XML 20 R70.htm IDEA: XBRL DOCUMENT v3.3.0.814
Investments in Unconsolidated Joint Ventures (Details 3) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Assets          
Commercial real estate property, net $ 14,261,102   $ 14,261,102   $ 12,163,976
Other assets 912,023   912,023   647,333
Liabilities and members' equity          
Mortgages and other loans payable 6,865,383   6,865,383   5,586,709
Company's investments in unconsolidated joint ventures 1,239,008   1,239,008   1,172,020
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 78,648 $ 72,111 225,539 $ 211,118  
Ground rent 8,252 8,088 24,526 24,161  
Real estate taxes 61,009 55,548 173,018 159,702  
Interest expense, net of interest income 84,141 82,376 235,694 236,424  
Amortization of deferred financing costs 7,160 6,679 19,727 15,737  
Transaction related costs 5,829 2,383 10,039 6,554  
Depreciation and amortization 146,185 94,443 454,087 274,337  
Total expenses 414,699 344,277 1,214,769 997,811  
Company's equity in net income from unconsolidated joint ventures 3,627 6,034 10,651 20,781  
Joint venture          
Assets          
Commercial real estate property, net 6,282,267   6,282,267   5,275,632
Other assets 906,955   906,955   810,567
Total assets 7,189,222   7,189,222   6,086,199
Liabilities and members' equity          
Mortgages and other loans payable 4,413,802   4,413,802   3,778,704
Other liabilities 501,637   501,637   485,572
Members' equity 2,273,783   2,273,783   1,821,923
Total liabilities and members' equity 7,189,222   7,189,222   6,086,199
Company's investments in unconsolidated joint ventures 1,239,008   1,239,008   $ 1,172,020
Combined statements of income for the unconsolidated joint ventures          
Total revenues 150,638 114,831 423,089 406,464  
Operating expenses 27,647 18,530 79,478 63,575  
Ground rent 4,677 2,638 9,841 7,295  
Real estate taxes 23,494 15,867 65,205 48,209  
Interest expense, net of interest income 51,430 40,885 147,152 137,949  
Amortization of deferred financing costs 3,473 2,837 9,628 9,496  
Transaction related costs 604 501 615 565  
Depreciation and amortization 38,144 28,324 109,022 107,786  
Total expenses 149,469 109,582 420,941 374,875  
Loss on early extinguishment of debt (248) 0 (1,081) (6,743)  
Net income before gain on sale 921 5,249 1,067 24,846  
Company's equity in net income from unconsolidated joint ventures 3,627 6,034 10,651 20,781  
Joint venture          
Investment in Unconsolidated Joint Ventures          
Management fees, base revenue $ 1,900 $ 3,800 $ 6,800 $ 15,000