XML 20 R70.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment in Unconsolidated Joint Ventures (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Assets          
Commercial real estate property, net $ 12,119,615   $ 12,119,615   $ 10,687,540
Other assets 729,538   729,538   750,123
Liabilities and members' equity          
Mortgages and other loans payable 6,338,184 [1]   6,338,184 [1]   4,860,578 [1]
Company's investments in unconsolidated joint ventures 996,842   996,842   1,113,218
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 72,111 72,784 211,118 205,921  
Ground rent 8,088 7,930 24,161 23,988  
Real estate taxes 55,548 51,529 159,702 149,857  
Interest expense, net of interest income 82,376 78,226 236,424 232,862  
Amortization of deferred financing costs 6,679 4,121 15,737 12,404  
Transaction related costs, net of recoveries 2,383 (2,368) 6,554 717  
Depreciation and amortization 94,443 84,162 274,337 238,666  
Total expenses 344,277 317,253 997,811 927,865  
Company's equity in net income from unconsolidated joint ventures 6,034 2,939 20,781 4,251  
Joint Venture
         
Assets          
Commercial real estate property, net 4,850,149   4,850,149   6,846,021
Other assets 746,234   746,234   827,282
Total assets 5,596,383   5,596,383   7,673,303
Liabilities and members' equity          
Mortgages and other loans payable 3,498,755   3,498,755   5,066,710
Other liabilities 474,427   474,427   596,960
Members' equity 1,623,201   1,623,201   2,009,633
Total liabilities and members' equity 5,596,383   5,596,383   7,673,303
Company's investments in unconsolidated joint ventures 996,842   996,842   1,113,218
Combined statements of income for the unconsolidated joint ventures          
Total revenues 114,831 156,571 406,464 462,776  
Operating expenses 18,530 29,211 63,575 86,027  
Ground rent 2,638 657 7,295 1,972  
Real estate taxes 15,867 19,105 48,209 53,368  
Interest expense, net of interest income 40,885 56,169 137,949 169,137  
Amortization of deferred financing costs 2,837 2,869 9,496 12,454  
Transaction related costs, net of recoveries 501 0 565 0  
Depreciation and amortization 28,324 49,402 107,786 144,552  
Total expenses 109,582 157,413 374,875 467,510  
Loss on early extinguishment of debt 0 0 (6,743) 0  
Net income (loss) before gain on sale 5,249 (842) 24,846 (4,734)  
Company's equity in net income from unconsolidated joint ventures $ 6,034 $ 2,939 $ 20,781 $ 4,251  
[1] Includes mortgages related to 2 Herald Square and 180 Maiden, which are currently held for sale.