XML 69 R51.htm IDEA: XBRL DOCUMENT v3.20.1
Equity Investments in Real Estate - Summarized Balance Sheet of Equity Investments (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Sep. 28, 2017
Equity Method Investment, Summarized Financial Information        
Carrying Value $ 113,169 $ 121,456    
Unconsolidated Properties        
Equity Method Investment, Summarized Financial Information        
Real estate, net 636,372 643,145 $ 646,943  
Other assets 64,130 66,027 78,059  
Total assets 700,502 709,172 725,002  
Debt 413,538 415,973 416,335  
Other liabilities 50,973 42,099 34,567  
Total liabilities 464,511 458,072 450,902  
Members’ equity 235,991 251,100 274,100  
Pro-rata equity carrying value 94,382 102,126 114,892  
Basis differential adjustment 7,602 7,757 8,026  
HLBV adjustment 11,185 11,573 11,820  
Carrying Value 113,169 121,456 134,738  
Unconsolidated Properties | Ritz-Carlton Bacara, Santa Barbara Venture        
Equity Method Investment, Summarized Financial Information        
Real estate, net 358,723 362,386 367,035  
Other assets 20,049 20,093 28,294  
Total assets 378,772 382,479 395,329  
Debt 228,434 227,535 226,636  
Other liabilities 30,350 23,092 16,382  
Total liabilities 258,784 250,627 243,018  
Members’ equity $ 119,988 $ 131,852 $ 152,311  
Percentage of ownership in equity investee 60.00% 60.00% 60.00% 60.00%
Pro-rata equity carrying value $ 71,993 $ 79,111 $ 91,387  
Basis differential adjustment 5,844 5,999 6,197  
HLBV adjustment 0 0 0  
Carrying Value 77,837 85,110 97,584  
Unconsolidated Properties | Ritz-Carlton Key Biscayne Venture        
Equity Method Investment, Summarized Financial Information        
Real estate, net 277,649 280,759 279,908  
Other assets 44,081 45,934 49,765  
Total assets 321,730 326,693 329,673  
Debt 185,104 188,438 189,699  
Other liabilities 20,623 19,007 18,185  
Total liabilities 205,727 207,445 207,884  
Members’ equity $ 116,003 $ 119,248 $ 121,789  
Percentage of ownership in equity investee 19.30% 19.30% 19.30%  
Pro-rata equity carrying value $ 22,389 $ 23,015 $ 23,505  
Basis differential adjustment 1,758 1,758 1,829  
HLBV adjustment 11,185 11,573 11,820  
Carrying Value $ 35,332 $ 36,346 $ 37,154