XML 55 R69.htm IDEA: XBRL DOCUMENT v3.19.3
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, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Assets          
Commercial real estate property, net $ 6,941,094   $ 6,941,094   $ 6,414,798
Cash and cash equivalents 121,751 $ 160,248 121,751 $ 160,248 129,475
Tenant and other receivables, related party receivables, and deferred rents receivable 44,950   44,950   41,589
Other assets 271,467   271,467   295,679
Liabilities and equity          
Mortgages and other loans payable, net 2,417,161   2,417,161   1,961,240
Deferred revenue/gain 126,321   126,321   94,453
Lease liabilities 384,661   384,661   3,603
Other liabilities 140,899   140,899   116,566
Company's investments in unconsolidated joint ventures 2,923,595   2,923,595   3,019,020
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 59,847 56,852 175,862 172,871  
Operating lease rent 8,295 9,507 24,891 26,661  
Real estate taxes 49,626 48,805 143,008 139,788  
Interest expense, net of interest income 48,112 55,168 145,797 156,695  
Amortization of deferred financing costs 3,112 2,630 8,566 9,713  
Transaction related costs 44 163 360 673  
Depreciation and amortization 70,464 70,747 208,268 208,049  
Total expenses 263,341 265,553 782,052 782,138  
Loss on early extinguishment of debt 0 (2,194) 0 (2,194)  
Company's equity in net (loss) income from unconsolidated joint ventures (9,864) 971 (22,644) 9,709  
Joint venture          
Assets          
Commercial real estate property, net 14,280,158   14,280,158   14,347,673
Cash and cash equivalents 299,699   299,699   381,301
Tenant and other receivables, related party receivables, and deferred rents receivable 360,394   360,394   273,141
Debt and preferred equity investments, net 0   0   44,357
Other assets 2,084,421   2,084,421   2,187,166
Total assets 17,024,672   17,024,672   17,233,638
Liabilities and equity          
Mortgages and other loans payable, net 8,799,015   8,799,015   8,950,622
Deferred revenue/gain 1,535,067   1,535,067   1,660,838
Lease liabilities 898,996   898,996   637,168
Other liabilities 300,576   300,576   309,145
Equity 5,491,018   5,491,018   5,675,865
Total liabilities and equity 17,024,672   17,024,672   17,233,638
Company's investments in unconsolidated joint ventures 2,923,595   2,923,595   $ 3,019,020
Combined statements of income for the unconsolidated joint ventures          
Total revenues 286,010 304,869 883,977 940,005  
Operating expenses 50,759 56,304 153,397 166,433  
Operating lease rent 6,713 4,397 18,848 13,247  
Real estate taxes 53,321 56,747 159,544 169,612  
Interest expense, net of interest income 92,601 88,328 282,917 269,717  
Amortization of deferred financing costs 4,436 4,446 14,434 16,912  
Depreciation and amortization 100,736 101,538 308,748 318,113  
Total expenses 308,566 311,760 937,888 954,034  
Loss on early extinguishment of debt (1,031) 0 (1,031) 0  
Net loss before gain on sale (23,587) (6,891) (54,942) (14,029)  
Company's equity in net (loss) income from unconsolidated joint ventures (9,864) 971 (22,644) 9,709  
Management Service, Base | Joint venture          
Investment in Unconsolidated Joint Ventures          
Escalation and reimbursement $ 2,400 $ 2,400 $ 8,800 $ 9,300