XML 63 R48.htm IDEA: XBRL DOCUMENT v3.20.2
Investment in Unconsolidated Real Estate Ventures - Summary of Results of Operations of Real Estate Ventures with Interests (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Schedule of Equity Method Investments [Line Items]            
Revenue $ 136,837   $ 144,151   $ 281,925 $ 288,047
Operating expenses (110,568)   (117,288)   (228,077) (235,976)
Interest expense (20,191)   (20,516)   (40,200) (40,873)
Depreciation and amortization (49,743)   (51,667)   (101,781) (103,111)
Net income 4,020 $ 8,087 6,252 $ 4,583 12,107 10,835
Equity in loss of Real Estate Ventures (2,203)   (1,491)   (4,094) (2,849)
Other            
Schedule of Equity Method Investments [Line Items]            
Revenue 15,013   15,567   28,851 32,338
Operating expenses (5,990)   (5,757)   (11,724) (12,320)
Interest expense (3,324)   (3,788)   (6,266) (5,172)
Depreciation and amortization (6,870)   (6,922)   (13,335) (14,285)
Net income (1,171)   (900)   (2,474) 561
Company's share of net loss (553)   (59)   (909) 5
Basis adjustments and other (12)   2   (26) 12
Equity in loss of Real Estate Ventures (565)   (57)   (935) 17
MAP Venture            
Schedule of Equity Method Investments [Line Items]            
Revenue 16,281   17,796   33,594 36,084
Operating expenses (12,016)   (11,611)   (24,243) (23,766)
Interest expense (1,831)   (2,532)   (3,879) (5,068)
Depreciation and amortization (5,756)   (6,550)   (11,814) (12,899)
Net income $ (3,322)   $ (2,897)   $ (6,342) $ (5,649)
Ownership interest % 50.00%   50.00%   50.00% 50.00%
Company's share of net loss $ (1,661)   $ (1,449)   $ (3,171) $ (2,825)
Basis adjustments and other 23   15   12 (41)
Equity in loss of Real Estate Ventures (1,638)   (1,434)   (3,159) (2,866)
Total            
Schedule of Equity Method Investments [Line Items]            
Revenue 31,294   33,363   62,445 68,422
Operating expenses (18,006)   (17,368)   (35,967) (36,086)
Interest expense (5,155)   (6,320)   (10,145) (10,240)
Depreciation and amortization (12,626)   (13,472)   (25,149) (27,184)
Net income (4,493)   (3,797)   (8,816) (5,088)
Company's share of net loss (2,214)   (1,508)   (4,080) (2,820)
Basis adjustments and other 11   17   (14) (29)
Equity in loss of Real Estate Ventures $ (2,203)   $ (1,491)   $ (4,094) $ (2,849)