XML 81 R66.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 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Assets            
Commercial real estate property, net $ 9,504,720   $ 9,504,720   $ 10,478,638  
Cash and cash equivalents 270,965 $ 276,226 270,965 $ 276,226 279,443 $ 255,399
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 50,946   50,946   53,772  
Other assets 360,096   360,096   614,067  
Liabilities and members' equity            
Mortgages and other loans payable, net 3,813,976   3,813,976   4,073,830  
Deferred revenue/gain 229,692   229,692   217,955  
Other liabilities 195,940   195,940   206,238  
Company's investments in unconsolidated joint ventures 2,219,371   2,219,371   1,890,186  
Combined statements of income for the unconsolidated joint ventures            
Operating expenses 70,852 75,324 145,358 154,844    
Ground rent 8,308 8,307 16,616 16,615    
Real estate taxes 60,945 62,124 122,013 123,798    
Interest expense, net of interest income 64,856 89,089 130,478 183,761    
Amortization of deferred financing costs 3,432 7,433 8,193 15,365    
Transaction related costs 46 2,115 179 3,394    
Depreciation and amortization 133,054 425,042 227,188 604,350    
Total expenses 365,749 693,918 698,424 1,150,643    
Company's equity in net income from unconsolidated joint ventures 3,412 5,841 10,026 15,937    
Joint venture            
Investment in Unconsolidated Joint Ventures            
Management fees, base revenue 12,600 2,000 25,200 2,500    
Assets            
Commercial real estate property, net 9,868,906   9,868,906   9,131,717  
Cash and cash equivalents 316,941   316,941   328,455  
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 261,222   261,222   232,778  
Debt and preferred equity investments, net 201,299   201,299   336,164  
Other assets 631,543   631,543   683,481  
Total assets 11,279,911   11,279,911   10,712,595  
Liabilities and members' equity            
Mortgages and other loans payable, net 6,689,487   6,689,487   6,453,966  
Deferred revenue/gain 340,253   340,253   356,414  
Other liabilities 395,662   395,662   391,500  
Members' equity 3,854,509   3,854,509   3,510,715  
Total liabilities and members' equity 11,279,911   11,279,911   $ 10,712,595  
Combined statements of income for the unconsolidated joint ventures            
Total revenues 210,590 151,575 427,109 314,087    
Operating expenses 39,147 27,166 77,941 54,420    
Ground rent 4,179 3,715 8,430 6,926    
Real estate taxes 35,170 24,332 70,109 48,542    
Interest expense, net of interest income 59,702 46,351 115,030 96,087    
Amortization of deferred financing costs 7,458 7,276 13,963 10,512    
Transaction related costs 56 0 146 0    
Depreciation and amortization 65,944 37,294 137,109 75,145    
Total expenses 211,656 146,134 422,728 291,632    
Loss on early extinguishment of debt 0 0 0 (1,606)    
Net (loss) income before gain on sale (1,066) 5,441 4,381 20,849    
Company's equity in net income from unconsolidated joint ventures $ 3,412 $ 5,841 $ 10,026 $ 15,937