XML 83 R68.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments in Unconsolidated Joint Ventures (Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures)(Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Assets          
Commercial real estate property, net $ 12,788,076   $ 12,788,076   $ 14,620,896
Other assets 979,474   979,474   850,939
Liabilities and members' equity          
Mortgages and other loans payable, net 5,524,110   5,524,110   6,881,920
Other liabilities 243,011   243,011   168,477
Company's investments in unconsolidated joint ventures 1,126,486   1,126,486   1,203,858
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 75,324 $ 70,114 154,844 $ 146,891  
Ground rent 8,307 8,086 16,615 16,274  
Real estate taxes 62,124 56,286 123,798 112,009  
Interest expense, net of interest income 89,089 75,746 183,761 151,553  
Amortization of deferred financing costs 7,433 5,952 15,365 12,567  
Transaction related costs 2,115 3,067 3,394 4,210  
Depreciation and amortization 425,042 199,565 604,350 307,902  
Total expenses 693,918 442,016 1,150,643 800,070  
Company's equity in net income from unconsolidated joint ventures 5,841 2,994 15,937 7,024  
SL Green Operating Partnership          
Assets          
Commercial real estate property, net 12,788,076   12,788,076   14,620,896
Other assets 979,474   979,474   850,939
Liabilities and members' equity          
Mortgages and other loans payable, net 5,524,110   5,524,110   6,881,920
Other liabilities 243,011   243,011   168,477
Company's investments in unconsolidated joint ventures 1,126,486   1,126,486   1,203,858
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 75,324 70,114 154,844 146,891  
Ground rent 8,307 8,086 16,615 16,274  
Real estate taxes 62,124 56,286 123,798 112,009  
Interest expense, net of interest income 89,089 75,746 183,761 151,553  
Amortization of deferred financing costs 7,433 5,952 15,365 12,567  
Transaction related costs 2,115 3,067 3,394 4,210  
Depreciation and amortization 425,042 199,565 604,350 307,902  
Total expenses 693,918 442,016 1,150,643 800,070  
Company's equity in net income from unconsolidated joint ventures 5,841 2,994 15,937 7,024  
Joint venture          
Investment in Unconsolidated Joint Ventures          
Management fees, base revenue 2,000 2,500 2,100 4,900  
Assets          
Commercial real estate property, net 6,510,775   6,510,775   6,122,468
Debt and preferred equity investments, net 304,901   304,901   145,878
Other assets 741,839   741,839   715,840
Total assets 7,557,515   7,557,515   6,984,186
Liabilities and members' equity          
Mortgages and other loans payable, net 4,922,493   4,922,493   4,266,548
Other liabilities 534,611   534,611   523,160
Members' equity 2,100,411   2,100,411   2,194,478
Total liabilities and members' equity 7,557,515   7,557,515   $ 6,984,186
Combined statements of income for the unconsolidated joint ventures          
Total revenues 151,575 143,535 314,087 272,451  
Operating expenses 27,166 26,345 54,420 51,831  
Ground rent 3,715 2,572 6,926 5,164  
Real estate taxes 24,332 22,335 48,542 41,711  
Interest expense, net of interest income 46,351 51,715 96,087 95,722  
Amortization of deferred financing costs 7,276 3,145 10,512 6,155  
Transaction related costs 0 3 0 11  
Depreciation and amortization 37,294 37,894 75,145 70,878  
Total expenses 146,134 144,009 291,632 271,472  
Loss on early extinguishment of debt 0 0 (1,606) (833)  
Net income (loss) before gain on sale 5,441 (474) 20,849 146  
Company's equity in net income from unconsolidated joint ventures $ 5,841 $ 2,994 $ 15,937 $ 7,024