XML 33 R71.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investment in Unconsolidated Joint Ventures (Details 3) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Assets      
Commercial real estate property, net $ 10,269,630 $ 10,010,548  
Other assets 718,326 737,900  
Liabilities and members' equity      
Mortgages and other loans payable 4,615,464 4,314,741  
Company's net investment in unconsolidated joint ventures 1,032,243 893,933  
Combined statements of income for the unconsolidated joint ventures      
Operating expense 298,322 263,709 224,693
Real estate taxes 210,467 174,454 145,830
Transaction related costs 5,625 5,561 11,849
Interest expense, net of interest income 330,569 285,917 230,648
Depreciation and amortization 351,539 292,311 240,445
Total expenses 1,317,731 1,140,848 972,147
Company's equity in net income of unconsolidated joint ventures 76,418 1,583 39,607
Joint venture
     
Assets      
Commercial real estate property, net 6,910,991 5,699,113  
Other assets 728,113 599,596  
Total assets 7,639,104 6,298,709  
Liabilities and members' equity      
Mortgages and other loans payable 5,358,048 4,131,890  
Other liabilities 406,929 250,925  
Members' equity 1,874,127 1,915,894  
Total liabilities and members equity 7,639,104 6,298,709  
Company's net investment in unconsolidated joint ventures 1,032,243 893,933  
Combined statements of income for the unconsolidated joint ventures      
Total revenues 511,157 480,935 593,159
Operating expense 83,697 75,513 94,515
Real estate taxes 53,613 51,511 66,588
Transaction related costs 2,044 2,665 1,105
Interest expense, net of interest income 231,215 223,400 224,766
Depreciation and amortization 166,336 137,070 141,284
Total expenses 536,905 490,159 528,258
Gain on early extinguishment of debt 21,421    
Net (loss) income before gain on sale (4,327) (9,224) 64,901
Company's equity in net income of unconsolidated joint ventures $ 76,418 $ 1,583 $ 39,607