XML 24 R82.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
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, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Assets                      
Commercial real estate property, net $ 6,724,007       $ 6,414,798       $ 6,724,007 $ 6,414,798  
Cash and restricted cash 166,070       129,475       166,070 129,475 $ 127,888
Tenant and other receivables and deferred rents receivable 43,968       41,589       43,968 41,589  
Debt and preferred equity investments 1,580,306       2,099,393       1,580,306 2,099,393  
Other assets 332,801       295,679       332,801 295,679  
Liabilities and equity                      
Mortgages and other loans payable, net 2,183,253       1,961,240       2,183,253 1,961,240  
Lease liabilities 381,671       3,603       381,671 3,603  
Other liabilities 177,080       116,566       177,080 116,566  
Company's investments in unconsolidated joint ventures 2,912,842       3,019,020       2,912,842 3,019,020  
Investments difference between carrying amount and underlying equity 133,100               133,100    
Combined statements of income for the unconsolidated joint ventures                      
Real estate taxes                 190,764 186,351 244,323
Amortization of deferred financing costs                 11,653 12,408 16,498
Transaction related costs                 729 1,099 (1,834)
Depreciation and amortization                 272,358 279,507 403,320
Total expenses 252,712 $ 263,341 $ 258,383 $ 260,328 267,678 $ 265,553 $ 258,303 $ 258,282 1,034,764 1,049,816 1,346,445
Company's equity in net (loss) income from unconsolidated joint ventures (11,874) $ (9,864) $ (7,546) $ (5,234) (2,398) $ 971 $ 4,702 $ 4,036 (34,518) 7,311 21,892
Joint venture                      
Assets                      
Commercial real estate property, net 14,349,628       14,347,673       14,349,628 14,347,673  
Cash and restricted cash 336,189       381,301       336,189 381,301  
Tenant and other receivables and deferred rents receivable 371,065       273,141       371,065 273,141  
Debt and preferred equity investments 0       44,357       0 44,357  
Other assets 2,039,429       2,187,166       2,039,429 2,187,166  
Total assets 17,096,311       17,233,638       17,096,311 17,233,638  
Liabilities and equity                      
Mortgages and other loans payable, net 8,951,869       8,950,622       8,951,869 8,950,622  
Deferred revenue 1,501,616       1,660,838       1,501,616 1,660,838  
Lease liabilities 897,380       637,168       897,380 637,168  
Other liabilities 308,304       309,145       308,304 309,145  
Equity 5,437,142       5,675,865       5,437,142 5,675,865  
Total liabilities and equity 17,096,311       $ 17,233,638       17,096,311 17,233,638  
Company's investments in unconsolidated joint ventures $ 2,912,842               2,912,842    
Combined statements of income for the unconsolidated joint ventures                      
Total revenues                 1,163,534 1,244,804 904,230
Operating expenses                 202,881 219,440 157,610
Real estate taxes                 212,355 226,961 142,774
Operating lease, rent                 24,816 18,697 16,794
Interest expense, net of interest income                 372,408 363,055 250,063
Amortization of deferred financing costs                 19,336 21,634 23,026
Transaction related costs                 0 0 146
Depreciation and amortization                 407,697 421,458 279,419
Total expenses                 1,239,493 1,271,245 869,832
Loss on early extinguishment of debt                 (1,031) 0 (7,899)
Net (loss) income before gain on sale                 (76,990) (26,441) 26,499
Company's equity in net (loss) income from unconsolidated joint ventures                 (34,518) 7,311 21,892
Management Service, Base | Joint venture                      
Investment in Unconsolidated Joint Ventures                      
Management fees, base revenue                 $ 13,000 $ 14,200 $ 22,600