XML 53 R42.htm IDEA: XBRL DOCUMENT v3.25.0.1
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Loss (Tables)
12 Months Ended
Dec. 31, 2024
Equity, Including Portion Attributable to Noncontrolling Interest [Abstract]  
Summary of Change in Noncontrolling Interest

The following tables summarize the change in the noncontrolling interests for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands):

 

 

Noncontrolling
Interests in
Operating
Partnership
(a)

 

 

Noncontrolling
Interests in
Partially-Owned
Affiliates
(b)

 

 

Total

 

 

Redeemable Noncontrolling Interests (c)

 

Balance at January 1, 2024

 

$

99,718

 

 

$

346,582

 

 

$

446,300

 

 

$

50,339

 

Distributions declared of $0.74 per Common OP Unit and distributions on Preferred OP Units

 

 

(5,639

)

 

 

 

 

 

(5,639

)

 

 

 

Net income (loss) for the year ended December 31, 2024

 

 

1,409

 

 

 

(7,005

)

 

 

(5,596

)

 

 

(7,915

)

Conversion of 1,084,851 Common OP Units and 59,865 Series C Preferred Units to Common Shares by limited partners of the Operating Partnership

 

 

(20,929

)

 

 

 

 

 

(20,929

)

 

 

 

Other comprehensive income - unrealized gain on valuation of swap agreements

 

 

501

 

 

 

7,564

 

 

 

8,065

 

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

(156

)

 

 

(11,221

)

 

 

(11,377

)

 

 

 

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

 

(11,825

)

Noncontrolling interest contributions

 

 

 

 

 

51,118

 

 

 

51,118

 

 

 

 

Noncontrolling interest distributions

 

 

 

 

 

(36,751

)

 

 

(36,751

)

 

 

(16

)

Employee Long-term Incentive Plan Unit Awards

 

 

11,519

 

 

 

 

 

 

11,519

 

 

 

 

Reallocation of noncontrolling interests (d)

 

 

(693

)

 

 

 

 

 

(693

)

 

 

 

Balance at December 31, 2024

 

$

85,730

 

 

$

350,287

 

 

$

436,017

 

 

$

30,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2023

 

$

99,554

 

 

$

389,810

 

 

$

489,364

 

 

$

67,664

 

Distributions declared of $0.72 per Common OP Unit and distributions on Preferred OP Units

 

 

(5,352

)

 

 

 

 

 

(5,352

)

 

 

 

Net income (loss) for the year ended December 31, 2023

 

 

1,785

 

 

 

(15,168

)

 

 

(13,383

)

 

 

(8,239

)

Conversion of 151,257 Common OP Units to Common Shares by limited partners of the Operating Partnership

 

 

(2,521

)

 

 

 

 

 

(2,521

)

 

 

 

Other comprehensive income - unrealized gain on valuation of swap agreements

 

 

(613

)

 

 

6,015

 

 

 

5,402

 

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

(210

)

 

 

(13,501

)

 

 

(13,711

)

 

 

 

City Point Loan

 

 

 

 

 

 

 

 

 

 

 

(796

)

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

(9,350

)

Noncontrolling interest contributions

 

 

 

 

 

59,612

 

 

 

59,612

 

 

 

1,110

 

Noncontrolling interest distributions

 

 

 

 

 

(80,186

)

 

 

(80,186

)

 

 

(50

)

Employee and trustee stock compensation, net

 

 

11,064

 

 

 

 

 

 

11,064

 

 

 

 

Reallocation of noncontrolling interests (d)

 

 

(3,989

)

 

 

 

 

 

(3,989

)

 

 

 

Balance at December 31, 2023

 

$

99,718

 

 

$

346,582

 

 

$

446,300

 

 

$

50,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling
Interests in
Operating
Partnership
(a)

 

 

Noncontrolling
Interests in
Partially-Owned
Affiliates
(b)

 

 

Total

 

 

Redeemable Noncontrolling Interests (c)

 

Balance at January 1, 2022

 

$

94,120

 

 

$

534,202

 

 

$

628,322

 

 

$

 

Distributions declared of $0.72 per Common OP Unit

 

 

(5,094

)

 

 

 

 

 

(5,094

)

 

 

 

Net loss for the year ended December 31, 2022

 

 

(1,308

)

 

 

(22,962

)

 

 

(24,270

)

 

 

(5,536

)

Conversion of 234,473 Common OP Units to Common Shares by limited partners of the Operating Partnership

 

 

(3,945

)

 

 

 

 

 

(3,945

)

 

 

 

Other comprehensive income - unrealized gain on valuation of swap agreements

 

 

4,641

 

 

 

15,567

 

 

 

20,208

 

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

58

 

 

 

1,793

 

 

 

1,851

 

 

 

 

City Point Loan

 

 

 

 

 

 

 

 

 

 

 

(65,391

)

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

 

(3,923

)

Employee and trustee stock compensation, net

 

 

10,000

 

 

 

 

 

 

10,000

 

 

 

 

Noncontrolling interest distributions

 

 

 

 

 

(79,838

)

 

 

(79,838

)

 

 

 

Noncontrolling interest contributions

 

 

 

 

 

109,428

 

 

 

109,428

 

 

 

65,945

 

Acquisition of noncontrolling interest (e)

 

 

 

 

 

(91,811

)

 

 

(91,811

)

 

 

 

Reclassification of redeemable noncontrolling interests(f)

 

 

 

 

 

(76,569

)

 

 

(76,569

)

 

 

76,569

 

Reallocation of noncontrolling interests (d)

 

 

1,082

 

 

 

 

 

 

1,082

 

 

 

 

Balance at December 31, 2022

 

$

99,554

 

 

$

389,810

 

 

$

489,364

 

 

$

67,664

 

 

(a)
Noncontrolling interests in the Operating Partnership are comprised of (i) the limited partners’ 2,054,386, 2,855,574, and 3,062,108 Common OP Units at December 31, 2024, 2023 and 2022, respectively; (ii) 188 Series A Preferred OP Units at December 31, 2024, 2023 and 2022; (iii) 66,519 Series C Preferred OP Units at December 31, 2024 and 126,384 at December 31, 2023 and 2022; and (iv) 4,667,742, 4,247,054, and 3,512,414 LTIP units at December 31, 2024, 2023 and 2022, respectively, as discussed in the Amended and Restated 2020 Plan (Note 13). Distributions declared for Preferred OP Units are reflected in net income (loss) in the table above.
(b)
Noncontrolling interests in partially-owned affiliates comprise third-party interests in Funds II, III, IV and V, and seven other subsidiaries.
(c)
Redeemable noncontrolling interests comprise third-party interests that have been granted put rights, as further described below.
(d)
Adjustment reflects the difference between the fair value of the consideration received or paid and the book value of the Common Shares, Common OP Units, Preferred OP Units, and LTIP Units involving changes in ownership.
(e)
Represents the acquisition of the 11.67% noncontrolling interest in Fund II acquired on June 27, 2022 for $18.5 million and of a 21.67% interest in Fund II on August 1, 2022 for $5.8 million (Note 1).
(f)
Represents the reclassification of redeemable noncontrolling interests related to the City Point Loan in the third quarter of 2022.