
Liabilities and equity:          
Mortgages debt, net   0   92,186  
Other liabilities   4,053   7,392  
Equity   28,637   127,299  
Total liabilities and stockholders' equity   32,690   226,877  
Company's share of equity   15,706   70,869  
Carrying value of investments in unconsolidated entities   15,706   $ 56,131  
Operating expenses          
Total income   952 8,379    
Depreciation and amortization   (622) (2,905)    
Property operating   (232) (1,330)    
Real estate taxes   (127) (1,411)    
Asset management fees   (32) (251)    
Interest expense, net   (143) (1,159)    
Other income and expense, net   199 (142)    
Gain (loss) on debt extinguishment   444 (111)    
Gain on sale of real estate   45,208 3,751    
Gain on sale of derivatives   2,556 0    
Net income   48,203 4,821    
Company's share of net income   26,512 2,652    
Outside basis adjustments for IAGM's sales to the Company   $ (27,175) $ 64