XML 72 R60.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investment in Unconsolidated Joint Ventures (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Assets          
Commercial real estate property, net $ 10,242,225   $ 10,242,225   $ 10,010,548
Other assets 784,901   784,901   737,900
Liabilities and members' equity          
Mortgages and other loans payable 4,861,463   4,861,463   4,314,741
Company's net investment in unconsolidated joint ventures 1,014,042   1,014,042   893,933
Combined statements of income for the unconsolidated joint ventures          
Operating expense 68,919 62,395 142,188 122,698  
Real estate taxes 52,569 43,975 104,067 84,042  
Interest expense, net of interest income 82,327 68,173 162,464 132,439  
Depreciation and amortization     162,028 136,355  
Transaction related costs 1,970 1,217 3,121 3,651  
Total expenses 316,761 275,530 633,045 534,601  
Company's equity in net (loss) income of unconsolidated joint ventures 70,890 2,184 69,330 10,390  
Joint venture
         
Assets          
Commercial real estate property, net 6,153,652   6,153,652   5,699,113
Other assets 668,567   668,567   599,596
Total assets 6,822,219   6,822,219   6,298,709
Liabilities and members' equity          
Mortgages and other loans payable 4,695,103   4,695,103   4,131,890
Other liabilities 271,289   271,289   250,925
Members' equity 1,855,827   1,855,827   1,915,894
Total liabilities and members equity 6,822,219   6,822,219   6,298,709
Company's net investment in unconsolidated joint ventures 1,014,042   1,014,042   893,933
Combined statements of income for the unconsolidated joint ventures          
Total revenues 124,418 113,792 244,466 237,352  
Operating expense 16,949 16,080 34,633 36,681  
Real estate taxes 12,483 12,290 25,857 25,740  
Interest expense, net of interest income 53,506 53,587 110,141 101,224  
Depreciation and amortization 35,724 33,865 72,507 65,589  
Transaction related costs 90 752 358 817  
Total expenses 118,752 116,574 243,496 230,051  
Net income (loss) 5,666 (2,782) 970 7,301  
Company's equity in net (loss) income of unconsolidated joint ventures $ 70,890 $ 2,184 $ 69,330 $ 10,390