XML 74 R72.htm IDEA: XBRL DOCUMENT v3.20.1
Investments in Unconsolidated Joint Ventures - Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Assets      
Commercial real estate property, net $ 6,931,798   $ 6,724,007
Cash and cash equivalents 554,195 $ 144,323 166,070
Tenant and other receivables, related party receivables, and deferred rents receivable 88,587   43,968
Other assets 353,644   332,801
Liabilities and equity      
Mortgages and other loans payable, net 1,987,073   2,183,253
Deferred revenue 116,197   114,052
Lease liabilities 363,990   381,671
Other liabilities 214,968   177,080
Company's investments in unconsolidated joint ventures 2,848,363   2,912,842
Investments difference between carrying amount and underlying equity 122,600    
Combined statements of income for the unconsolidated joint ventures      
Operating expenses 53,866 57,698  
Real estate taxes 46,622 46,688  
Operating lease rent 7,367 8,298  
Interest expense, net of interest income 37,494 50,525  
Amortization of deferred financing costs 2,500 2,742  
Depreciation and amortization 68,279 68,343  
Total expenses 247,011 260,328  
Company's equity in net (loss) income from unconsolidated joint ventures (12,814) (5,234)  
Joint venture      
Assets      
Commercial real estate property, net 14,392,907   14,349,628
Cash and cash equivalents 329,205   336,189
Tenant and other receivables, related party receivables, and deferred rents receivable 346,837   371,065
Other assets 1,997,553   2,039,429
Total assets 17,066,502   17,096,311
Liabilities and equity      
Mortgages and other loans payable, net 9,116,172   8,951,869
Deferred revenue 1,459,796   1,501,616
Lease liabilities 902,161   897,380
Other liabilities 284,364   308,304
Equity 5,304,009   5,437,142
Total liabilities and equity 17,066,502   17,096,311
Company's investments in unconsolidated joint ventures 2,848,363   $ 2,912,842
Combined statements of income for the unconsolidated joint ventures      
Total revenues 282,520 307,519  
Operating expenses 51,590 54,124  
Real estate taxes 53,372 54,236  
Operating lease rent 6,361 5,901  
Interest expense, net of interest income 86,324 96,623  
Amortization of deferred financing costs 4,814 5,216  
Depreciation and amortization 98,584 104,331  
Total expenses 301,045 320,431  
Net loss before gain on sale (18,525) (12,912)  
Company's equity in net (loss) income from unconsolidated joint ventures (12,814) (5,234)  
Management Service, Base | Joint venture      
Investment in Unconsolidated Joint Ventures      
Escalation and reimbursement $ 2,200 $ 2,500