XML 121 R28.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investment in Unconsolidated Entities (Tables)
12 Months Ended
Dec. 31, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Summary of Equity Method Investments
The following table reflects the real property disposed by IAGM since January 1, 2022:
DatePropertySquare FeetGross
Disposition Price
IAGM's
Gain (Loss) on Sale
The Company's Gain Deferral
March 3, 2022Price Plaza (a)206$39,100 $3,751 $— 
April 21, 2022
The Highlands of Flower Mound (b)
17538,000 1,244 684 
December 16, 2022
Stone Ridge Market (b)
21958,100 12,287 6,758 
December 22, 2022Stables Town Center (c)437,800 (244)— 
January 18, 2023
Bay Colony (b)
41679,100 22,327 12,280 
January 18, 2023
Blackhawk Town Center (b)
12726,300 12,632 6,948 
January 18, 2023
Cyfair Town Center (b)
43379,200 4,713 2,592 
January 18, 2023
Stables Town Center (b)
14837,000 5,536 3,045 
(a)The buyer assumed a $17,800 mortgage payable secured by the property.
(b)The Company purchased these properties at a purchase price determined by a third party real estate valuation specialist.
(c)IAGM disposed of 43 square feet out of a total 191 square feet through a partial sale of the property.
Summary of Combined Financial Information of Investment in Unconsolidated Entities
The following table presents condensed balance sheet information for IAGM as of December 31, 2022:
As of
December 31, 2022
Assets:
Net investment properties$161,312 
Other assets65,565 
Total assets$226,877 
Liabilities and equity:
Mortgage debt, net$92,186 
Other liabilities7,392 
Equity127,299 
Total liabilities and equity$226,877 
Company's share of equity$70,869 
Outside basis difference, net (a)(14,738)
Carrying value of investments in unconsolidated entities$56,131 
(a)The outside basis difference relates to the unamortized deferred gains on historical property sales from IAGM to the Company.
The following table presents condensed income statement information of IAGM:
Year ended December 31,
IAGM202320222021
Total income$952 $27,764 $42,145 
Depreciation and amortization(622)(10,508)(14,437)
Property operating(232)(5,149)(7,265)
Real estate taxes(127)(4,086)(7,507)
Asset management fees(32)(882)(1,128)
Interest expense, net(143)(4,002)(5,637)
Other income and expense, net447 (245)(422)
Gain (loss) on debt extinguishment444 (219)(229)
Gain on sale of real estate, net45,208 17,038 18,294 
Gain on sale of derivatives2,556 — — 
Net income$48,451 $19,711 $23,814 
Company's share of net income$26,648 $10,832 $13,089 
Outside basis adjustment for investee's sale of real estate, net(27,175)(7,169)(6,691)
Outside basis adjustment for investee's NCI redemption(30)— — 
Equity in (losses) earnings of unconsolidated entities$(557)$3,663 $6,398