XML 79 R64.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments in Unconsolidated Joint Ventures (Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures)(Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Assets        
Commercial real estate property, net $ 10,387,209   $ 10,478,638  
Cash and cash equivalents 468,035 $ 316,205 279,443 $ 255,399
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 52,197   53,772  
Other assets 584,986   614,067  
Liabilities and members' equity        
Mortgages and other loans payable, net 4,167,270   4,073,830  
Deferred revenue/gain 235,208   217,955  
Other liabilities 162,964   206,238  
Company's investments in unconsolidated joint ventures 1,861,077   1,890,186  
Combined statements of income for the unconsolidated joint ventures        
Operating expenses 74,506 79,520    
Ground rent 8,308 8,308    
Real estate taxes 61,068 61,674    
Interest expense, net of interest income 65,622 94,672    
Amortization of deferred financing costs 4,761 7,932    
Transaction related costs 133 1,279    
Depreciation and amortization 94,134 179,308    
Total expenses 332,675 456,725    
Company's equity in net income from unconsolidated joint ventures 6,614 10,096    
Joint venture        
Investment in Unconsolidated Joint Ventures        
Management fees, base revenue 12,700 4,500    
Assets        
Commercial real estate property, net 8,734,099   9,131,717  
Cash and cash equivalents 263,301   328,455  
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 248,492   232,778  
Debt and preferred equity investments, net 336,518   336,164  
Other assets 694,384   683,481  
Total assets 10,276,794   10,712,595  
Liabilities and members' equity        
Mortgages and other loans payable, net 6,498,732   6,453,966  
Deferred revenue/gain 351,614   356,414  
Other liabilities 367,980   391,500  
Members' equity 3,058,468   3,510,715  
Total liabilities and members' equity 10,276,794   $ 10,712,595  
Combined statements of income for the unconsolidated joint ventures        
Total revenues 216,521 162,512    
Operating expenses 38,794 27,254    
Ground rent 4,251 3,211    
Real estate taxes 34,939 24,210    
Interest expense, net of interest income 55,328 49,736    
Amortization of deferred financing costs 6,505 3,236    
Transaction related costs 89 0    
Depreciation and amortization 71,164 37,851    
Total expenses 211,070 145,498    
Loss on early extinguishment of debt 0 (1,606)    
Net income before gain on sale 5,451 15,408    
Company's equity in net income from unconsolidated joint ventures $ 6,614 $ 10,096