XML 102 R81.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in Unconsolidated Joint Ventures (Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures)(Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Assets                        
Commercial real estate property, net $ 10,478,638       $ 14,620,896       $ 10,478,638 $ 14,620,896    
Cash and cash equivalents 279,443       255,399       279,443 255,399 $ 281,409 $ 206,692
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 53,772       63,491       53,772 63,491    
Other assets 614,067       850,939       614,067 850,939    
Liabilities and members' equity                        
Mortgages and other loans payable, net 4,073,830       6,881,920       4,073,830 6,881,920    
Deferred revenue 217,955       399,102       217,955 399,102    
Other liabilities 206,238       168,477       206,238 168,477    
Company's investments in unconsolidated joint ventures 1,890,186       1,203,858       1,890,186 1,203,858    
Combined statements of income for the unconsolidated joint ventures                        
Operating expenses                 312,859 301,624 282,283  
Ground rent                 33,261 32,834 32,307  
Real estate taxes                 248,388 232,702 217,843  
Interest expense, net of interest income                 321,199 323,870 317,400  
Amortization of deferred financing costs                 24,564 27,348 22,377  
Transaction related costs                 7,528 11,430 8,707  
Depreciation and amortization                 821,041 560,887 371,610  
Total expenses                 1,868,599 1,585,568 1,345,015  
Company's equity in net income from unconsolidated joint ventures (95) $ (3,968) $ 5,841 $ 10,096 2,377 $ 3,627 $ 2,994 $ 4,030 11,874 13,028 26,537  
Joint venture                        
Investment in Unconsolidated Joint Ventures                        
Management fees, base revenue                 8,100 6,900 16,900  
Assets                        
Commercial real estate property, net 9,131,717       6,122,468       9,131,717 6,122,468    
Cash and cash equivalents 328,455       258,564       328,455 258,564    
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 232,778       208,802       232,778 208,802    
Debt and preferred equity investments, net 336,164       145,878       336,164 145,878    
Other assets 683,481       248,474       683,481 248,474    
Total assets 10,712,595       6,984,186       10,712,595 6,984,186    
Liabilities and members' equity                        
Mortgages and other loans payable, net 6,453,966       4,266,548       6,453,966 4,266,548    
Deferred revenue 356,414       209,095       356,414 209,095    
Other liabilities 391,500       314,065       391,500 314,065    
Members' equity 3,510,715       2,194,478       3,510,715 2,194,478    
Total liabilities and members' equity $ 10,712,595       $ 6,984,186       10,712,595 6,984,186    
Combined statements of income for the unconsolidated joint ventures                        
Total revenues                 712,689 576,845 522,132  
Operating expenses                 126,913 106,613 82,436  
Ground rent                 14,924 14,083 9,898  
Real estate taxes                 111,673 89,734 64,217  
Interest expense, net of interest income                 197,741 199,126 178,743  
Amortization of deferred financing costs                 24,829 13,394 12,395  
Transaction related costs                 5,566 615 535  
Depreciation and amortization                 199,011 149,023 137,793  
Total expenses                 680,657 572,588 486,017  
Loss on early extinguishment of debt                 (1,606) (1,089) (6,743)  
Net income before gain on sale                 30,426 3,168 29,372  
Company's equity in net income from unconsolidated joint ventures                 $ 11,874 $ 13,028 $ 26,537