XML 72 R62.htm IDEA: XBRL DOCUMENT v3.22.1
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates - Schedule of Condensed Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2022
Dec. 31, 2021
Mar. 31, 2021
[1]
Combined and Condensed Balance Sheets      
Real estate under development $ 192,115 $ 203,773  
Other assets 198,767 186,509  
Total assets 4,496,181 [1] 4,261,746 $ 4,093,757
Total liabilities and equity 4,496,181 4,261,746  
Investments carried at fair value or cost 3,811 3,811  
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 9,547 9,939  
Investments in and advances to unconsolidated affiliates 413,141 322,326  
Unconsolidated Affiliates      
Combined and Condensed Balance Sheets      
Rental property, net 698,314 631,661  
Real estate under development 9,389 8,112  
Other assets 116,690 78,300  
Total assets 824,393 718,073  
Mortgage notes payable 618,824 571,461  
Other liabilities 82,688 69,166  
Partners’ equity 122,881 77,446  
Total liabilities and equity 824,393 718,073  
Company's share of accumulated equity 205,579 113,285  
Basis differential 53,559 66,031  
Deferred fees, net of portion related to the Company's interest 3,587 4,071  
Amounts receivable/payable by the Company 142 666  
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates 262,867 184,053  
Investments carried at fair value or cost 140,727 128,334  
Company's share of distributions in excess of income from and investments in unconsolidated affiliates 9,547 9,939  
Investments in and advances to unconsolidated affiliates $ 413,141 $ 322,326  
[1] Real estate at cost and total assets for the Funds segment include $657.9 million and $643.0 million, or $191.1 million and $186.9 million net of non-controlling interests, related to Fund II’s City Point property at March 31, 2022 and 2021, respectively.