XML 37 R28.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investments in and Advances to Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2023
Schedule Of Equity Method Investments [Line Items]  
Summary of Company's Equity Method Joint Ventures Included in Investments in and Advances

Unconsolidated Real Estate Ventures

 

Partner

 

Effective
Ownership
Percentage

 

Operating
Properties

Dividend Trust Portfolio JV LP

 

Chinese Institutional Investors

 

20.0%

 

10

DDRM Joint Venture

 

Madison International Realty

 

20.0

 

2

RVIP IIIB, Deer Park, IL

 

Prudential

 

25.75

 

1

Condensed Combined Financial Information of Company's Unconsolidated Joint Venture Investments

Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

December 31,

 

 

2023

 

 

2022

 

Condensed Combined Balance Sheets

 

 

 

 

 

Land

$

180,588

 

 

$

212,326

 

Buildings

 

558,585

 

 

 

643,334

 

Fixtures and tenant improvements

 

58,626

 

 

 

70,636

 

 

 

797,799

 

 

 

926,296

 

Less: Accumulated depreciation

 

(187,557

)

 

 

(220,642

)

 

 

610,242

 

 

 

705,654

 

Construction in progress and land

 

1,616

 

 

 

1,965

 

Real estate, net

 

611,858

 

 

 

707,619

 

Cash and restricted cash

 

41,250

 

 

 

44,809

 

Receivables, net

 

9,847

 

 

 

11,671

 

Other assets, net

 

25,498

 

 

 

36,272

 

 

$

688,453

 

 

$

800,371

 

 

 

 

 

 

 

Mortgage debt

$

464,255

 

 

$

535,093

 

Notes and accrued interest payable to the Company

 

2,627

 

 

 

2,972

 

Other liabilities

 

36,279

 

 

 

41,588

 

 

 

503,161

 

 

 

579,653

 

Accumulated equity

 

185,292

 

 

 

220,718

 

 

$

688,453

 

 

$

800,371

 

 

 

 

 

 

 

Company's share of accumulated equity

$

35,782

 

 

$

42,644

 

Basis differentials

 

1,099

 

 

 

(707

)

Deferred development fees, net of portion related to the Company's interest

 

(136

)

 

 

(301

)

Amounts payable to the Company

 

2,627

 

 

 

2,972

 

Investments in and Advances to Joint Ventures, net

$

39,372

 

 

$

44,608

 

Schedule of Fee and Other Income

Revenues earned by the Company related to all of the Company’s unconsolidated joint ventures are as follows (in millions):

 

For the Year Ended December 31,

 

 

2023

 

 

2022

 

 

2021

 

Revenue from contracts:

 

 

 

 

 

 

 

 

Asset and property management fees

$

5.7

 

 

$

7.7

 

 

$

10.6

 

Leasing commissions and development fees

 

0.4

 

 

 

1.9

 

 

 

2.2

 

 

 

6.1

 

 

 

9.6

 

 

 

12.8

 

Other

 

0.7

 

 

 

1.0

 

 

 

1.7

 

 

$

6.8

 

 

$

10.6

 

 

$

14.5

 

Unconsolidated Joint Ventures [Member]  
Schedule Of Equity Method Investments [Line Items]  
Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

For the Year Ended December 31,

 

 

2023

 

 

2022

 

 

2021

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

Revenues from operations

$

92,479

 

 

$

132,494

 

 

$

195,559

 

Expenses from operations:

 

 

 

 

 

 

 

 

Operating expenses

 

23,903

 

 

 

35,319

 

 

 

53,391

 

Impairment charges

 

 

 

 

17,550

 

 

 

 

Depreciation and amortization

 

32,578

 

 

 

46,518

 

 

 

66,618

 

Interest expense

 

25,601

 

 

 

34,055

 

 

 

43,379

 

Other (income) expense, net

 

10,467

 

 

 

12,303

 

 

 

12,074

 

 

 

92,549

 

 

 

145,745

 

 

 

175,462

 

(Loss) income before gain on disposition of real estate

 

(70

)

 

 

(13,251

)

 

 

20,097

 

Gain on disposition of real estate, net

 

21,316

 

 

 

120,097

 

 

 

89,935

 

Net income attributable to unconsolidated joint ventures

$

21,246

 

 

$

106,846

 

 

$

110,032

 

Company's share of equity in net income of joint ventures

$

4,581

 

 

$

22,262

 

 

$

49,417

 

Basis differential adjustments(A)

 

1,996

 

 

 

5,630

 

 

 

(2,120

)

Equity in net income of joint ventures

$

6,577

 

 

$

27,892

 

 

$

47,297

 

 

The difference between the Company’s share of net income, as reported above, and the amounts included in the Company’s consolidated statements of operations is attributable to the amortization of basis differentials, the recognition of deferred gains and differences in gain (loss) on sale of certain assets recognized due to the basis differentials.