XML 58 R45.htm IDEA: XBRL DOCUMENT v3.22.0.1
Investments in Unconsolidated Entities - Summary of Combined Condensed Financial Data of Unconsolidated Entities (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Investment in real estate        
Land $ 475,667 $ 592,770    
Accumulated depreciation (154,971) (142,206)    
Net investment in real estate 1,696,111 1,910,872    
Cash and cash equivalents 106,602 143,728 $ 139,260 $ 532,857
Investment in unconsolidated entities 498,563 457,033    
Total assets [1] 2,414,138 2,648,943    
Liabilities        
Total liabilities 1,569,338 1,766,216    
Member's Interests        
Retained earnings (553,771) (528,637)    
Total equity 844,800 882,727 1,043,370 $ 1,150,458
Total liabilities and equity 2,414,138 2,648,943    
Total revenue 116,683 116,495 168,633  
Net loss (38,985) (152,964) (90,603)  
Unconsolidated Entities [Member]        
Investment in real estate        
Land 410,323 318,540    
Buildings and improvements 528,854 492,973    
Accumulated depreciation (96,856) (81,730)    
Investment in real estate, gross 842,321 729,783    
Construction in progress 206,109 222,663    
Net investment in real estate 1,048,430 952,446    
Cash and cash equivalents 50,279 16,094    
Investment in unconsolidated entities 53,215 24,686    
Tenant and other receivables, net 7,914 4,104    
Other assets, net 33,812 38,196    
Total assets 1,193,650 1,035,526    
Liabilities        
Mortgage loans payable, net 56,075 34,672    
Accounts payable, accrued expenses and other liabilities 56,398 48,405    
Total liabilities 112,473 83,077    
Member's Interests        
Additional paid in capital 1,097,842 964,868    
Retained earnings (16,665) (12,419)    
Total equity 1,081,177 952,449    
Total liabilities and equity 1,193,650 1,035,526    
Total revenue 26,052 22,420 31,470  
Property operating expenses (10,968) (9,962) (11,385)  
Depreciation and amortization (28,143) (18,401) (60,745)  
Operating loss (13,059) (5,943) (40,660)  
Other expenses (4,364) (3,551) (2,049)  
Gains, losses and impairments (1,087) 166 6,721  
Net loss (18,510) (9,328) (35,988)  
Equity in loss of unconsolidated entities $ (9,231) $ (4,712) $ (17,994)  
[1] The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The consolidated balance sheets, as of December 31, 2021, include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $6.6 million of land, $3.9 million of building and improvements, $(0.9) million of accumulated depreciation and $4.0 million of other assets included in other line items. No consolidated VIEs existed on the Company's consolidated balance sheets as of December 31, 2020.