XML 52 R42.htm IDEA: XBRL DOCUMENT v3.22.2
Investments in Unconsolidated Entities - Summary of Combined Condensed Financial Data of Unconsolidated Entities (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Mar. 31, 2022
Dec. 31, 2021
Mar. 31, 2021
Dec. 31, 2020
Investment in real estate                
Land $ 360,067   $ 360,067     $ 475,667    
Accumulated depreciation (145,584)   (145,584)     (154,971)    
Net investment in real estate 1,404,147   1,404,147     1,696,111    
Cash and cash equivalents 149,529 $ 140,058 149,529 $ 140,058   106,602   $ 143,728
Investment in unconsolidated entities 445,152   445,152     498,563    
Total assets 2,237,313   2,237,313     2,414,138    
Liabilities                
Total liabilities 1,602,915   1,602,915     1,569,338    
Members' Interest                
Retained earnings (accumulated deficit) (719,181)   (719,181)     (553,771)    
Total equity 634,398 774,889 634,398 774,889 $ 777,124 844,800 $ 871,400 $ 882,727
Total liabilities and shareholders' equity 2,237,313   2,237,313     2,414,138    
Total revenue 29,704 27,874 60,609 59,155        
Net (loss) (142,083) (95,304) (209,070) (106,237)        
Unconsolidated Entities [Member]                
Investment in real estate                
Land 396,463   396,463     410,323    
Buildings and improvements 564,455   564,455     528,854    
Accumulated depreciation (109,708)   (109,708)     (96,856)    
Investment in real estate, gross 851,210   851,210     842,321    
Construction in progress 162,236   162,236     206,109    
Net investment in real estate 1,013,446   1,013,446     1,048,430    
Cash and cash equivalents 52,764   52,764     50,279    
Investment in unconsolidated entities 54,760   54,760     53,215    
Tenant and other receivables, net 4,939   4,939     7,914    
Other assets, net 28,492   28,492     33,812    
Total assets 1,154,401   1,154,401     1,193,650    
Liabilities                
Mortgage loans payable, net 56,075   56,075     56,075    
Accounts payable, accrued expenses and other liabilities 58,807   58,807     56,398    
Total liabilities 114,882   114,882     112,473    
Members' Interest                
Additional paid in capital 1,108,127   1,108,127     1,097,842    
Retained earnings (accumulated deficit) (68,608)   (68,608)     (16,665)    
Total equity 1,039,519   1,039,519     1,081,177    
Total liabilities and shareholders' equity 1,154,401   1,154,401     $ 1,193,650    
Total revenue 7,919 6,526 15,759 14,255        
Property operating expenses (3,110) (2,834) (7,036) (5,413)        
Depreciation and amortization (6,503) (6,563) (14,011) (13,044)        
Operating income / (loss) (1,694) (2,871) (5,288) (4,202)        
Other expenses (826) (1,676) (2,260) (2,719)        
Gains, losses and impairments (32,474)   (93,614)          
Net (loss) (34,994) (4,547) (101,162) (6,921)        
Equity in loss of unconsolidated entities [1] $ (33,720) $ (2,327) $ (66,796) $ (3,489)        
[1] Equity in loss of unconsolidated entities on the condensed consolidated statements of operations includes basis difference adjustments.