XML 109 R98.htm IDEA: XBRL DOCUMENT v3.25.0.1
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Loss - Summary of Change in Noncontrolling Interest (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning Balance $ 446,300    
Employee and trustee stock compensation, net 12,794 $ 12,753 $ 11,122
Noncontrolling interest distributions (36,751) (80,186) (79,838)
Noncontrolling interest contributions 51,118 59,612 109,428
Net income (loss) 8,139 (1,749) (65,251)
Other comprehensive (loss) income - unrealized gain on valuation of swap agreements 33,232 10,963 96,858
Reclassification of realized interest on swap agreements 30,336 33,647 (8,232)
Reclassification of redeemable noncontrolling interests     (76,569)
Ending Balance 436,017 446,300  
Noncontrolling Interests      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning Balance 446,300 489,364 628,322
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership (20,929) (2,521) (3,945)
Distributions declared per Common OP Unit (5,639) (5,352) (5,094)
Acquisition of noncontrolling interest asset [1]     (91,811)
City Point Loan Advances   0 0
City Point Loan accrued interest 0 0 0
Employee and trustee stock compensation, net 11,519 11,064 10,000
Noncontrolling interest distributions (36,751) (80,186) (79,838)
Noncontrolling interest contributions 51,118 59,612 109,428
Net income (loss) (5,596) (13,383) (24,270)
Other comprehensive (loss) income - unrealized gain on valuation of swap agreements 8,065 5,402 20,208
Reclassification of realized interest on swap agreements (11,377) (13,711) (1,851)
Reclassification of redeemable noncontrolling interests [2]     (76,569)
Reallocation of noncontrolling interests [3] (693) (3,989) 1,082
Ending Balance 436,017 446,300 489,364
Noncontrolling Interests | Noncontrolling Interests in Partially-Owned Affiliates      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning Balance [4] 346,582 389,810 534,202
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership [4] 0 0 0
Distributions declared per Common OP Unit [4] 0 0 0
Acquisition of noncontrolling interest asset [1],[4]     (91,811)
City Point Loan Advances [4]   0 0
City Point Loan accrued interest [4] 0 0 0
Employee and trustee stock compensation, net [4] 0 0 0
Noncontrolling interest distributions [4] (36,751) (80,186) (79,838)
Noncontrolling interest contributions [4] 51,118 59,612 109,428
Net income (loss) [4] (7,005) (15,168) (22,962)
Other comprehensive (loss) income - unrealized gain on valuation of swap agreements [4] 7,564 6,015 15,567
Reclassification of realized interest on swap agreements [4] (11,221) (13,501) (1,793)
Reclassification of redeemable noncontrolling interests [2],[4]     (76,569)
Reallocation of noncontrolling interests [3],[4] 0 0 0
Ending Balance [4] 350,287 346,582 389,810
Noncontrolling Interests | Operating Partnership, as General Partner or Managing Member      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning Balance [5] 99,718 99,554 94,120
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership [5] (20,929) (2,521) (3,945)
Distributions declared per Common OP Unit [5] (5,639) (5,352) (5,094)
Acquisition of noncontrolling interest asset [1],[5]     0
City Point Loan Advances [5]   0 0
City Point Loan accrued interest [5] 0 0 0
Employee and trustee stock compensation, net [5] 11,519 11,064 10,000
Noncontrolling interest distributions [5] 0 0 0
Noncontrolling interest contributions [5] 0 0 0
Net income (loss) [5] 1,409 1,785 (1,308)
Other comprehensive (loss) income - unrealized gain on valuation of swap agreements [5] 501 (613) 4,641
Reclassification of realized interest on swap agreements [5] (156) (210) (58)
Reclassification of redeemable noncontrolling interests [2],[5]     0
Reallocation of noncontrolling interests [3],[5] (693) (3,989) 1,082
Ending Balance [5] 85,730 99,718 99,554
Redeemable NonControlling Interest      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning Balance [6] 50,339 67,664 0
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership [6] 0 0 0
Distributions declared per Common OP Unit [6] 0 0 0
Acquisition of noncontrolling interest asset [1],[6]     0
City Point Loan Advances [6]   (796) (65,391)
City Point Loan accrued interest [6] (11,825) (9,350) (3,923)
Employee and trustee stock compensation, net [6] 0 0 0
Noncontrolling interest distributions [6] (16) (50) 0
Noncontrolling interest contributions [6] 0 1,110 65,945
Net income (loss) [6] (7,915) (8,239) (5,536)
Other comprehensive (loss) income - unrealized gain on valuation of swap agreements [6] 0 0 0
Reclassification of realized interest on swap agreements [6] 0 0 0
Reclassification of redeemable noncontrolling interests [2],[6]     76,569
Reallocation of noncontrolling interests [3],[6] 0 0 0
Ending Balance [6] $ 30,583 $ 50,339 $ 67,664
[1] 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).
[2] Represents the reclassification of redeemable noncontrolling interests related to the City Point Loan in the third quarter of 2022
[3] 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.
[4] Noncontrolling interests in partially-owned affiliates comprise third-party interests in Funds II, III, IV and V, and seven other subsidiaries.
[5] 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.
[6] Redeemable noncontrolling interests comprise third-party interests that have been granted put rights, as further described below.