XML 82 R67.htm IDEA: XBRL DOCUMENT v3.10.0.1
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, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Assets (1)          
Commercial real estate property, net $ 6,595,221   $ 6,595,221   $ 7,906,006
Cash and cash equivalents 287,240 $ 270,965 287,240 $ 270,965 127,888
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 47,482   47,482   57,644
Other assets 290,729   290,729   310,688
Liabilities and equity (1)          
Mortgages and other loans payable, net 2,517,097   2,517,097   2,837,282
Deferred revenue/gain 95,756   95,756   208,119
Other liabilities 108,151   108,151   188,005
Company's investments in unconsolidated joint ventures 3,059,985   3,059,985   2,362,989
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 56,237 70,852 116,019 145,358  
Ground rent 8,846 8,308 17,154 16,616  
Real estate taxes 45,322 60,945 90,983 122,013  
Interest expense, net of interest income 53,611 64,856 101,527 130,478  
Amortization of deferred financing costs 3,546 3,432 7,083 8,193  
Transaction related costs 348 46 510 179  
Depreciation and amortization 67,914 133,054 137,302 227,188  
Total expenses 258,303 365,749 516,585 698,424  
Company's equity in net income from unconsolidated joint ventures (1) 4,702 3,412 8,738 10,026  
Joint venture          
Investment in Unconsolidated Joint Ventures          
Management fees, base revenue 3,000 12,400 6,900 17,900  
Assets (1)          
Commercial real estate property, net 14,193,325   14,193,325   12,822,133
Cash and cash equivalents 434,307   434,307   494,909
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance 308,653   308,653   349,944
Debt and preferred equity investments, net 228,588   228,588   202,539
Other assets 2,254,990   2,254,990   1,407,806
Total assets 17,419,863   17,419,863   15,277,331
Liabilities and equity (1)          
Mortgages and other loans payable, net 9,433,738   9,433,738   9,412,101
Deferred revenue/gain 1,863,384   1,863,384   985,648
Other liabilities 478,916   478,916   411,053
Equity 5,643,825   5,643,825   4,468,529
Total liabilities and equity 17,419,863   17,419,863   15,277,331
Company's investments in unconsolidated joint ventures 3,059,985   3,059,985   $ 2,362,989
Combined statements of income for the unconsolidated joint ventures          
Total revenues 314,195 210,590 635,136 427,109  
Operating expenses 50,356 39,147 110,129 77,941  
Ground rent 4,457 4,179 8,850 8,430  
Real estate taxes 55,838 35,170 112,865 70,109  
Interest expense, net of interest income 91,648 59,702 181,389 115,030  
Amortization of deferred financing costs 7,350 7,458 12,466 13,963  
Transaction related costs 0 56 0 146  
Depreciation and amortization 111,495 65,944 216,575 137,109  
Total expenses 321,144 211,656 642,274 422,728  
Net (loss) income before gain on sale (1) (6,949) (1,066) (7,138) 4,381  
Company's equity in net income from unconsolidated joint ventures (1) $ 4,702 $ 3,412 $ 8,738 $ 10,026