XML 52 R41.htm IDEA: XBRL DOCUMENT v3.21.1
Investments in Unconsolidated Entities - Summary of Combined Condensed Financial Data of Unconsolidated Entities (Detail) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Investment in real estate        
Land $ 571,334   $ 592,770  
Accumulated depreciation (146,884)   (142,206)  
Net investment in real estate 1,870,623   1,910,872  
Cash and cash equivalents 137,940   143,728  
Total assets 2,612,376   2,648,943  
Liabilities        
Total liabilities 1,740,976   1,766,216  
Members' Interest        
Accumulated deficit (537,582)   (528,637)  
Total equity 871,400 $ 1,012,368 882,727 $ 1,043,370
Total liabilities and equity 2,612,376   2,648,943  
Total revenue 31,281 33,317    
Net loss (10,933) (30,975)    
Unconsolidated Entities [Member]        
Investment in real estate        
Land 318,540   318,540  
Buildings and improvements 492,335   492,973  
Accumulated depreciation (87,925)   (81,730)  
Investment in real estate, gross 722,950   729,783  
Construction in progress 228,349   222,663  
Net investment in real estate 951,299   952,446  
Cash and cash equivalents 18,785   16,094  
Tenant and other receivables, net 5,584   4,104  
Other assets, net 65,620   62,882  
Total assets 1,041,288   1,035,526  
Liabilities        
Mortgage loans payable, net 34,675   34,672  
Accounts payable, accrued expenses and other liabilities 42,627   48,405  
Total liabilities 77,302   83,077  
Members' Interest        
Additional paid in capital 965,949   964,868  
Accumulated deficit (1,963)   (12,419)  
Total equity 963,986   952,449  
Total liabilities and equity 1,041,288   $ 1,035,526  
Total revenue 7,729 5,341    
Property operating expenses (2,579) (2,737)    
Depreciation and amortization (6,481) (3,687)    
Operating loss (1,331) (1,083)    
Other expenses (1,043) (489)    
Net loss (2,374) (1,572)    
Equity in loss of unconsolidated entities [1] $ (1,162) $ (786)    
[1] Equity in loss of unconsolidated entities on the condensed consolidated statements of operations includes basis difference adjustments