XML 71 R61.htm IDEA: XBRL DOCUMENT v3.22.2
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates - Schedule of Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2022
Dec. 31, 2021
Jun. 30, 2021
[1]
Combined and Condensed Balance Sheets      
Real estate under development $ 203,036 $ 203,773  
Other assets 204,432 186,509  
Total assets 4,438,884 [1] 4,261,746 $ 4,029,293
Total liabilities and equity 4,438,884 4,261,746  
Investments carried at fair value or cost 3,983 3,811  
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 8,918 9,939  
Investments in and advances to unconsolidated affiliates 333,529 322,326  
Unconsolidated Affiliates      
Combined and Condensed Balance Sheets      
Rental property, net 694,044 631,661  
Real estate under development 12,074 8,112  
Other assets 119,763 78,300  
Total assets 825,881 718,073  
Mortgage notes payable 622,782 571,461  
Other liabilities 82,338 69,166  
Partners’ equity 120,761 77,446  
Total liabilities and equity 825,881 718,073  
Company's share of accumulated equity 152,582 113,285  
Basis differential 53,307 66,031  
Deferred fees, net of portion related to the Company's interest 4,088 4,071  
Amounts receivable/payable by the Company 612 666  
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates 210,589 184,053  
Investments carried at fair value or cost 114,022 128,334  
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 8,918 9,939  
Investments in and advances to unconsolidated affiliates $ 333,529 $ 322,326  
[1] Real estate at cost and total assets for the Funds segment include $660.0 million and $650.6 million, or $270.7 million and $189.0 million net of non-controlling interests, related to Fund II’s City Point property at June 30, 2022 and 2021, respectively.