XML 50 R38.htm IDEA: XBRL DOCUMENT v3.23.2
Investment in Unconsolidated Entities - Combined Financial Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jan. 18, 2023
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Assets                  
Net investment properties   $ 2,229,981       $ 2,229,981   $ 2,092,301  
Other assets   57,700       57,700   51,145  
Total assets   2,536,761       2,536,761   2,473,034  
Liabilities and equity:                  
Mortgages debt, net   833,661       833,661   754,551  
Other liabilities   33,221       33,221   28,287  
Equity   1,582,937 $ 1,586,405 $ 1,619,489 $ 1,584,206 1,582,937 $ 1,619,489 1,603,909 $ 1,571,552
Total liabilities and stockholders' equity   2,536,761       2,536,761   2,473,034  
Carrying value of investments in unconsolidated entities   3,753       3,753   56,131  
Operating expenses                  
Total income   64,687   59,893   129,892 118,679    
Depreciation and amortization   (28,263)   (24,205)   (55,021) (47,034)    
Real estate taxes   (8,952)   (8,615)   (18,580) (16,658)    
Interest expense, net   (9,377)   (5,631)   (18,886) (10,440)    
(Loss) gain on debt extinguishment   0   0   0 (96)    
Gain on sale of real estate $ 24,900                
Gain on sale of derivatives $ 1,400                
Net income   2,068 $ 1,133 41,921 $ 9,501 3,201 51,422    
Equity in (losses) earnings of unconsolidated entities   149   716   (514) 3,432    
IAGM                  
Liabilities and equity:                  
Outside basis difference, net   0       0   (14,738)  
Operating expenses                  
Equity in (losses) earnings of unconsolidated entities   149   716   (514) 3,432    
IAGM                  
Assets                  
Net investment properties   0       0   161,312  
Other assets   10,708       10,708   65,565  
Total assets   10,708       10,708   226,877  
Liabilities and equity:                  
Mortgages debt, net   0       0   92,186  
Other liabilities   3,803       3,803   7,392  
Equity   6,905       6,905   127,299  
Total liabilities and stockholders' equity   10,708       10,708   226,877  
Company's share of equity   3,753       3,753   70,869  
Carrying value of investments in unconsolidated entities   3,753       3,753   $ 56,131  
Operating expenses                  
Total income   0   6,604   952 14,983    
Depreciation and amortization   0   (2,519)   (622) (5,424)    
Property operating   0   (1,111)   (232) (2,441)    
Real estate taxes   0   (834)   (127) (2,245)    
Asset management fees   0   (220)   (32) (471)    
Interest expense, net   0   (899)   (143) (2,058)    
Other income and expense, net   275   249   474 107    
(Loss) gain on debt extinguishment   0   (91)   444 (202)    
Gain on sale of real estate   0   1,244   45,208 4,995    
Gain on sale of derivatives           2,556 0    
Net income   275   2,423   48,478 7,244    
Company's share of net income   149   1,332   26,661 3,984    
Outside basis adjustments for IAGM's sales to the Company   $ 0   $ (616)   $ (27,175) $ (552)