XML 90 R76.htm IDEA: XBRL DOCUMENT v3.22.2.2
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, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Jun. 30, 2022
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2020
Investment in Unconsolidated Joint Ventures                
Management fees, base revenue $ 212,456 $ 205,201 $ 601,865 $ 649,410        
Assets                
Commercial real estate property, net 7,456,407   7,456,407     $ 5,754,708    
Cash and restricted cash 201,267 257,941 201,267 257,941   251,417    
Tenant and other receivables, related party receivables, and deferred rents receivable 41,334   41,334     47,616    
Other assets 571,117   571,117     262,841    
Total assets [1] 12,716,050   12,716,050     11,066,629    
Liabilities and equity                
Mortgages and other loans payable, net 3,229,016   3,229,016     1,394,386    
Lease liability - operating leases 911,756   911,756     851,370    
Other liabilities 312,564   312,564     195,390    
Equity 4,752,221 5,082,215 4,752,221 5,082,215 $ 4,748,764 4,778,253 $ 4,813,757 $ 4,935,795
Total liabilities and equity/capital 12,716,050   12,716,050     11,066,629    
Company's investments in unconsolidated joint ventures 3,185,800   3,185,800     2,997,934    
Investments difference between carrying amount and underlying equity 538,800   538,800          
Combined statements of income for the unconsolidated joint ventures                
Total revenues 212,456 205,201 601,865 649,410        
Real estate taxes 35,111 32,139 96,677 121,318        
Operating lease rent 7,388 6,557 20,429 20,003        
Interest expense before capitalized interest 40,553 34,054 105,165 112,423        
Amortization of deferred financing costs 2,043 2,345 5,908 9,505        
Depreciation and amortization 48,462 49,277 142,359 169,534        
Total expenses 181,407 169,476 514,273 573,007        
Net income (loss) 12,211 415,534 (12,253) 528,813        
Company's equity in net loss from unconsolidated joint ventures (21,997) (15,487) (31,262) (31,321)        
Joint venture                
Investment in Unconsolidated Joint Ventures                
Management fees, base revenue 330,705 314,288 997,670 905,017        
Assets                
Commercial real estate property, net 15,729,750   15,729,750     14,763,874    
Cash and restricted cash 720,053   720,053     768,510    
Tenant and other receivables, related party receivables, and deferred rents receivable 605,766   605,766     533,455    
Other assets 2,604,858   2,604,858     1,776,030    
Total assets 19,660,427   19,660,427     17,841,869    
Liabilities and equity                
Mortgages and other loans payable, net 12,198,081   12,198,081     11,085,876    
Deferred revenue 1,117,156   1,117,156     1,158,242    
Lease liability - operating leases 987,390   987,390     980,595    
Other liabilities 443,393   443,393     352,499    
Equity 4,914,407   4,914,407     4,264,657    
Total liabilities and equity/capital 19,660,427   19,660,427     $ 17,841,869    
Company's investments in unconsolidated joint ventures 3,185,800   3,185,800          
Combined statements of income for the unconsolidated joint ventures                
Total revenues 330,705 314,288 997,670 905,017        
Operating expenses 59,841 54,157 173,327 142,800        
Real estate taxes 66,594 58,367 186,710 166,974        
Operating lease rent 6,616 5,644 19,465 16,931        
Interest expense before capitalized interest 112,747 90,710 305,977 248,588        
Amortization of deferred financing costs 7,116 10,661 20,568 24,249        
Depreciation and amortization 116,511 119,537 343,183 351,372        
Total expenses 369,425 339,076 1,049,230 950,914        
Loss on early extinguishment of debt 0 (1,158) (467) (2,484)        
Net income (loss) (38,720) (25,946) (52,027) (48,381)        
Company's equity in net loss from unconsolidated joint ventures (21,997) (15,487) (31,262) (31,321)        
Management Service, Base | Joint venture                
Investment in Unconsolidated Joint Ventures                
Management fees, base revenue 5,800 5,300 15,000 12,000        
Combined statements of income for the unconsolidated joint ventures                
Total revenues $ 5,800 $ 5,300 $ 15,000 $ 12,000        
[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: $179.6 million and $193.4 million of land, $321.0 million and $336.9 million of building and improvements, $— million and $— million of building and leasehold improvements, $15.4 million and $15.4 million of right of use assets, $13.5 million and $11.7 million of accumulated depreciation, $615.0 million and $574.4 million of other assets included in other line items, $326.4 million and $418.9 million of real estate debt, net, $0.1 million and $0.8 million of accrued interest payable, $15.3 million and $15.3 million of lease liabilities, and $152.0 million and $145.2 million of other liabilities included in other line items as of September 30, 2022 and December 31, 2021, respectively.