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 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Assets          
Commercial real estate property, net $ 6,761,243   $ 6,761,243   $ 6,724,007
Cash and cash equivalents 221,404 $ 121,751 221,404 $ 121,751 166,070
Tenant and other receivables, related party receivables, and deferred rents receivable 72,806   72,806   43,968
Other assets 514,873   514,873   332,801
Liabilities and equity          
Mortgages and other loans payable, net 2,391,744   2,391,744   2,183,253
Deferred revenue 117,615   117,615   114,052
Lease liabilities 358,419   358,419   381,671
Other liabilities 306,077   306,077   177,080
Company's investments in unconsolidated joint ventures 2,946,673   2,946,673   2,912,842
Investments difference between carrying amount and underlying equity 166,800   166,800    
Combined statements of income for the unconsolidated joint ventures          
Operating expenses 45,910 59,847 140,673 175,862  
Real estate taxes 43,522 49,626 131,805 143,008  
Operating lease rent 6,973 8,295 22,171 24,891  
Interest expense, net of interest income 23,536 48,112 91,100 145,797  
Amortization of deferred financing costs 3,151 3,112 8,312 8,566  
Depreciation and amortization 92,516 70,464 256,736 208,268  
Total expenses 248,212 263,341 744,980 782,052  
Company's equity in net (loss) income from unconsolidated joint ventures (432) (9,864) (15,445) (22,644)  
Joint venture          
Assets          
Commercial real estate property, net 15,045,603   15,045,603   14,349,628
Cash and cash equivalents 326,488   326,488   336,189
Tenant and other receivables, related party receivables, and deferred rents receivable 404,138   404,138   371,065
Other assets 1,940,540   1,940,540   2,039,429
Total assets 17,716,769   17,716,769   17,096,311
Liabilities and equity          
Mortgages and other loans payable, net 9,652,507   9,652,507   8,951,869
Deferred revenue 1,400,458   1,400,458   1,501,616
Lease liabilities 1,015,477   1,015,477   897,380
Other liabilities 294,972   294,972   308,304
Equity 5,353,355   5,353,355   5,437,142
Total liabilities and equity 17,716,769   17,716,769   17,096,311
Company's investments in unconsolidated joint ventures 2,946,673   2,946,673   $ 2,912,842
Combined statements of income for the unconsolidated joint ventures          
Total revenues 292,929 286,010 846,967 883,977  
Operating expenses 44,650 50,759 131,578 153,397  
Real estate taxes 56,459 53,321 161,566 159,544  
Operating lease rent 6,385 6,713 18,947 18,848  
Interest expense, net of interest income 79,723 92,601 245,685 282,917  
Amortization of deferred financing costs 5,575 4,436 15,197 14,434  
Depreciation and amortization 103,262 100,736 300,700 308,748  
Total expenses 296,054 308,566 873,673 937,888  
Loss on early extinguishment of debt 0 (1,031) 0 (1,031)  
Net loss before gain on sale (3,125) (23,587) (26,706) (54,942)  
Company's equity in net (loss) income from unconsolidated joint ventures (432) (9,864) (15,445) (22,644)  
Management Service, Base | Joint venture          
Investment in Unconsolidated Joint Ventures          
Escalation and reimbursement $ 2,200 $ 2,400 $ 6,100 $ 8,800