XML 58 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Joint Ventures - Summary of Combined Condensed Financial Data of Unconsolidated Joint Ventures (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
ASSETS          
Land $ 348,902   $ 348,902   $ 191,853
Buildings and improvements 472,256   472,256   388,363
Accumulated depreciation (59,916)   (59,916)   (48,306)
Investment in real estate, gross 761,242   761,242   531,910
Construction in progress 48,012   48,012   21,000
Net investment in real estate 809,254   809,254   552,910
Cash and cash equivalents 11,050   11,050   4,549
Tenant and other receivables, net 4,516   4,516   3,843
Other assets, net 37,034   37,034   45,605
Total assets 861,854   861,854   606,907
LIABILITIES AND MEMBERS INTERESTS          
Mortgage loans payable, net 134,754   134,754   122,875
Accounts payable, accrued expenses and other liabilities 44,617   44,617   28,201
Total liabilities 179,371   179,371   151,076
Members Interest          
Additional paid in capital 691,964   691,964   473,098
Retained earnings (9,481)   (9,481)   (17,267)
Total members interest 682,483   682,483   455,831
Total liabilities and members interest 861,854   861,854   $ 606,907
Total revenue 12,116 $ 17,168 23,343 $ 33,512  
Property operating expenses (2,103) (3,195) (3,815) (6,517)  
Depreciation and amortization (7,030) (16,725) (14,616) (27,697)  
Operating income 2,983 (2,752) 4,912 (702)  
Other expenses (7,298) (331) (14,392) (377)  
Net (loss) income (4,315) (3,083) (9,480) (1,079)  
Equity in (loss) income of unconsolidated joint ventures $ (2,158) $ (1,542) $ (4,740) $ (540)