XML 91 R73.htm IDEA: XBRL DOCUMENT v3.22.4
Unconsolidated Affiliates - Summarized Financial Information (Details) - USD ($)
$ in Thousands
2 Months Ended 10 Months Ended 12 Months Ended
Dec. 31, 2021
Oct. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
ASSETS:            
Investment in real estate assets $ 1,772,389 [1] $ 1,781,473 $ 1,795,312 [1] $ 1,772,389 [1]    
Accumulated depreciation [1] (19,939)   (136,901) (19,939)    
Net investment in real estate assets 1,769,115 [1] 1,797,331 1,663,987 [1] 1,769,115 [1]    
Developments in progress 16,665 [1] 15,858 5,576 [1] 16,665 [1]    
Total assets 2,945,979 [1] 2,962,667 2,678,243 [1] 2,945,979 [1] $ 4,443,740  
LIABILITIES:            
Mortgage and other indebtedness, net 1,813,209 1,678,619 2,000,186 1,813,209    
Total liabilities [1] 2,544,879   2,311,114 2,544,879    
Shareholders' equity:            
The Company 396,199 547,448 370,541 396,199    
Noncontrolling interests 4,901 6,087 (3,412) 4,901    
Total equity 401,100 553,535 367,129 401,100 534,297 $ 861,865
Total liabilities, redeemable noncontrolling interests and equity 2,945,979 2,962,667 2,678,243 2,945,979    
Total revenues [2],[3] 108,846 468,029 563,011   575,861  
Net income (loss) (152,731) $ (486,413) (99,515)   (335,529)  
BI Development II, LLC            
ASSETS:            
Investment in real estate assets 2,364,154   1,971,348 2,364,154    
Accumulated depreciation (934,374)   (829,574) (934,374)    
Net investment in real estate assets 1,429,780   1,141,774 1,429,780    
Developments in progress 7,288   10,914 7,288    
Net investment in real estate assets 1,437,068   1,152,688 1,437,068    
Other assets 188,683   170,756 188,683    
Total assets 1,625,751   1,323,444 1,625,751    
LIABILITIES:            
Mortgage and other indebtedness, net 1,452,794   1,333,152 1,452,794    
Other liabilities 64,598   33,419 64,598    
Total liabilities 1,517,392   1,366,571 1,517,392    
Shareholders' equity:            
The Company 102,792   3,123 102,792    
Noncontrolling interests 5,567   (46,250) 5,567    
Total equity 108,359   (43,127) 108,359    
Total liabilities, redeemable noncontrolling interests and equity $ 1,625,751   1,323,444 1,625,751    
Total revenues     260,275 251,933 213,319  
Net income (loss) [4]     $ 137,454 $ 58,596 $ (12,659)  
[1] As of December 31, 2022, includes $195,034 of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and $202,901 of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. See Note 10.
[2] Management, development and leasing fees are included in the All Other category. See Note 3 for information on the Company’s revenues disaggregated by revenue source for each of the above segments.
[3] Sales taxes are excluded from revenues.
[4] The Successor Company's and the Predecessor Company's pro rata share of net income (loss) is included in equity in earnings (losses) of unconsolidated affiliates for each period presented in the accompanying consolidated statements of operations. The Successor Company's pro rata share of net income was $19,796 for the year ended December 31, 2022. The Successor Company’s pro rata share of net income was $797 for the period from November 1, 2021 through December 31, 2021. The Predecessor Company’s pro rata share of net loss was $10,823 for the period from January 1, 2021 through October 31, 2021. The Predecessor Company’s pro rata share of net loss was $14,854 for the year ended December 31, 2020.