XML 69 R59.htm IDEA: XBRL DOCUMENT v3.22.1
Investment in Unconsolidated Joint Ventures - Financial Position And Results of Operations From Our Investees (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Assets                      
Real estate $ 296,363       $ 377,383       $ 296,363 $ 377,383  
Other assets (including $4,535 and 4,480 at December 31, 2021 and 2020, respectively, from related parties) 86,644       80,975       86,644 80,975  
Total assets 770,569       865,764       770,569 865,764  
Liabilities and Equity                      
Total liabilities and equity 770,569       865,764       770,569 865,764  
Total investment in unconsolidated joint ventures 61,621       60,425       61,621 60,425  
Liabilities 433,718       535,358       433,718 535,358  
Revenues:                      
Rental revenues (including $944, $1,083 and $841 for 2021, 2020 and 2019, respectively, from related parties)                 37,808 51,909 $ 46,231
Other income                 4,231 7,117 12,757
Total revenue 8,614 $ 10,494 $ 11,103 $ 11,828 19,218 $ 11,937 $ 14,741 $ 13,130 42,039 59,026 58,988
Expenses:                      
Depreciation and amortization                 15,029 18,579 15,588
Net income (loss)                 6,445 11,267 (21,743)
Equity in income (loss) from unconsolidated joint ventures                 14,634 (379) (2,313)
Unconsolidated joint venture                      
Liabilities and Equity                      
Mezzanine notes payable 125,306       123,752       125,306 123,752  
Our share of partners' capital 80,602       93,334       80,602 93,334  
Basis adjustment (144,287)       (156,661)       (144,287) (156,661)  
Revenues:                      
Rental revenues (including $944, $1,083 and $841 for 2021, 2020 and 2019, respectively, from related parties)                 131,455 117,336 109,746
Other income                 67,516 45,725 59,069
Total revenue                 198,971 163,061 168,815
Expenses:                      
Operating expenses                 125,513 99,305 109,588
Depreciation and amortization                 32,566 31,515 45,453
Interest                 55,790 57,342 61,867
Total expenses                 213,869 188,162 216,908
Net income (loss)                 (14,898) (25,101) (48,093)
Equity in income (loss) from unconsolidated joint ventures                 14,634 (379) (2,313)
Unconsolidated joint venture | VAA                      
Assets                      
Total assets 1,280,867       1,279,197       1,280,867 1,279,197  
Liabilities and Equity                      
Liabilities 1,137,273       1,106,231       1,137,273 1,106,231  
Revenues:                      
Total revenue                 139,161 123,576 115,377
Expenses:                      
Total expenses                 155,847 150,278 $ 165,773
Unconsolidated joint venture | Unconsolidated Joint Ventures                      
Assets                      
Real estate 1,220,391       1,230,197       1,220,391 1,230,197  
Other assets (including $4,535 and 4,480 at December 31, 2021 and 2020, respectively, from related parties) 127,464       113,537       127,464 113,537  
Total assets 1,347,855       1,343,734       1,347,855 1,343,734  
Liabilities and Equity                      
Mortgage notes payable 867,430       843,522       867,430 843,522  
Mezzanine notes payable 242,942       239,878       242,942 239,878  
Other liabilities 49,877       45,619       49,877 45,619  
Our share of partners' capital 80,602       93,334       80,602 93,334  
Outside partner's capital 107,004       121,381       107,004 121,381  
Total liabilities and equity $ 1,347,855       $ 1,343,734       $ 1,347,855 $ 1,343,734