XML 32 R79.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Unconsolidated Joint Ventures (Details 3) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Assets      
Commercial real estate property, net $ 10,687,540 $ 10,269,630  
Other assets 750,123 718,326  
Liabilities and members' equity      
Mortgages and other loans payable 4,860,578 4,615,464  
Company's investments in unconsolidated joint ventures 1,113,218 1,032,243  
Combined statements of income for the unconsolidated joint ventures      
Operating expenses 293,514 292,392 257,938
Ground rent 39,926 37,866 32,919
Real estate taxes 218,832 209,337 173,154
Interest expense, net of interest income 330,215 329,897 285,248
Amortization of deferred financing costs 16,695 19,450 14,108
Transaction related costs, net of recoveries 3,987 5,625 5,561
Depreciation and amortization 357,599 351,539 292,311
Total expenses 1,327,053 1,303,708 1,127,059
Company's equity in net income from unconsolidated joint ventures 9,921 76,418 1,583
Joint venture
     
Assets      
Commercial real estate property, net 6,846,021 6,910,991  
Other assets 827,282 728,113  
Total assets 7,673,303 7,639,104  
Liabilities and members' equity      
Mortgages and other loans payable 5,066,710 5,358,048  
Other liabilities 596,960 406,929  
Members' equity 2,009,633 1,874,127  
Total liabilities and members' equity 7,673,303 7,639,104  
Company's investments in unconsolidated joint ventures 1,113,218 1,032,243  
Combined statements of income for the unconsolidated joint ventures      
Total revenues 628,649 511,157 480,935
Operating expenses 114,633 80,722 71,830
Ground rent 2,863 2,975 3,683
Real estate taxes 71,755 53,613 51,511
Interest expense, net of interest income 225,765 221,476 210,489
Amortization of deferred financing costs 17,092 9,739 12,911
Transaction related costs, net of recoveries 808 2,044 2,665
Depreciation and amortization 192,504 166,336 137,070
Total expenses 625,420 536,905 490,159
Gain on early extinguishment of debt 0 21,421 0
Net income (loss) before gain on sale 3,229 (4,327) (9,224)
Company's equity in net income from unconsolidated joint ventures $ 9,921 $ 76,418 $ 1,583