XML 91 R70.htm IDEA: XBRL DOCUMENT v3.6.0.2
Property Acquisitions (Details) - USD ($)
1 Months Ended 12 Months Ended
Nov. 30, 2015
Apr. 30, 2014
Mar. 31, 2016
Dec. 31, 2015
Aug. 31, 2015
Jul. 31, 2015
Jun. 30, 2015
Mar. 31, 2015
Oct. 31, 2014
Sep. 30, 2014
Jul. 31, 2014
May 31, 2014
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units       $ 221,932,000                 $ 221,932,000 $ 221,932,000  
Impact to rental revenue for amortization of aggregate below-market leases                         1,323,767,000 1,245,981,000 $ 1,121,066,000
Impact to depreciation expense                         821,041,000 560,887,000 $ 371,610,000
Total fixed rate debt       5,816,010,000                 3,518,127,000 5,816,010,000  
600 Lexington Ave [Member] | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land       97,000,000                   97,000,000  
Building and building leasehold       180,200,000                   $ 180,200,000  
183 Broadway [Member]                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land     $ 5,799,000                        
Building and building leasehold     23,431,000                        
Above market lease value     0                        
Acquired in-place leases     773,000                        
Other assets, net of other liabilities     20,000                        
Assets acquired     30,023,000                        
Mark-to-market assumed debt     0                        
Below market lease value     (1,523,000)                        
Derivatives     0                        
Liabilities assumed     (1,523,000)                        
Purchase price     28,500,000                        
Net consideration funded by us at closing, excluding consideration financed by debt     28,500,000                        
Equity and/or debt investment held     0                        
Debt assumed     0                        
Impact to rental revenue for amortization of aggregate below-market leases                         200,000    
Impact to depreciation expense                         2,100,000    
183 Broadway [Member] | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land     26,600,000                        
Building and building leasehold     $ 0                        
600 Lexington Avenue                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                         81,670,000    
Building and building leasehold                         182,447,000    
Above market lease value                         3,320,000    
Acquired in-place leases                         22,449,000    
Other assets, net of other liabilities                         0    
Assets acquired                         289,886,000    
Mark-to-market assumed debt                         (55,000)    
Below market lease value                         (5,831,000)    
Derivatives                         0    
Liabilities assumed                         (5,886,000)    
Purchase price $ 284,000,000                       $ 284,000,000    
Net consideration funded by us at closing, excluding consideration financed by debt 79,085,000     79,085,000                      
Equity and/or debt investment held 54,575,000     54,575,000                      
Debt assumed 112,795,000     112,795,000                      
Ownership interest in consolidated joint venture (as a percent)                         45.00%    
Value of interest                         $ 277,300,000    
Purchase price fair value adjustment $ 40,078,000     $ 40,100,000                      
183, 187 Broadway & 5-7 Dey Street                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land         $ 20,266,000                    
Building and building leasehold         42,468,000                    
Above market lease value         17,000                    
Acquired in-place leases         3,621,000                    
Other assets, net of other liabilities         0                    
Assets acquired         66,372,000                    
Mark-to-market assumed debt         0                    
Below market lease value         (3,226,000)                    
Derivatives         0                    
Liabilities assumed         (3,226,000)                    
Purchase price         63,146,000                    
Net consideration funded by us at closing, excluding consideration financed by debt         0                    
Equity and/or debt investment held         0                    
Debt assumed         0                    
183, 187 Broadway & 5-7 Dey Street | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land         22,100,000                    
Building and building leasehold         41,000,000                    
183, 187 Broadway & 5-7 Dey Street | Series R Preferred Units                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units                         10,000,000    
183, 187 Broadway & 5-7 Dey Street | Series S Preferred Units                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units                         26,900,000    
11 Madison Avenue                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land         675,776,000                    
Building and building leasehold         1,553,602,000                    
Above market lease value         19,764,000                    
Acquired in-place leases         366,949,000                    
Other assets, net of other liabilities         0                    
Assets acquired         2,616,091,000                    
Mark-to-market assumed debt         0                    
Below market lease value         (187,732,000)                    
Derivatives         0                    
Liabilities assumed         (187,732,000)                    
Purchase price         2,428,359,000                    
Net consideration funded by us at closing, excluding consideration financed by debt         0                    
Equity and/or debt investment held         0                    
Debt assumed         0                    
11 Madison Avenue | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land         849,900,000                    
Building and building leasehold         $ 1,600,000,000                    
110 Greene Street                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land           $ 45,120,000                  
Building and building leasehold           215,470,000                  
Above market lease value           0                  
Acquired in-place leases           8,967,000                  
Other assets, net of other liabilities           0                  
Assets acquired           269,557,000                  
Mark-to-market assumed debt           0                  
Below market lease value           (14,557,000)                  
Derivatives           0                  
Liabilities assumed           (14,557,000)                  
Purchase price           255,000,000                  
Net consideration funded by us at closing, excluding consideration financed by debt           0                  
Equity and/or debt investment held           0                  
Debt assumed           $ 0                  
Ownership interest in consolidated joint venture (as a percent)           90.00%                  
110 Greene Street | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land           $ 89,300,000                  
Building and building leasehold           165,800,000                  
110 Greene Street | Series P Preferred Units                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units           5,000,000                  
110 Greene Street | Series Q Preferred Units                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units           $ 6,700,000                  
Upper East Side Residential                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land             $ 48,152,000                
Building and building leasehold             0                
Above market lease value             0                
Acquired in-place leases             1,922,000                
Other assets, net of other liabilities             0                
Assets acquired             50,074,000                
Mark-to-market assumed debt             0                
Below market lease value             0                
Derivatives             0                
Liabilities assumed             0                
Purchase price             50,074,000                
Net consideration funded by us at closing, excluding consideration financed by debt             0                
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             $ 13,800,000                
1640 Flatbush Avenue                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land               $ 6,226,000              
Building and building leasehold               501,000              
Above market lease value               0              
Acquired in-place leases               146,000              
Other assets, net of other liabilities               0              
Assets acquired               6,873,000              
Mark-to-market assumed debt               0              
Below market lease value               (73,000)              
Derivatives               0              
Liabilities assumed               (73,000)              
Purchase price               6,800,000              
Net consideration funded by us at closing, excluding consideration financed by debt               0              
Equity and/or debt investment held               0              
Debt assumed               0              
1640 Flatbush Avenue | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land               6,100,000              
Building and building leasehold               $ 700,000              
102 Greene Street                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                 $ 8,215,000            
Building and building leasehold                 26,717,000            
Above market lease value                 0            
Acquired in-place leases                 1,015,000            
Other assets, net of other liabilities                 3,000            
Assets acquired                 35,950,000            
Mark-to-market assumed debt                 0            
Below market lease value                 (3,701,000)            
Derivatives                 0            
Liabilities assumed                 (3,701,000)            
Purchase price                 32,249,000            
Net consideration funded by us at closing, excluding consideration financed by debt                 32,249,000            
Equity and/or debt investment held                 0            
Debt assumed                 0            
102 Greene Street | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                 11,300,000            
Building and building leasehold                 21,000,000            
635 Madison Avenue                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                   $ 205,632,000          
Building and building leasehold                   15,805,000          
Above market lease value                   0          
Acquired in-place leases                   17,345,000          
Other assets, net of other liabilities                   0          
Assets acquired                   238,782,000          
Mark-to-market assumed debt                   0          
Below market lease value                   (85,036,000)          
Derivatives                   0          
Liabilities assumed                   (85,036,000)          
Purchase price                   153,746,000          
Net consideration funded by us at closing, excluding consideration financed by debt                   153,746,000          
Equity and/or debt investment held                   0          
Debt assumed                   0          
635 Madison Avenue | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                   $ 153,700,000          
719 Seventh Avenue                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                     $ 41,850,000        
Building and building leasehold                     0        
Above market lease value                     0        
Acquired in-place leases                     0        
Other assets, net of other liabilities                     0        
Assets acquired                     41,850,000        
Mark-to-market assumed debt                     0        
Below market lease value                     0        
Derivatives                     0        
Liabilities assumed                     0        
Purchase price                     41,850,000        
Net consideration funded by us at closing, excluding consideration financed by debt                     41,850,000        
Equity and/or debt investment held                     0        
Debt assumed                     $ 0        
Ownership interest in consolidated joint venture (as a percent)                     75.00%        
719 Seventh Avenue | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                     $ 14,400,000        
Building and building leasehold                     26,700,000        
719 Seventh Avenue | Series L Preferred Units                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units                     14,100,000        
719 Seventh Avenue | Series K Preferred Units                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Issuance of aggregate liquidation preference of preferred units                     9,500,000        
115 Spring Street                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                     11,078,000        
Building and building leasehold                     44,799,000        
Above market lease value                     0        
Acquired in-place leases                     2,037,000        
Other assets, net of other liabilities                     0        
Assets acquired                     57,914,000        
Mark-to-market assumed debt                     0        
Below market lease value                     (4,789,000)        
Derivatives                     0        
Liabilities assumed                     (4,789,000)        
Purchase price                     53,125,000        
Net consideration funded by us at closing, excluding consideration financed by debt                     53,125,000        
Equity and/or debt investment held                     0        
Debt assumed                     0        
115 Spring Street | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                     15,900,000        
Building and building leasehold                     $ 37,200,000        
388-390 Greenwich Street                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                       $ 516,292,000      
Building and building leasehold                       964,434,000      
Above market lease value                       0      
Acquired in-place leases                       302,430,000      
Other assets, net of other liabilities                       6,495,000      
Assets acquired                       1,789,651,000      
Mark-to-market assumed debt                       0      
Below market lease value                       (186,782,000)      
Derivatives                       (18,001,000)      
Liabilities assumed                       (204,783,000)      
Purchase price   $ 1,585,000,000                   1,584,868,000      
Net consideration funded by us at closing, excluding consideration financed by debt   208,614,000                   208,614,000      
Equity and/or debt investment held   (148,025,000)                   148,025,000      
Debt assumed   1,162,379,000                   1,162,379,000      
Value of interest                       1,585,000,000      
Purchase price fair value adjustment   $ 71,446,000                   $ 71,400,000      
Economic interest (as a percent)                       49.65%      
Face amount of loan                       $ 1,450,000,000      
Notional value                       504,000,000      
Total fixed rate debt                 $ 500,000,000            
388-390 Greenwich Street | As Previously Reported                              
Recognized Identifiable Assets Acquired and Liabilities Assumed                              
Land                       558,700,000      
Building and building leasehold                       $ 1,000,000,000      
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                         7,600,000    
Impact to depreciation expense                         $ 10,300,000