XML 87 R72.htm IDEA: XBRL DOCUMENT v3.21.1
Investments in Unconsolidated Joint Ventures - Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Assets        
Commercial real estate property, net $ 5,825,629   $ 5,399,002  
Cash and restricted cash 304,999 $ 554,195 266,059  
Tenant and other receivables, related party receivables, and deferred rents receivable 42,505   44,507  
Other assets 445,635   448,213  
Total assets [1] 12,044,045   11,707,567  
Liabilities and equity        
Mortgages and other loans payable, net 1,848,701   1,979,972  
Lease liabilities 455,385   339,458  
Other liabilities 267,908   302,798  
Equity 4,935,620 5,343,965 4,935,795 $ 5,517,198
Total liabilities and equity/capital 12,044,045   11,707,567  
Company's investments in unconsolidated joint ventures 3,698,701   3,823,322  
Investments difference between carrying amount and underlying equity 174,200      
Combined statements of income for the unconsolidated joint ventures        
Total revenues 226,102 314,303    
Operating expenses 42,284 53,866    
Real estate taxes 45,411 46,622    
Interest expense before capitalized interest 39,868 56,813    
Amortization of deferred financing costs 3,774 2,500    
Depreciation and amortization 62,996 68,279    
Total expenses 207,499 247,011    
Net (loss) income (3,855) 127,114    
Company's equity in net (loss) income from unconsolidated joint ventures (2,864) (12,814)    
Joint venture        
Assets        
Commercial real estate property, net 15,243,331   16,143,880  
Cash and restricted cash 317,753   357,076  
Tenant and other receivables, related party receivables, and deferred rents receivable 412,203   403,883  
Other assets 1,950,444   2,001,612  
Total assets 17,923,731   18,906,451  
Liabilities and equity        
Mortgages and other loans payable, net 9,414,923   9,749,204  
Deferred revenue 1,311,191   1,341,571  
Lease liabilities 985,622   1,002,563  
Other liabilities 373,400   464,107  
Equity 5,838,595   6,349,006  
Total liabilities and equity/capital 17,923,731   $ 18,906,451  
Company's investments in unconsolidated joint ventures 3,698,701      
Combined statements of income for the unconsolidated joint ventures        
Total revenues 301,541 282,520    
Operating expenses 46,233 51,590    
Real estate taxes 54,592 53,372    
Operating lease, rent 5,644 6,361    
Interest expense before capitalized interest 78,749 86,324    
Amortization of deferred financing costs 6,384 4,814    
Depreciation and amortization 114,879 98,584    
Total expenses 306,481 301,045    
Net (loss) income (4,940) (18,525)    
Company's equity in net (loss) income from unconsolidated joint ventures (2,864) (12,814)    
Management Service, Base | Joint venture        
Investment in Unconsolidated Joint Ventures        
Management fees, base revenue $ 2,400 $ 2,200    
[1] The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The consolidated balance sheets include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $179.6 million and $41.2 million of land, $282.3 million and $57.9 million of building and improvements, $2.0 million and $2.0 million of building and leasehold improvements, $53.2 million and $37.8 million of right of use assets, $16.4 million and $10.3 million of accumulated depreciation, $297.1 million and $289.5 million of other assets included in other line items, $368.6 million and $94.0 million of real estate debt, net, $0.9 million and $0.7 million of accrued interest payable, $45.3 million and $29.9 million of lease liabilities, and $31.2 million and $56.6 million of other liabilities included in other line items as of March 31, 2021 and December 31, 2020, respectively.