XML 54 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Unconsolidated Affiliates (Tables)
12 Months Ended
Dec. 31, 2021
Equity Method Investments And Joint Ventures [Abstract]  
Schedule of Condensed Combined Financial Statement Information - Unconsolidated Affiliates

Condensed combined financial statement information of the unconsolidated affiliates is as follows:

 

 

 

December 31,

2021 (1)

 

 

December 31,

2020 (1)

 

ASSETS:

 

 

 

 

 

 

 

 

Investment in real estate assets

 

$

2,364,154

 

 

$

2,346,124

 

Accumulated depreciation

 

 

(934,374

)

 

 

(862,435

)

 

 

 

1,429,780

 

 

 

1,483,689

 

Developments in progress

 

 

7,288

 

 

 

28,138

 

Net investment in real estate assets

 

 

1,437,068

 

 

 

1,511,827

 

Other assets

 

 

188,683

 

 

 

174,966

 

Total assets

 

$

1,625,751

 

 

$

1,686,793

 

LIABILITIES:

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,452,794

 

 

$

1,439,454

 

Other liabilities

 

 

64,598

 

 

 

45,280

 

Total liabilities

 

 

1,517,392

 

 

 

1,484,734

 

OWNERS' EQUITY:

 

 

 

 

 

 

 

 

The Company

 

 

102,792

 

 

 

132,350

 

Other investors

 

 

5,567

 

 

 

69,709

 

Total owners' equity

 

 

108,359

 

 

 

202,059

 

Total liabilities and owners’ equity

 

$

1,625,751

 

 

$

1,686,793

 

(1)

In conjunction with fresh start accounting, the Successor Company did not elect push-down accounting for any of its unconsolidated joint ventures. Amounts reflect the inside basis in the respective joint ventures.

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

Total revenues

 

$

251,933

 

 

$

213,319

 

 

$

221,512

 

Net income (loss) (1)

 

$

58,596

 

 

$

(12,659

)

 

$

96,628

 

(1)

The Successor Company’s pro rata share of net income is $797 for the period from November 1, 2021 through December 31, 2021 and is included in equity in earnings (losses) of unconsolidated affiliates in the accompanying consolidated statements of operations. The Predecessor Company’s pro rata share of net loss is $10,823 for the period from January 1, 2021 through October 31, 2021 and is included in equity in earnings (losses) of unconsolidated affiliates in the accompanying consolidated statements of operations. The Predecessor Company’s pro rata share of net income (loss) is $(14,854) and 4,940 for the years ended December 31, 2020 and 2019, respectively, and is included in equity in earnings (losses) of unconsolidated affiliates in the accompanying consolidated statements of operations.