XML 44 R27.htm IDEA: XBRL DOCUMENT v3.25.0.1
Basis of Presentation and Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Summary of Reconciliation of Redeemable Noncontrolling Interests in Real Estate Partnerships

The following table shows changes in our redeemable noncontrolling interests in consolidated real estate partnerships during the years ended December 31, 2024 , 2023, and 2022 (in thousands):

 

 

2024

 

 

2023

 

 

2022

 

Balance at Beginning of Period

 

$

171,632

 

 

$

166,826

 

 

$

33,794

 

Capital contributions

 

 

6,409

 

 

 

125

 

 

 

138,479

 

Distributions

 

 

(8,318

)

 

 

(9,243

)

 

 

(9,365

)

Redemptions

 

 

(38,473

)

 

 

 

 

 

(4,911

)

Net income

 

 

13,958

 

 

 

13,924

 

 

 

8,829

 

Other (1)

 

 

(2,277

)

 

 

 

 

 

 

Balance at December 31,

 

$

142,931

 

 

$

171,632

 

 

$

166,826

 

(1) In September 2024, we secured a $55.5 million preferred equity commitment from a third-party for the development of a luxury water-front rental development in Miami, Florida, as further discussed in Note 5. Costs incurred were treated as a discount to Redeemable noncontrolling interests in consolidated real estate partnerships in accordance with GAAP.

Schedule of Assets and Liabilities Related to Real Estate Properties Held for Sale The following summary presents the major components of assets and liabilities related to the real estate properties held for sale as of December 31, 2024 (in thousands):


 

 

 

As of December 31, 2024

 

Buildings and improvements

$

218,388

 

Land

 

 

181,381

 

Total real estate

 

 

399,769

 

Accumulated depreciation

 

 

(126,840

)

Net real estate

 

 

272,929

 

Restricted cash

 

 

517

 

Other assets, net

 

 

2,633

 

Assets held for sale, net

$

276,079

 

 

 

Non-recourse property debt, net

$

158,888

 

Accrued liabilities and other

 

 

1,732

 

Liabilities related to assets held for sale, net

$

160,620

 

Schedule of Reconciliation of Cash Flow Information The reconciliation of cash flow information is as follows (in thousands):

 

Year Ended December 31,

 

 

2024

 

 

2023

 

 

2022

 

Cash and cash equivalents

$

141,072

 

 

$

122,601

 

 

$

206,460

 

Restricted cash

 

31,367

 

 

 

16,666

 

 

 

23,306

 

Restricted cash held for sale

 

517

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted cash, including restricted cash held for sale

$

172,956

 

 

$

139,267

 

 

$

229,766

 

Schedule of Supplemental Cash Flow Information

Supplemental cash flow information for the years ended December 31, 2024, 2023, and 2022 is as follows (in thousands):

 

Year Ended December 31,

 

 

2024

 

 

2023

 

 

2022

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

Interest paid, net of amounts capitalized

$

47,554

 

 

$

32,795

 

 

$

45,171

 

Cash paid for income taxes

 

931

 

 

 

1,711

 

 

 

22,930

 

Non-cash transactions associated with acquisitions:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

 

 

 

 

 

11,109

 

Intangible assets, net

 

 

 

 

 

 

 

13,377

 

Mark to market adjustment on an assumed construction loan

 

 

 

 

 

 

 

363

 

Right-of-use lease assets - finance leases

 

 

 

 

 

 

 

15,036

 

Other assets, net

 

 

 

 

 

 

 

5,629

 

Accrued liabilities and other

 

 

 

 

 

 

 

(1,854

)

Lease liabilities - finance leases

 

 

 

 

 

 

 

15,151

 

Contributions from redeemable noncontrolling interests in consolidated real estate partnerships

 

 

 

 

 

 

 

13,756

 

Other non-cash investing and financing transactions:

 

 

 

 

 

 

 

 

Right-of-use lease assets - operating leases

 

 

 

 

718

 

 

 

2,336

 

Lease liabilities - operating leases

 

 

 

 

718

 

 

 

1,587

 

Issuance of seller financing in connection with disposition of real estate

 

 

 

 

17,432

 

 

 

 

Contribution of real estate to unconsolidated real estate partnerships

 

 

 

 

5,700

 

 

 

 

Accrued capital expenditures (at end of year)

 

11,962

 

 

 

40,340

 

 

 

41,435

 

 

Summary of Other Assets, Net

Other assets, net were comprised of the following amounts as of December 31, 2024 and 2023 (in thousands):

 

As of December 31,

 

 

2024

 

 

2023

 

Other investments

$

16,115

 

 

$

65,066

 

Deferred costs, deposits, and other

 

11,227

 

 

 

9,374

 

Prepaid expenses and real estate taxes

 

14,208

 

 

 

14,855

 

Interest rate contracts (1)

 

891

 

 

 

5,255

 

Unconsolidated real estate partnerships

 

15,155

 

 

 

23,125

 

Intangible assets, net

 

13,154

 

 

 

13,494

 

Corporate fixed assets, net of accumulated depreciation of $9,591 and $6,903 as of December 31, 2024 and December 31, 2023, respectively

 

9,844

 

 

 

10,669

 

Accounts receivable, net of allowances of $352 and $373 as of December 31, 2024 and December 31, 2023, respectively

 

8,276

 

 

 

5,178

 

Deferred tax assets

 

5,175

 

 

 

2,391

 

Due from affiliates

 

6

 

 

 

434

 

 Total other assets, net

$

94,051

 

 

$

149,841

 

(1) We account for our interest rate contracts as non-designated hedges. See Note 12 for discussion of our fair value measurements for these instruments.

Realized and Unrealized Gains (Losses) on Equity Investments and Reduction in the Carrying Value of Other investments Included in Other Assets The non-cash impairment is reflected in Realized and unrealized gains (losses) on equity investments in our Consolidated Statements of Operations for the year ended December 31, 2024, and as a reduction in the carrying value of Other investments included in Other assets, net in our Consolidated Balance Sheets as of December 31, 2024. No realized or unrealized gains or losses were recognized during the year ended December 31, 2023. During the year ended December 31, 2022, we recognized realized and unrealized gains on our investment in IQHQ totaling $5.7 million and $20.5 million resulting from the partial redemption of our investment.

 

 

As of December 31,

 

 

 

2024

 

 

2023

 

Equity ownership in IQHQ under measurement alternative:

 

 

 

 

 

 

Initial cost of remaining balance

 

$

39,185

 

 

$

39,185

 

Cumulative upward adjustments

 

 

20,501

 

 

 

20,501

 

Cumulative impairment

 

 

(48,615

)

 

 

 

Total carrying value

 

$

11,071

 

 

$

59,686

 

Summary of Intangible Assets and Liabilities Net of Accumulated Amortization

Intangible assets are included in Other assets, net and intangible liabilities are included in Accrued liabilities and other in our Consolidated Balance Sheets. The following table details intangible assets and liabilities, net of accumulated amortization, for the years ended December 31, 2024 and 2023 (in thousands):

 

 

As of December 31,

 

 

 

2024

 

 

2023

 

Intangible assets

$

25,950

 

$

25,950

 

Less: accumulated amortization

 

 

(12,796

)

 

 

(12,456

)

Intangible assets, net

$

13,154

 

$

13,494

 

 

 

 

 

Below-market leases

$

4,175

 

$

4,175

 

Less: accumulated amortization

 

(4,175

)

 

(4,146

)

Intangible liabilities, net

$

 

$

29

 

Schedule of Estimated Aggregate Annual Amortization Expense

Based on the balance of intangible assets and liabilities as of December 31, 2024, the net aggregate amortization for the next five years and thereafter is expected to be as follows (in thousands):

 

 

Intangible assets

 

2025

 

$

892

 

2026

 

 

892

 

2027

 

 

892

 

2028

 

 

892

 

2029

 

 

892

 

Thereafter

 

 

8,694

 

Total future amortization

 

$

13,154