XML 46 R37.htm IDEA: XBRL DOCUMENT v3.25.2
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Loss (Tables)
6 Months Ended
Jun. 30, 2025
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 three and six months ended June 30, 2025 and 2024 (dollars in thousands, except per unit data):

 

 

Noncontrolling
Interests in
Operating
Partnership
(a)

 

 

Noncontrolling
Interests in
Partially-Owned
Affiliates
(b)

 

 

Total

 

 

Redeemable Noncontrolling Interests (c)

 

Balance as of April 1, 2025

 

$

95,628

 

 

$

369,158

 

 

$

464,786

 

 

$

25,897

 

Distributions declared of $0.20 per Common OP Unit and distributions on Preferred OP Units

 

 

(1,447

)

 

 

 

 

 

(1,447

)

 

 

 

Net income (loss) for the three months ended June 30, 2025

 

 

175

 

 

 

(21,356

)

 

 

(21,181

)

 

 

(1,724

)

Conversion of 23,118 Common OP Units to Common Shares by limited partners of the Operating Partnership

 

 

(395

)

 

 

 

 

 

(395

)

 

 

 

Other comprehensive income - unrealized loss on valuation of swap agreements

 

 

(301

)

 

 

(274

)

 

 

(575

)

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

(4

)

 

 

(596

)

 

 

(600

)

 

 

 

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

 

(3,009

)

Noncontrolling interest contributions

 

 

 

 

 

377

 

 

 

377

 

 

 

10

 

Noncontrolling interest distributions

 

 

 

 

 

(4,875

)

 

 

(4,875

)

 

 

 

Employee Long-term Incentive Plan Unit Awards

 

 

2,969

 

 

 

 

 

 

2,969

 

 

 

 

Reallocation of noncontrolling interests (d)

 

 

(2,026

)

 

 

 

 

 

(2,026

)

 

 

 

Balance as of June 30, 2025

 

$

94,599

 

 

$

342,434

 

 

$

437,033

 

 

$

21,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of April 1, 2024

 

$

92,707

 

 

$

372,462

 

 

$

465,169

 

 

$

45,462

 

Distributions declared of $0.18 per Common OP Unit and distributions on Preferred OP Units

 

 

(1,228

)

 

 

 

 

 

(1,228

)

 

 

 

Net income (loss) for the three months ended June 30, 2024

 

 

193

 

 

 

2,238

 

 

 

2,431

 

 

 

(2,292

)

Conversion of 255,304 Common OP Units and 41,599 Series C Preferred Units to Common Shares by limited partners of the Operating Partnership

 

 

(6,427

)

 

 

 

 

 

(6,427

)

 

 

 

Other comprehensive income - unrealized gain on valuation of swap agreements

 

 

86

 

 

 

2,282

 

 

 

2,368

 

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

(50

)

 

 

(3,637

)

 

 

(3,687

)

 

 

 

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

 

(2,290

)

Capital call receivable

 

 

 

 

 

6,153

 

 

 

6,153

 

 

 

 

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest distributions

 

 

 

 

 

(7,960

)

 

 

(7,960

)

 

 

(6

)

Employee Long-term Incentive Plan Unit Awards

 

 

2,473

 

 

 

 

 

 

2,473

 

 

 

 

Reallocation of noncontrolling interests (d)

 

 

(2,071

)

 

 

 

 

 

(2,071

)

 

 

 

Balance as of June 30, 2024

 

$

85,683

 

 

$

371,538

 

 

$

457,221

 

 

$

40,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling
Interests in
Operating
Partnership
(a)

 

 

Noncontrolling
Interests in
Partially-Owned
Affiliates
(b)

 

 

Total

 

 

Redeemable Noncontrolling Interests (c)

 

Balance at January 1, 2025

 

$

85,730

 

 

$

350,287

 

 

$

436,017

 

 

$

30,583

 

Distributions declared of $0.40 per Common OP Unit and distributions on Preferred OP Units

 

 

(2,891

)

 

 

 

 

 

(2,891

)

 

 

 

Net income (loss) for the six months ended June 30, 2025

 

 

323

 

 

 

(33,100

)

 

 

(32,777

)

 

 

(3,393

)

Conversion of 136,210 Common OP Units to Common Shares by limited partners of the Operating Partnership

 

 

(2,113

)

 

 

 

 

 

(2,113

)

 

 

 

Other comprehensive income - unrealized loss on valuation of swap agreements

 

 

(757

)

 

 

(1,776

)

 

 

(2,533

)

 

 

 

Consolidation of previously unconsolidated investment

 

 

 

 

 

29,573

 

 

 

29,573

 

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

(18

)

 

 

(1,244

)

 

 

(1,262

)

 

 

 

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

 

(6,026

)

Noncontrolling interest contributions

 

 

 

 

 

8,368

 

 

 

8,368

 

 

 

10

 

Noncontrolling interest distributions

 

 

 

 

 

(9,674

)

 

 

(9,674

)

 

 

 

Employee Long-term Incentive Plan Unit Awards

 

 

5,446

 

 

 

 

 

 

5,446

 

 

 

 

Reallocation of noncontrolling interests (d)

 

 

8,879

 

 

 

 

 

 

8,879

 

 

 

 

Balance at June 30, 2025

 

$

94,599

 

 

$

342,434

 

 

$

437,033

 

 

$

21,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2024

 

$

99,718

 

 

$

346,582

 

 

$

446,300

 

 

$

50,339

 

Distributions declared of $0.36 per Common OP Unit and distributions on Preferred OP Units

 

 

(2,681

)

 

 

 

 

 

(2,681

)

 

 

 

Net income (loss) for the six months ended June 30, 2024

 

 

513

 

 

 

(5,654

)

 

 

(5,141

)

 

 

(4,846

)

Conversion of 1,050,449 Common OP Units and 41,599 Series C Preferred Units to Common Shares by limited partners of the Operating Partnership

 

 

(19,341

)

 

 

 

 

 

(19,341

)

 

 

 

Other comprehensive income - unrealized gain on valuation of swap agreements

 

 

945

 

 

 

7,660

 

 

 

8,605

 

 

 

 

Reclassification of realized interest expense on swap agreements

 

 

(104

)

 

 

(7,334

)

 

 

(7,438

)

 

 

 

City Point Loan accrued interest

 

 

 

 

 

 

 

 

 

 

(4,613

)

Capital call receivable

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest contributions

 

 

 

 

 

43,709

 

 

 

43,709

 

 

 

 

Noncontrolling interest distributions

 

 

 

 

 

(13,425

)

 

 

(13,425

)

 

 

(6

)

Employee Long-term Incentive Plan Unit Awards

 

 

6,523

 

 

 

 

 

 

6,523

 

 

 

 

Reallocation of noncontrolling interests (d)

 

 

110

 

 

 

 

 

 

110

 

 

 

 

Balance at June 30, 2024

 

$

85,683

 

 

$

371,538

 

 

$

457,221

 

 

$

40,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)
Noncontrolling interests in the Operating Partnership are comprised of (i) the limited partners’ 2,054,386 and 2,065,537 Common OP Units as of June 30, 2025 and 2024, respectively; (ii) 188 Series A Preferred OP Units as of both June 30, 2025 and 2024; (iii) 66,519 and 84,785 Series C Preferred OP Units as of June 30, 2025 and 2024, respectively; and (iv) 5,248,423 and 4,690,993 LTIP units as of June 30, 2025 and 2024, 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.