XML 48 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Investments in and Advances to Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2024
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

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,

 

 

2024

 

 

2023

 

Condensed Combined Balance Sheets

 

 

 

 

 

Land

$

159,567

 

 

$

180,588

 

Buildings

 

494,062

 

 

 

558,585

 

Fixtures and tenant improvements

 

55,526

 

 

 

58,626

 

 

 

709,155

 

 

 

797,799

 

Less: Accumulated depreciation

 

(166,534

)

 

 

(187,557

)

 

 

542,621

 

 

 

610,242

 

Construction in progress and land

 

352

 

 

 

1,616

 

Real estate, net

 

542,973

 

 

 

611,858

 

Cash and restricted cash

 

25,750

 

 

 

41,250

 

Receivables, net

 

9,660

 

 

 

9,847

 

Other assets, net

 

17,823

 

 

 

25,498

 

 

$

596,206

 

 

$

688,453

 

 

 

 

 

 

 

Mortgage debt

$

426,462

 

 

$

464,255

 

Notes and accrued interest payable to the Company

 

1,894

 

 

 

2,627

 

Other liabilities

 

32,533

 

 

 

36,279

 

 

 

460,889

 

 

 

503,161

 

Accumulated equity

 

135,317

 

 

 

185,292

 

 

$

596,206

 

 

$

688,453

 

 

 

 

 

 

 

Company’s share of accumulated equity

$

26,016

 

 

$

35,782

 

Basis differentials

 

2,521

 

 

 

1,099

 

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

 

 

 

 

(136

)

Amounts payable to the Company

 

1,894

 

 

 

2,627

 

Investments in and advances to joint ventures, net

$

30,431

 

 

$

39,372

 

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,

 

 

2024

 

 

2023

 

 

2022

 

Revenue from contracts:

 

 

 

 

 

 

 

 

Asset and property management fees

$

5.1

 

 

$

5.7

 

 

$

7.7

 

Leasing commissions and development fees

 

0.2

 

 

 

0.4

 

 

 

1.9

 

 

 

5.3

 

 

 

6.1

 

 

 

9.6

 

Other

 

0.2

 

 

 

0.7

 

 

 

1.0

 

 

$

5.5

 

 

$

6.8

 

 

$

10.6

 

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,

 

 

2024

 

 

2023

 

 

2022

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

Revenues from operations

$

81,967

 

 

$

92,479

 

 

$

132,494

 

Expenses from operations:

 

 

 

 

 

 

 

 

Operating expenses

 

21,312

 

 

 

23,903

 

 

 

35,319

 

Impairment charges

 

 

 

 

 

 

 

17,550

 

Depreciation and amortization

 

26,948

 

 

 

32,578

 

 

 

46,518

 

Interest expense

 

31,811

 

 

 

25,601

 

 

 

34,055

 

Other (income) expense, net

 

6,639

 

 

 

10,467

 

 

 

12,303

 

 

 

86,710

 

 

 

92,549

 

 

 

145,745

 

Loss before gain on disposition of real estate

 

(4,743

)

 

 

(70

)

 

 

(13,251

)

Gain on disposition of real estate, net

 

10,354

 

 

 

21,316

 

 

 

120,097

 

Net income attributable to unconsolidated joint ventures

$

5,611

 

 

$

21,246

 

 

$

106,846

 

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

$

1,465

 

 

$

4,581

 

 

$

22,262

 

Basis differential adjustments(A)

 

(1,383

)

 

 

1,996

 

 

 

5,630

 

Equity in net income of joint ventures

$

82

 

 

$

6,577

 

 

$

27,892

 

 

(A)
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.