XML 24 R11.htm IDEA: XBRL DOCUMENT v3.23.2
Investments in Unconsolidated Entities
6 Months Ended
Jun. 30, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Entities Investments in Unconsolidated Entities
As of June 30, 2023, we held five investments in unconsolidated entities for an aggregate investment balance of $124.3 million that are accounted for using the equity method of accounting. The amounts reflected in the following tables (except for our share of equity and income) are based on the historical financial information of the individual unconsolidated entities. We do not record operating losses of an unconsolidated entity in excess of its investment balance unless we are liable for the obligations of the entity or are otherwise committed to provide financial support to the entity.
Our investments in unconsolidated entities as of June 30, 2023 and December 31, 2022 were as follows:
$ in thousandsCarrying Amount
Entity
Ownership Percentage(1)
June 30, 2023December 31, 2022
Vida JV LLC(2)
42.5 %$76,242 $79,478 
San Simeon Holdings(3)
— 26,434 25,516 
PTCR Holdco, LLC(4)
— 8,285 8,129 
Retail GP Fund(5)
4.5% to 13.5%
13,342 14,237 
Homestead Communities, LLC(6)
50 %12 — 
Total$124,315 $127,360 
(1)Ownership percentage represents our entitlement to residual distributions after payments of priority returns, where applicable. Preferred equity investment ownership percentages are not presented.
(2)We formed a joint venture with Invesco U.S. Income Fund L.P., an affiliate of Invesco, (the “Invesco JV”) to acquire an interest in a portfolio of medical office buildings located throughout the United States (the “Sunbelt Medical Office Portfolio”). As of June 30, 2023, the Invesco JV owned an 85% interest in a joint venture (“Vida JV LLC”) with an unaffiliated third party. As of June 30, 2023, Vida JV LLC owned a portfolio of twenty medical office buildings.
(3)We own a preferred membership interest in San Simeon Holdings LLC (“San Simeon Holdings”), a limited liability company that owns a multifamily property. Our preferred membership interest is mandatorily redeemable on December 15, 2023, although there are certain conditions that may accelerate the redemption date. The common member of San Simeon Holdings has two one-year options that may extend the mandatory redemption date of our preferred membership interest to December 15, 2025. The investment yields a current pay rate of 7.00%, increasing by 0.25% during each extension term, as well as a preferred accrued return of 4.00% due upon redemption.
(4)We hold an 85% ownership interest in a consolidated joint venture, ITP Investments LLC (“ITP LLC”). ITP LLC holds a preferred equity investment in PTCR Holdco, LLC, a fully integrated retail platform operating company.
(5)ITP LLC has a 90% interest in PT Co-GP Fund, LLC (“Retail GP Fund”), which was formed to invest in retail properties through non-controlling general partner interests. ITP LLC holds non-controlling general partner interests through its interest in the Retail GP Fund ranging from 4.5% to 13.5% in nine retail properties.
(6)We hold a 50% ownership interest in a real estate operating company focused on the aggregation and asset management of manufacturing housing through a joint venture, Homestead Communities, LLC (“Homestead”). An affiliated Invesco fund owns the remaining 50% ownership interest. An unaffiliated third party has a promote incentive that could dilute our ownership percentage if certain performance milestones are exceeded.
Our share of the unconsolidated entities’ income (loss) for the three and six months ended June 30, 2023 and 2022 were as follows:
$ in thousandsCompany’s Share of Unconsolidated Entities' Income (Loss)
Three Months Ended June 30,Six Months Ended June 30,
Entity2023202220232022
Vida JV LLC$293 $447 $(899)$3,599 
San Simeon Holdings735 640 1,448 1,247 
PTCR Holdco, LLC268 361 534 535 
Retail GP Fund(219)280 (459)326 
Homestead Communities, LLC(264)— (264)— 
Total$813 $1,728 $360 $5,707 
The following tables provide summarized balance sheets of our investments in unconsolidated entities:
June 30, 2023December 31, 2022
$ in thousandsVida JV LLCSan Simeon HoldingsOtherTotalVida JV LLCSan Simeon HoldingsOtherTotal
Total assets$403,461 $126,533 $582,936 $1,112,930 $407,405 $123,664 $595,006 $1,126,075 
Total liabilities(224,624)(75,535)(301,506)(601,665)(220,573)(76,583)(284,118)(581,274)
Total equity$178,837 $50,998 $281,430 $511,265 $186,832 $47,081 $310,888 $544,801 
The following tables provide summarized operating data of our investments in unconsolidated entities:
Three Months Ended June 30, 2023Three Months Ended June 30, 2022
$ in thousandsVida JV LLCSan Simeon HoldingsOtherTotalVida JV LLCSan Simeon HoldingsOtherTotal
Total revenue$9,241 $2,502 $20,619 $32,362 $9,241 $2,528 $16,326 $28,095 
Net income (loss)$695 $334 $(7,666)$(6,637)$1,056 $609 $5,888 $7,553 
Six Months Ended June 30, 2023Six Months Ended June 30, 2022
$ in thousandsVida JV LLCSan Simeon HoldingsOtherTotalVida JV LLCSan Simeon HoldingsOtherTotal
Total revenue$18,711 $5,163 $33,429 $57,303 $18,296 $4,992 $23,649 $46,937 
Net income (loss)$(2,107)$947 $(1,400)$(2,560)$8,477 $1,329 $6,658 $16,464 
We did not record any impairment losses on our investments in unconsolidated entities for the three and six months ended June 30, 2023.