XML 88 R60.htm IDEA: XBRL DOCUMENT v3.3.0.814
Property Acquisitions (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
May. 15, 2014
May. 14, 2014
Aug. 31, 2015
Jul. 31, 2015
Jun. 30, 2015
Mar. 31, 2015
Oct. 31, 2014
Sep. 30, 2014
Jul. 31, 2014
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Impact to rental revenue for amortization of aggregate below-market leases                   $ 318,465 $ 291,293 $ 926,020 $ 826,877  
Impact to depreciation expense                   146,185 94,443 454,087 274,337  
Total fixed rate debt                   5,824,875   5,824,875   $ 4,736,709
108 Broadway and 5 & 7 Dev Street                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land     $ 22,101                      
Building and building leasehold     41,045                      
Above market lease value     0                      
Acquired in-place leases     0                      
Other assets, net of other liabilities     0                      
Assets acquired     63,146                      
Mark-to-market assumed debt     0                      
Below market lease value     0                      
Derivatives     0                      
Liabilities assumed     0                      
Purchase price     63,146                      
Net consideration funded by us at closing, excluding consideration financed by debt     63,146                      
Equity and/or debt investment held     0                      
Debt assumed     0                      
108 Broadway and 5 & 7 Dev Street | Series R Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units                   10,000   10,000    
108 Broadway and 5 & 7 Dev Street | Series S Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units                   $ 26,900   $ 26,900    
11 Madison Avenue                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land     849,926                      
Building and building leasehold     1,579,118                      
Above market lease value     0                      
Acquired in-place leases     0                      
Other assets, net of other liabilities     0                      
Assets acquired     2,429,044                      
Mark-to-market assumed debt     0                      
Below market lease value     0                      
Derivatives     0                      
Liabilities assumed     0                      
Purchase price     2,429,044                      
Net consideration funded by us at closing, excluding consideration financed by debt     2,429,044                      
Equity and/or debt investment held     0                      
Debt assumed     $ 0                      
110 Greene Street                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land       $ 89,250                    
Building and building leasehold       165,750                    
Above market lease value       0                    
Acquired in-place leases       0                    
Other assets, net of other liabilities       0                    
Assets acquired       255,000                    
Mark-to-market assumed debt       0                    
Below market lease value       0                    
Derivatives       0                    
Liabilities assumed       0                    
Purchase price       255,000                    
Net consideration funded by us at closing, excluding consideration financed by debt       255,000                    
Equity and/or debt investment held       0                    
Debt assumed       $ 0                    
Ownership interest in consolidated joint venture (as a percent)                   90.00%   90.00%    
110 Greene Street | Series P Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units                   $ 5,000   $ 5,000    
110 Greene Street | Series Q Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units                   $ 6,700   6,700    
Upper East Side Residential                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land         $ 17,500                  
Building and building leasehold         32,500                  
Above market lease value         0                  
Acquired in-place leases         0                  
Other assets, net of other liabilities         0                  
Assets acquired         50,000                  
Mark-to-market assumed debt         0                  
Below market lease value         0                  
Derivatives         0                  
Liabilities assumed         0                  
Purchase price         50,000                  
Net consideration funded by us at closing, excluding consideration financed by debt         50,000                  
Equity and/or debt investment held         0                  
Debt assumed         $ 0                  
Ownership interest in consolidated joint venture (as a percent)         95.10%                  
Upper East Side Residential | Series N Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units         $ 13,800                  
1640 Flatbush Avenue                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land           $ 6,120                
Building and building leasehold           680                
Above market lease value           0                
Acquired in-place leases           0                
Other assets, net of other liabilities           0                
Assets acquired           6,800                
Mark-to-market assumed debt           0                
Below market lease value           0                
Derivatives           0                
Liabilities assumed           0                
Purchase price           6,800                
Net consideration funded by us at closing, excluding consideration financed by debt           6,800                
Equity and/or debt investment held           0                
Debt assumed           $ 0                
102 Greene Street                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land             $ 8,215              
Building and building leasehold             26,717              
Above market lease value             0              
Acquired in-place leases             1,015              
Other assets, net of other liabilities             3              
Assets acquired             35,950              
Mark-to-market assumed debt             0              
Below market lease value             3,701              
Derivatives             0              
Liabilities assumed             3,701              
Purchase price             32,249              
Net consideration funded by us at closing, excluding consideration financed by debt             32,249              
Equity and/or debt investment held             0              
Debt assumed             0              
102 Greene Street | Scenario, Previously Reported                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land             11,300              
Building and building leasehold             21,000              
635 Madison Avenue                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land               $ 205,632     205,632   205,632  
Building and building leasehold               15,805     15,805   15,805  
Above market lease value               0     0   0  
Acquired in-place leases               17,345     17,345   17,345  
Other assets, net of other liabilities               0     0   0  
Assets acquired               238,782     238,782   238,782  
Mark-to-market assumed debt               0     0   0  
Below market lease value               85,036     85,036   85,036  
Derivatives               0     0   0  
Liabilities assumed               85,036     85,036   85,036  
Purchase price               153,746     153,746   153,746  
Net consideration funded by us at closing, excluding consideration financed by debt               153,746            
Equity and/or debt investment held               0            
Debt assumed               0            
635 Madison Avenue | Scenario, Previously Reported                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land               $ 153,700     $ 153,700   $ 153,700  
719 Seventh Avenue                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land                 $ 41,850          
Building and building leasehold                 0          
Above market lease value                 0          
Acquired in-place leases                 0          
Other assets, net of other liabilities                 0          
Assets acquired                 41,850          
Mark-to-market assumed debt                 0          
Below market lease value                 0          
Derivatives                 0          
Liabilities assumed                 0          
Purchase price                 41,850          
Net consideration funded by us at closing, excluding consideration financed by debt                 41,850          
Equity and/or debt investment held                 0          
Debt assumed                 $ 0          
Ownership interest in consolidated joint venture (as a percent)                 75.00%          
719 Seventh Avenue | Series L Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units                 $ 14,100          
719 Seventh Avenue | Series K Preferred Units                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Issuance of aggregate liquidation preference of preferred units                 9,500          
719 Seventh Avenue | Scenario, Previously Reported                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land                 14,400          
Building and building leasehold                 26,700          
115 Spring Street                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land                 11,078          
Building and building leasehold                 44,799          
Above market lease value                 0          
Acquired in-place leases                 2,037          
Other assets, net of other liabilities                 0          
Assets acquired                 57,914          
Mark-to-market assumed debt                 0          
Below market lease value                 4,789          
Derivatives                 0          
Liabilities assumed                 4,789          
Purchase price                 53,125          
Net consideration funded by us at closing, excluding consideration financed by debt                 53,125          
Equity and/or debt investment held                 0          
Debt assumed                 0          
115 Spring Street | Scenario, Previously Reported                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land                 15,900          
Building and building leasehold                 $ 37,200          
388-390 Greenwich Street                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land $ 516,292                          
Building and building leasehold 964,434                          
Above market lease value 0                          
Acquired in-place leases 302,430                          
Other assets, net of other liabilities 6,495                          
Assets acquired 1,789,651                          
Mark-to-market assumed debt 0                          
Below market lease value 186,782                          
Derivatives 18,001                          
Liabilities assumed 204,783                          
Purchase price 1,584,868 $ 1,585,000                        
Net consideration funded by us at closing, excluding consideration financed by debt 208,614 208,614                        
Equity and/or debt investment held 148,025 148,025                        
Debt assumed $ 1,162,379 1,162,379                        
Economic interest (as a percent) 49.65%                          
Value of interest $ 1,585,000                          
Face amount of loan 1,450,000                          
Notional value 504,000                          
Total fixed rate debt             $ 500,000              
Purchase price fair value adjustment 71,400 $ 71,446                        
388-390 Greenwich Street | Scenario, Previously Reported                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Land 558,700                          
Building and building leasehold $ 1,000,000                          
102 Greene Street, 635 Madison Avenue, 719 Seventh Avenue, 115 Spring Street, and 388-390 Greenwich Street                            
Recognized Identifiable Assets Acquired and Liabilities Assumed                            
Impact to rental revenue for amortization of aggregate below-market leases                       7,600    
Impact to depreciation expense                       $ 10,300