XML 110 R69.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Unconsolidated Joint Ventures (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Dec. 31, 2013
Assets          
Commercial real estate property, net $ 11,957,923   $ 11,957,923   $ 10,687,540
Other assets 679,840   679,840   750,123
Liabilities and members' equity          
Mortgages and other loans payable 6,130,426   6,130,426   4,860,578
Company's investments in unconsolidated joint ventures 971,926   971,926   1,113,218
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 70,675 68,611 144,160 139,780  
Ground rent 8,040 7,930 16,073 16,058  
Real estate taxes 53,267 51,749 108,583 104,203  
Interest expense, net of interest income 78,611 79,551 156,330 157,860  
Amortization of deferred financing costs 5,500 4,229 9,357 8,681  
Transaction related costs, net of recoveries 1,697 1,706 4,171 3,085  
Depreciation and amortization 94,838 81,577 184,217 160,200  
Total expenses 336,500 316,867 670,019 632,449  
Company's equity in net income (loss) from unconsolidated joint ventures 8,619 (3,761) 14,748 1,313  
Joint Venture
         
Assets          
Commercial real estate property, net 4,925,422   4,925,422   6,846,021
Other assets 749,571   749,571   827,282
Total assets 5,674,993   5,674,993   7,673,303
Liabilities and members' equity          
Mortgages and other loans payable 3,575,456   3,575,456   5,066,710
Other liabilities 485,753   485,753   596,960
Members' equity 1,613,784   1,613,784   2,009,633
Total liabilities and members' equity 5,674,993   5,674,993   7,673,303
Company's investments in unconsolidated joint ventures 971,926   971,926   1,113,218
Combined statements of income for the unconsolidated joint ventures          
Total revenues 130,495 154,974 291,633 306,205  
Operating expenses 18,362 28,205 45,045 56,816  
Ground rent 2,632 658 4,657 1,315  
Real estate taxes 15,406 16,958 32,342 34,263  
Interest expense, net of interest income 44,728 56,561 97,064 112,968  
Amortization of deferred financing costs 2,026 5,302 6,659 9,585  
Transaction related costs, net of recoveries (207) 0 64 0  
Depreciation and amortization 33,858 52,539 79,462 95,150  
Total expenses 116,805 160,223 265,293 310,097  
Loss on early extinguishment of debt (3,546) 0 (6,743) 0  
Net income (loss) before gain on sale 10,144 (5,249) 19,597 (3,892)  
Company's equity in net income (loss) from unconsolidated joint ventures $ 8,619 $ (3,761) $ 14,748 $ 1,313