XML 84 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 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Dec. 31, 2014
Assets            
Commercial real estate property, net $ 10,418,719   $ 10,418,719   $ 14,620,896  
Cash and cash equivalents 405,896 $ 244,360 405,896 $ 244,360 255,399 $ 281,409
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 55,976   55,976   63,491  
Other assets 620,838   620,838   850,939  
Liabilities and members' equity            
Mortgages and other loans payable, net 3,954,155   3,954,155   6,881,920  
Deferred revenue/gain 237,548   237,548   399,102  
Other liabilities 211,513   211,513   168,477  
Company's investments in unconsolidated joint ventures 1,860,912   1,860,912   1,203,858  
Combined statements of income for the unconsolidated joint ventures            
Operating expenses 79,425 78,648 234,269 225,539    
Ground rent 8,338 8,252 24,953 24,526    
Real estate taxes 64,133 61,009 187,931 173,018    
Interest expense, net of interest income 72,565 84,141 256,326 235,694    
Amortization of deferred financing costs 4,815 7,160 20,180 19,727    
Transaction related costs 2,593 5,829 5,987 10,039    
Depreciation and amortization 112,665 146,185 717,015 454,087    
Total expenses 369,992 414,699 1,520,635 1,214,769    
Company's equity in net (loss) income from unconsolidated joint ventures (3,968) 3,627 11,969 10,651    
Joint venture            
Investment in Unconsolidated Joint Ventures            
Management fees, base revenue 2,000 1,900 4,500 6,800    
Assets            
Commercial real estate property, net 8,927,385   8,927,385   6,122,468  
Cash and cash equivalents 320,318   320,318   258,564  
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 227,937   227,937   208,802  
Debt and preferred equity investments, net 332,506   332,506   145,878  
Other assets 670,665   670,665   248,474  
Total assets 10,478,811   10,478,811   6,984,186  
Liabilities and members' equity            
Mortgages and other loans payable, net 6,332,506   6,332,506   4,266,548  
Deferred revenue/gain 367,873   367,873   209,095  
Other liabilities 374,198   374,198   314,065  
Members' equity 3,404,234   3,404,234   2,194,478  
Total liabilities and members' equity 10,478,811   10,478,811   $ 6,984,186  
Combined statements of income for the unconsolidated joint ventures            
Total revenues 184,221 150,638 498,308 423,089    
Operating expenses 34,727 27,647 89,147 79,478    
Ground rent 3,744 4,677 10,670 9,841    
Real estate taxes 30,814 23,494 79,356 65,205    
Interest expense, net of interest income 51,789 51,430 147,876 147,152    
Amortization of deferred financing costs 7,155 3,473 17,667 9,628    
Transaction related costs 5,359 604 5,359 615    
Depreciation and amortization 56,890 38,144 132,035 109,022    
Total expenses 190,478 149,469 482,110 420,941    
Loss on early extinguishment of debt 0 (248) (1,606) (1,081)    
Net (loss) income before gain on sale (6,257) 921 14,592 1,067    
Company's equity in net (loss) income from unconsolidated joint ventures $ (3,968) $ 3,627 $ 11,969 $ 10,651