XML 191 R83.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 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets                        
Commercial real estate property, net $ 7,906,006       $ 10,478,638       $ 7,906,006 $ 10,478,638    
Cash and cash equivalents 127,888       279,443       127,888 279,443 $ 255,399 $ 281,409
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 57,644       53,772       57,644 53,772    
Carrying Value 2,114,041       1,640,412       2,114,041 1,640,412    
Other assets 310,688       614,067       310,688 614,067    
Liabilities and members' equity                        
Mortgages and other loans payable, net 2,837,282       4,073,830       2,837,282 4,073,830    
Deferred revenue 208,119       217,955       208,119 217,955    
Other liabilities 188,005       206,238       188,005 206,238    
Company's investments in unconsolidated joint ventures 2,362,989       1,890,186       2,362,989 1,890,186    
Combined statements of income for the unconsolidated joint ventures                        
Ground rent                 33,231 33,261 32,834  
Real estate taxes                 244,323 248,388 232,702  
Interest expense, net of interest income                 257,045 321,199 323,870  
Amortization of deferred financing costs                 16,498 24,564 27,348  
Transaction related costs                 (1,834) 7,528 11,430  
Depreciation and amortization                 403,320 821,041 560,887  
Total expenses                 1,346,445 1,868,599 1,585,568  
Company's equity in net income from unconsolidated joint ventures 7,788 $ 4,078 $ 3,412 $ 6,614 (95) $ (3,968) $ 5,841 $ 10,096 21,892 11,874 13,028  
Joint venture                        
Investment in Unconsolidated Joint Ventures                        
Management fees, base revenue                 22,600 4,000 3,400  
Assets                        
Commercial real estate property, net 12,822,133       9,131,717       12,822,133 9,131,717    
Cash and cash equivalents 494,909       328,455       494,909 328,455    
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 349,944       232,778       349,944 232,778    
Carrying Value 202,539       336,164       202,539 336,164    
Other assets 1,407,806       683,481       1,407,806 683,481    
Total assets 15,277,331       10,712,595       15,277,331 10,712,595    
Liabilities and members' equity                        
Mortgages and other loans payable, net 9,412,101       6,453,966       9,412,101 6,453,966    
Deferred revenue 985,648       356,414       985,648 356,414    
Other liabilities 411,053       391,500       411,053 391,500    
Members' equity 4,468,529       3,510,715       4,468,529 3,510,715    
Total liabilities and members' equity $ 15,277,331       $ 10,712,595       15,277,331 10,712,595    
Combined statements of income for the unconsolidated joint ventures                        
Total revenues                 904,230 712,689 576,845  
Operating expenses                 157,610 126,913 106,613  
Ground rent                 16,794 14,924 14,083  
Real estate taxes                 142,774 111,673 89,734  
Interest expense, net of interest income                 250,063 197,741 199,126  
Amortization of deferred financing costs                 23,026 24,829 13,394  
Transaction related costs                 146 5,566 615  
Depreciation and amortization                 279,419 199,011 149,023  
Total expenses                 869,832 680,657 572,588  
Loss on early extinguishment of debt                 (7,899) (1,606) (1,089)  
Net income before gain on sale                 26,499 30,426 3,168  
Company's equity in net income from unconsolidated joint ventures                 $ 21,892 $ 11,874 $ 13,028