XML 57 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 657,712 $ 625,228 $ 1,946,847 $ 1,914,759  
Expenses          
Depreciation and amortization 152,164 203,748 463,288 516,371  
Total expenses 423,983 467,623 1,268,203 1,288,677  
Operating income 233,729 157,605 678,644 626,082  
Other expense          
Interest expense 92,032 104,641 282,709 314,953  
Losses on Extinguishment of Debt 0 371 (14,354) 371  
Net income 147,704 71,504 430,278 405,083  
Income from unconsolidated joint ventures 843 1,464 7,035 5,489  
Mortgage notes payable, net 2,982,067   2,982,067   $ 2,063,087
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1] 55,516 49,002 166,139 125,039  
Expenses          
Operating 23,128 21,753 67,310 54,779  
Depreciation and amortization 16,440 12,038 44,973 30,306  
Total expenses 39,568 33,791 112,283 85,085  
Operating income 15,948 15,211 53,856 39,954  
Other expense          
Interest expense 13,088 8,400 31,815 25,172  
Net income 2,860 6,811 22,041 14,782  
Company's share of net income 2,909 3,179 11,576 6,830  
Basis differential [2] (2,066) (1,715) (4,541) (1,341)  
Income from unconsolidated joint ventures 843 1,464 7,035 5,489  
Straight-line rent adjustments 5,100 5,200 16,400 11,000  
Mortgage notes payable, net 1,411,401   1,411,401   $ 865,665
Colorado Center [Member] | Unconsolidated Joint Ventures [Member]          
Other expense          
Straight-line rent adjustments 700 700 2,200 700  
"Above" and "below" market rent adjustments, net $ 400 $ 500 $ 1,300 $ 500  
[1] Includes straight-line rent adjustments of approximately $5.1 million and $5.2 million for the three months ended September 30, 2017 and 2016, respectively, and $16.4 million and $11.0 million for the nine months ended September 30, 2017 and 2016, respectively.
[2] Includes straight-line rent adjustments of approximately $0.7 million and $0.7 million for the three months ended September 30, 2017 and 2016, respectively, and $2.2 million and $0.7 million for the nine months ended September 30, 2017 and 2016, respectively. Also includes net above-/below-market rent adjustments of approximately $0.4 million and $0.5 million for the three months ended September 30, 2017 and 2016, respectively, and $1.3 million and $0.5 million for the nine months ended September 30, 2017 and 2016, respectively.