XML 101 R82.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments in Unconsolidated Joint Ventures (Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures)(Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Assets      
Commercial real estate property, net $ 14,620,896 $ 12,163,976  
Other assets 850,719 647,333  
Liabilities and members' equity      
Mortgages and other loans payable 6,992,504 5,586,709  
Company's investments in unconsolidated joint ventures 1,203,858 1,172,020  
Combined statements of income for the unconsolidated joint ventures      
Operating expenses 301,624 282,283 $ 276,589
Ground rent 32,834 32,307 31,951
Real estate taxes 232,702 217,843 203,076
Interest expense, net of interest income 323,870 317,400 310,894
Amortization of deferred financing costs 27,348 22,377 15,855
Transaction related costs 11,430 8,707 3,985
Depreciation and amortization 560,887 371,610 324,461
Total expenses 1,585,568 1,345,015 1,253,003
Company's equity in net income from unconsolidated joint ventures 13,028 26,537 9,921
Joint venture      
Assets      
Commercial real estate property, net 6,122,468 5,275,632  
Other assets 904,283 810,567  
Total assets 7,026,751 6,086,199  
Liabilities and members' equity      
Mortgages and other loans payable 4,309,113 3,778,704  
Other liabilities 523,160 485,572  
Members' equity 2,194,478 1,821,923  
Total liabilities and members' equity 7,026,751 6,086,199  
Company's investments in unconsolidated joint ventures 1,203,858 1,172,020  
Combined statements of income for the unconsolidated joint ventures      
Total revenues 576,845 522,132 628,649
Operating expenses 106,613 82,436 114,633
Ground rent 14,083 9,898 2,863
Real estate taxes 89,734 64,217 71,755
Interest expense, net of interest income 199,126 178,743 225,765
Amortization of deferred financing costs 13,394 12,395 17,092
Transaction related costs 615 535 808
Depreciation and amortization 149,023 137,793 192,504
Total expenses 572,588 486,017 625,420
Loss on early extinguishment of debt (1,089) (6,743) 0
Net income before gain on sale 3,168 29,372 3,229
Company's equity in net income from unconsolidated joint ventures 13,028 26,537 9,921
Joint venture      
Investment in Unconsolidated Joint Ventures      
Management fees, base revenue $ 6,900 $ 16,900 $ 4,700