XML 87 R72.htm IDEA: XBRL DOCUMENT v3.20.2
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, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Assets          
Commercial real estate property, net $ 6,804,052   $ 6,804,052   $ 6,724,007
Cash and cash equivalents 1,015,348 $ 148,978 1,015,348 $ 148,978 166,070
Tenant and other receivables, related party receivables, and deferred rents receivable 90,305   90,305   43,968
Other assets 286,750   286,750   332,801
Liabilities and equity          
Mortgages and other loans payable, net 2,316,404   2,316,404   2,183,253
Deferred revenue 99,655   99,655   114,052
Lease liabilities 361,221   361,221   381,671
Other liabilities 240,702   240,702   177,080
Company's investments in unconsolidated joint ventures 2,952,681   2,952,681   2,912,842
Investments difference between carrying amount and underlying equity 122,600   122,600    
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 40,897 58,317 94,763 116,015  
Real estate taxes 41,661 46,694 88,283 93,382  
Operating lease rent 7,831 8,298 15,198 16,596  
Interest expense, net of interest income 30,070 47,160 67,564 97,685  
Amortization of deferred financing costs 2,661 2,712 5,161 5,454  
Depreciation and amortization 95,941 69,461 164,220 137,804  
Total expenses 249,757 258,383 496,768 518,711  
Company's equity in net (loss) income from unconsolidated joint ventures (2,199) (7,546) (15,013) (12,780)  
Joint venture          
Assets          
Commercial real estate property, net 14,477,628   14,477,628   14,349,628
Cash and cash equivalents 312,875   312,875   336,189
Tenant and other receivables, related party receivables, and deferred rents receivable 381,417   381,417   371,065
Other assets 1,947,757   1,947,757   2,039,429
Total assets 17,119,677   17,119,677   17,096,311
Liabilities and equity          
Mortgages and other loans payable, net 9,249,195   9,249,195   8,951,869
Deferred revenue 1,408,880   1,408,880   1,501,616
Lease liabilities 900,463   900,463   897,380
Other liabilities 313,420   313,420   308,304
Equity 5,247,719   5,247,719   5,437,142
Total liabilities and equity 17,119,677   17,119,677   17,096,311
Company's investments in unconsolidated joint ventures 2,952,681   2,952,681   $ 2,912,842
Combined statements of income for the unconsolidated joint ventures          
Total revenues 271,518 290,448 554,038 597,967  
Operating expenses 35,338 48,514 86,928 102,638  
Real estate taxes 51,735 51,987 105,107 106,223  
Operating lease rent 6,201 6,234 12,562 12,135  
Interest expense, net of interest income 79,638 93,693 165,962 190,316  
Amortization of deferred financing costs 4,808 4,782 9,622 9,998  
Depreciation and amortization 98,854 103,681 197,438 208,012  
Total expenses 276,574 308,891 577,619 629,322  
Net loss before gain on sale (5,056) (18,443) (23,581) (31,355)  
Company's equity in net (loss) income from unconsolidated joint ventures (2,199) (7,546) (15,013) (12,780)  
Management Service, Base | Joint venture          
Investment in Unconsolidated Joint Ventures          
Escalation and reimbursement $ 1,700 $ 3,900 $ 3,900 $ 6,400