XML 141 R48.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investment in Unconsolidated Entities - Combined Financial Information (Details) - USD ($)
$ in Thousands
 12 Months Ended
Jan. 18, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Assets:          
Net investment properties   $ 2,195,322 $ 2,092,301    
Other assets   42,408 51,145    
Total assets   2,487,331 2,473,034    
Liabilities and equity:          
Mortgage debt, net   814,568 754,551    
Other liabilities   29,198 28,287    
Equity   1,554,044 1,603,909 $ 1,571,552 $ 1,738,863
Total liabilities and stockholders' equity   2,487,331 2,473,034    
Carrying value of investments in unconsolidated entities   0 56,131    
Operating expenses          
Total income   258,676 236,707 211,979  
Depreciation and amortization   (113,430) (94,952) (87,143)  
Real estate taxes   (34,809) (32,925) (31,312)  
Interest expense, net   (38,138) (26,777) (16,261)  
Gain (loss) on debt extinguishment   (15) (181) (400)  
Gain on sale of real estate, net $ 24,900        
Gain on sale of derivatives $ 1,400        
Net income (loss)   5,269 52,233 (5,360)  
Equity in (losses) earnings of unconsolidated entities   (557) 3,663 6,398  
IAGM          
Liabilities and equity:          
Outside basis difference, net     (14,738)    
Operating expenses          
Equity in (losses) earnings of unconsolidated entities   (557) 3,663 6,398  
IAGM          
Assets:          
Net investment properties     161,312    
Other assets     65,565    
Total assets     226,877    
Liabilities and equity:          
Mortgage debt, net     92,186    
Other liabilities     7,392    
Equity     127,299    
Total liabilities and stockholders' equity     226,877    
Company's share of equity     70,869    
Carrying value of investments in unconsolidated entities     56,131    
Operating expenses          
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, net   447 (245) (422)  
Gain (loss) on debt extinguishment   444 (219) (229)  
Gain on sale of real estate, net   45,208 17,038 18,294  
Gain on sale of derivatives   2,556 0 0  
Net income (loss)   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) $ 0 $ 0