XML 80 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
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, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Assets            
Commercial real estate property, net $ 9,421,501   $ 9,421,501   $ 10,478,638  
Cash and cash equivalents 241,489 $ 405,896 241,489 $ 405,896 279,443 $ 255,399
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 54,663   54,663   53,772  
Other assets 395,612   395,612   614,067  
Liabilities and members' equity            
Mortgages and other loans payable, net 3,804,174   3,804,174   4,073,830  
Deferred revenue/gain 252,779   252,779   217,955  
Other liabilities 95,718   95,718   206,238  
Company's investments in unconsolidated joint ventures 2,045,796   2,045,796   1,890,186  
Combined statements of income for the unconsolidated joint ventures            
Operating expenses 75,927 79,425 221,285 234,269    
Ground rent 8,307 8,338 24,923 24,953    
Real estate taxes 64,160 64,133 186,173 187,931    
Interest expense, net of interest income 65,634 72,565 196,112 256,326    
Amortization of deferred financing costs 4,008 4,815 12,201 20,180    
Transaction related costs 186 2,593 365 5,987    
Depreciation and amortization 91,728 112,665 318,916 717,015    
Total expenses 333,913 369,992 1,032,337 1,520,635    
Company's equity in net income (loss) from unconsolidated joint ventures 4,078 (3,968) 14,104 11,969    
Joint venture            
Investment in Unconsolidated Joint Ventures            
Management fees, base revenue 2,900 2,000 28,100 4,500    
Assets            
Commercial real estate property, net 9,944,280   9,944,280   9,131,717  
Cash and cash equivalents 370,596   370,596   328,455  
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 267,244   267,244   232,778  
Debt and preferred equity investments, net 201,731   201,731   336,164  
Other assets 636,365   636,365   683,481  
Total assets 11,420,216   11,420,216   10,712,595  
Liabilities and members' equity            
Mortgages and other loans payable, net 7,198,609   7,198,609   6,453,966  
Deferred revenue/gain 340,310   340,310   356,414  
Other liabilities 411,261   411,261   391,500  
Members' equity 3,470,036   3,470,036   3,510,715  
Total liabilities and members' equity 11,420,216   11,420,216   $ 10,712,595  
Combined statements of income for the unconsolidated joint ventures            
Total revenues 216,100 184,221 643,210 498,308    
Operating expenses 38,055 34,727 115,996 89,147    
Ground rent 4,182 3,744 12,612 10,670    
Real estate taxes 37,282 30,814 107,391 79,356    
Interest expense, net of interest income 61,066 51,789 176,096 147,876    
Amortization of deferred financing costs 4,030 7,155 17,994 17,667    
Transaction related costs 0 5,359 146 5,359    
Depreciation and amortization 61,447 56,890 198,556 132,035    
Total expenses 206,062 190,478 628,791 482,110    
Loss on early extinguishment of debt (7,638) 0 (7,638) (1,606)    
Net income (loss) before gain on sale 2,400 (6,257) 6,781 14,592    
Company's equity in net income (loss) from unconsolidated joint ventures $ 4,078 $ (3,968) $ 14,104 $ 11,969