XML 106 R86.htm IDEA: XBRL DOCUMENT v3.22.0.1
Investments in Unconsolidated Joint Ventures - Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Assets        
Commercial real estate property, net $ 5,754,708 $ 5,399,002    
Cash and restricted cash 251,417 266,059 $ 166,070  
Tenant and other receivables, related party receivables, and deferred rents receivable 47,616 44,507    
Debt and preferred equity investments 1,088,723 1,076,542    
Other assets 262,841 448,213    
Total assets [1] 11,066,629 11,707,567    
Liabilities and equity        
Mortgages and other loans payable, net 1,394,386 1,979,972    
Lease liabilities 851,370 339,458    
Other liabilities 195,390 302,798    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 4,778,253 4,935,795 5,517,198 $ 5,947,855
Total liabilities and equity/capital 11,066,629 11,707,567    
Company's investments in unconsolidated joint ventures 2,997,934 3,823,322    
Investments difference between carrying amount and underlying equity 544,400      
Combined statements of income for the unconsolidated joint ventures        
Total revenues 843,991 1,052,744 1,238,995  
Real estate taxes 152,835 176,315 190,764  
Interest expense before capitalized interest 145,197 185,934 246,848  
Amortization of deferred financing costs 11,424 11,794 11,653  
Depreciation and amortization 216,869 313,668 272,358  
Total expenses 747,342 958,326 1,034,764  
Net income 480,632 414,758 291,487  
Company's equity in net (loss) income from unconsolidated joint ventures (55,402) (25,195) (34,518)  
Joint venture        
Assets        
Commercial real estate property, net 14,763,874 16,143,880    
Cash and restricted cash 768,510 357,076    
Tenant and other receivables, related party receivables, and deferred rents receivable 533,455 403,883    
Other assets 1,776,030 2,001,612    
Total assets 17,841,869 18,906,451    
Liabilities and equity        
Mortgages and other loans payable, net 11,085,876 9,749,204    
Deferred revenue 1,158,242 1,341,571    
Lease liabilities 980,595 1,002,563    
Other liabilities 352,499 464,107    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 4,264,657 6,349,006    
Total liabilities and equity/capital 17,841,869 18,906,451    
Company's investments in unconsolidated joint ventures 2,997,934      
Combined statements of income for the unconsolidated joint ventures        
Total revenues 1,228,364 1,133,217 1,163,534  
Operating expenses 203,332 180,201 202,881  
Real estate taxes 225,104 220,633 212,355  
Operating lease, rent 22,576 24,134 24,816  
Interest expense before capitalized interest 342,910 325,500 372,408  
Amortization of deferred financing costs 31,423 20,427 19,336  
Depreciation and amortization 484,130 407,834 407,697  
Total expenses 1,309,475 1,178,729 1,239,493  
Loss on early extinguishment of debt (2,017) (194) (1,031)  
Net income (83,128) (45,706) (76,990)  
Company's equity in net (loss) income from unconsolidated joint ventures (55,402) (25,195) (34,518)  
Management Service, Base | Joint venture        
Investment in Unconsolidated Joint Ventures        
Management fees, base revenue $ 19,600 $ 15,800 $ 13,000  
[1] (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: $193.4 million and $41.2 million of land, $336.9 million and $57.9 million of building and improvements, $— million and $2.0 million of building and leasehold improvements, $15.4 million and $37.8 million of right of use assets, $11.7 million and $10.3 million of accumulated depreciation, $574.4 million and $289.5 million of other assets included in other line items, $418.9 million and $94.0 million of real estate debt, net, $0.8 million and $0.7 million of accrued interest payable, $15.3 million and $29.9 million of lease liabilities, and $145.2 million and $56.6 million of other liabilities included in other line items as of December 31, 2021 and December 31, 2020, respectively.