XML 53 R42.htm IDEA: XBRL DOCUMENT v3.22.2.2
Investments in Unconsolidated Entities - Summary of Combined Condensed Financial Data of Unconsolidated Entities (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Jun. 30, 2022
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2020
Investment in real estate                
Land $ 282,917   $ 282,917     $ 475,667    
Accumulated depreciation (127,043)   (127,043)     (154,971)    
Net investment in real estate 1,220,763   1,220,763     1,696,111    
Cash and cash equivalents 129,767 $ 153,378 129,767 $ 153,378   106,602   $ 143,728
Investment in unconsolidated entities 383,061   383,061     498,563    
Total assets 2,054,526   2,054,526     2,414,138    
Liabilities                
Total liabilities 1,423,881   1,423,881     1,569,338    
Members' Interest                
Retained earnings (accumulated deficit) (731,759)   (731,759)     (553,771)    
Total equity 630,645 751,689 630,645 751,689 $ 634,398 844,800 $ 774,889 $ 882,727
Total liabilities and shareholders' equity 2,054,526   2,054,526     2,414,138    
Total revenue 23,501 29,003 84,110 88,158        
Net loss (3,481) (26,349) (212,551) (132,586)        
Unconsolidated Entities [Member]                
Investment in real estate                
Land 261,081   261,081     410,323    
Buildings and improvements 445,236   445,236     528,854    
Accumulated depreciation (65,806)   (65,806)     (96,856)    
Investment in real estate, gross 640,511   640,511     842,321    
Construction in progress 228,231   228,231     206,109    
Net investment in real estate 868,742   868,742     1,048,430    
Cash and cash equivalents 38,909   38,909     50,279    
Investment in unconsolidated entities 55,272   55,272     53,215    
Tenant and other receivables, net 2,770   2,770     7,914    
Other assets, net 15,813   15,813     33,812    
Total assets 981,506   981,506     1,193,650    
Liabilities                
Mortgage loans payable, net 0   0     56,075    
Accounts payable, accrued expenses and other liabilities 57,739   57,739     56,398    
Total liabilities 57,739   57,739     112,473    
Members' Interest                
Additional paid in capital 989,630   989,630     1,097,842    
Retained earnings (accumulated deficit) (65,863)   (65,863)     (16,665)    
Total equity 923,767   923,767     1,081,177    
Total liabilities and shareholders' equity 981,506   981,506     $ 1,193,650    
Total revenue 8,361 5,354 24,120 18,904        
Property operating expenses (3,902) (2,969) (10,938) (8,382)        
Depreciation and amortization (5,257) (8,094) (19,268) (21,137)        
Operating income / (loss) (798) (5,709) (6,086) (10,615)        
Other expenses (802) (1,195) (3,062) (3,205)        
Gains (losses) and (impairments) (373) (4,171) (93,987) (4,171)        
Net loss (1,973) (11,075) (103,135) (17,991)        
Equity in loss of unconsolidated entities [1] $ (2,275) $ (5,535) $ (69,071) $ (9,024)        
[1] Equity in loss of unconsolidated entities on the condensed consolidated statements of operations includes basis difference adjustments.