XML 82 R67.htm IDEA: XBRL DOCUMENT v3.19.2
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, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Assets          
Commercial real estate property, net $ 7,333,209   $ 7,333,209   $ 6,414,798
Cash and cash equivalents 148,978 $ 287,240 148,978 $ 287,240 129,475
Tenant and other receivables, related party receivables, and deferred rents receivable 38,270   38,270   41,589
Other assets 235,355   235,355   295,679
Liabilities and equity          
Mortgages and other loans payable, net 2,330,413   2,330,413   1,961,240
Deferred revenue/gain 122,941   122,941   94,453
Lease liabilities 387,602   387,602   3,603
Other liabilities 123,921   123,921   116,566
Company's investments in unconsolidated joint ventures 2,937,153   2,937,153   3,019,020
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 58,317 56,237 116,015 116,019  
Real estate taxes 46,694 45,322 93,382 90,983  
Interest expense, net of interest income 47,160 53,611 97,685 101,527  
Amortization of deferred financing costs 2,712 3,546 5,454 7,083  
Transaction related costs 261 348 316 510  
Depreciation and amortization 69,461 67,914 137,804 137,302  
Total expenses 258,383 258,303 518,711 516,585  
Company's equity in net (loss) income from unconsolidated joint ventures (7,546) 4,702 (12,780) 8,738  
Joint venture          
Assets          
Commercial real estate property, net 14,151,061   14,151,061   14,347,673
Cash and cash equivalents 319,429   319,429   381,301
Tenant and other receivables, related party receivables, and deferred rents receivable 321,603   321,603   273,141
Debt and preferred equity investments, net 0   0   44,357
Other assets 2,093,491   2,093,491   2,187,166
Total assets 16,885,584   16,885,584   17,233,638
Liabilities and equity          
Mortgages and other loans payable, net 8,591,391   8,591,391   8,950,622
Deferred revenue/gain 1,558,660   1,558,660   1,660,838
Lease liabilities 900,601   900,601   637,168
Other liabilities 290,007   290,007   309,145
Equity 5,544,925   5,544,925   5,675,865
Total liabilities and equity 16,885,584   16,885,584   17,233,638
Company's investments in unconsolidated joint ventures 2,937,153   2,937,153   $ 3,019,020
Combined statements of income for the unconsolidated joint ventures          
Total revenues 290,448 314,195 597,967 635,136  
Operating expenses 48,514 50,356 102,638 110,129  
Operating lease rent 6,234 4,457 12,135 8,850  
Real estate taxes 51,987 55,838 106,223 112,865  
Interest expense, net of interest income 93,693 91,648 190,316 181,389  
Amortization of deferred financing costs 4,782 7,350 9,998 12,466  
Depreciation and amortization 103,681 111,495 208,012 216,575  
Total expenses 308,891 321,144 629,322 642,274  
Net loss before gain on sale (18,443) (6,949) (31,355) (7,138)  
Company's equity in net (loss) income from unconsolidated joint ventures (7,546) 4,702 (12,780) 8,738  
Management Service, Base | Joint venture          
Investment in Unconsolidated Joint Ventures          
Escalation and reimbursement $ 3,900 $ 3,000 $ 6,400 $ 6,900