XML 104 R85.htm IDEA: XBRL DOCUMENT v3.22.4
Investments in Unconsolidated Joint Ventures - Schedules of Combined Financial Statements for the Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Assets        
Commercial real estate property, net $ 7,159,245 $ 5,754,708    
Cash and restricted cash 203,273 251,417 $ 266,059  
Tenant and other receivables, related party receivables, and deferred rents receivable 34,497 47,616    
Other assets 546,945 262,841    
Total assets [1] 12,355,794 11,066,629    
Liabilities and equity        
Mortgages and other loans payable, net 3,227,563 1,394,386    
Lease liabilities 895,100 851,370    
Other liabilities 236,211 195,390    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 4,646,922 4,778,253 4,935,795 $ 5,517,198
Total liabilities and equity/capital 12,355,794 11,066,629    
Company's investments in unconsolidated joint ventures 3,190,137 2,997,934    
Investments difference between carrying amount and underlying equity 547,600      
Combined statements of income for the unconsolidated joint ventures        
Total revenues 826,739 843,991 1,052,744  
Real estate taxes 138,228 152,835 176,315  
Interest expense before capitalized interest 166,493 145,197 185,934  
Amortization of deferred financing costs 7,817 11,424 11,794  
Depreciation and amortization 215,306 216,869 313,668  
Total expenses 746,037 747,342 958,326  
Net (loss) income (76,303) 480,632 414,758  
Company's equity in net (loss) income from unconsolidated joint ventures (57,958) (55,402) (25,195)  
Joint venture        
Assets        
Commercial real estate property, net 15,989,642 14,763,874    
Cash and restricted cash 709,299 768,510    
Tenant and other receivables, related party receivables, and deferred rents receivable 601,552 533,455    
Other assets 2,551,426 1,776,030    
Total assets 19,851,919 17,841,869    
Liabilities and equity        
Mortgages and other loans payable, net 12,348,954 11,085,876    
Deferred revenue 1,077,901 1,158,242    
Lease liabilities 1,000,356 980,595    
Other liabilities 456,537 352,499    
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest 4,968,171 4,264,657    
Total liabilities and equity/capital 19,851,919 17,841,869    
Company's investments in unconsolidated joint ventures 3,190,137      
Combined statements of income for the unconsolidated joint ventures        
Total revenues 1,339,364 1,228,364 1,133,217  
Operating expenses 240,002 203,332 180,201  
Real estate taxes 252,806 225,104 220,633  
Operating lease, rent 26,152 22,576 24,134  
Interest expense before capitalized interest 431,865 342,910 325,500  
Amortization of deferred financing costs 27,754 31,423 20,427  
Depreciation and amortization 465,100 484,130 407,834  
Total expenses 1,443,679 1,309,475 1,178,729  
Loss on early extinguishment of debt (467) (2,017) (194)  
Net (loss) income (104,782) (83,128) (45,706)  
Company's equity in net (loss) income from unconsolidated joint ventures (57,958) (55,402) (25,195)  
Management Service, Base | Joint venture        
Investment in Unconsolidated Joint Ventures        
Management fees, base revenue $ 24,000 $ 19,600 $ 15,800  
[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: $41.2 million and $193.4 million of land, $41.0 million and $336.9 million of building and improvements, $— million and $— million of building and leasehold improvements, $— million and $15.4 million of right of use assets, $4.4 million and $11.7 million of accumulated depreciation, $599.2 million and $574.4 million of other assets included in other line items, $49.8 million and $418.9 million of real estate debt, net, $0.2 million and $0.8 million of accrued interest payable, $— million and $15.3 million of lease liabilities, and $146.4 million and $145.2 million of other liabilities included in other line items as of December 31, 2022 and December 31, 2021, respectively.