XML 60 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Investments in Unconsolidated Entities - Summary of Combined Financial Data of Unconsolidated Entities (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Investment in real estate        
Land $ 172,813 $ 475,667    
Accumulated depreciation (57,330) (154,971)    
Net investment in real estate 764,423 1,696,111    
Cash and cash equivalents 133,480 106,602 $ 143,728 $ 139,260
Investment in unconsolidated entities 382,597 498,563    
Total assets 1,841,721 2,414,138    
Liabilities        
Total liabilities 1,119,122 1,569,338    
Member's Interests        
Retained earnings (640,531) (553,771)    
Total equity 722,599 844,800 882,727 $ 1,043,370
Total liabilities and equity 1,841,721 2,414,138    
Total revenue 107,055 116,683 116,495  
Net (loss) (120,097) (38,985) (152,964)  
Unconsolidated Entities [Member]        
Investment in real estate        
Land 263,169 410,323    
Buildings and improvements 419,920 528,854    
Accumulated depreciation (68,482) (96,856)    
Investment in real estate, gross 614,607 842,321    
Construction in progress 219,870 206,109    
Net investment in real estate 834,477 1,048,430    
Cash and cash equivalents 29,072 50,279    
Investment in unconsolidated entities 55,247 53,215    
Tenant and other receivables, net 5,041 7,914    
Other assets, net 14,245 33,812    
Total assets 938,082 1,193,650    
Liabilities        
Mortgage loans payable, net   56,075    
Accounts payable, accrued expenses and other liabilities 52,808 56,398    
Total liabilities 52,808 112,473    
Member's Interests        
Additional paid in capital 957,154 1,097,842    
Retained earnings (71,880) (16,665)    
Total equity 885,274 1,081,177    
Total liabilities and equity 938,082 1,193,650    
Total revenue 28,388 26,052 22,420  
Property operating expenses (13,211) (10,968) (9,962)  
Depreciation and amortization (22,440) (28,143) (18,401)  
Operating loss (7,263) (13,059) (5,943)  
Other expenses (3,213) (4,364) (3,551)  
Gains, losses and impairments (99,124) (1,087) 166  
Net (loss) (109,600) (18,510) (9,328)  
Equity in loss of unconsolidated entities [1] $ (72,080) $ (9,231) $ (4,712)  
[1] Equity in loss of unconsolidated entities on the consolidated statements of operations includes basis difference adjustments.