XML 54 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investment in Unconsolidated Joint Venture (Condensed Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Schedule of Equity Method Investments [Line Items]        
Rental income $ 32,130 $ 26,104 $ 64,661 $ 53,275
Other revenue 4,184 3,303 8,346 6,819
Total revenues 43,677 35,949 84,579 69,541
Property operating 10,098 8,304 21,067 17,162
Depreciation and amortization 22,154 20,222 42,886 41,235
Total operating expenses 47,147 100,510 91,737 136,958
Operating income (3,470) (64,561) (7,158) (67,417)
Interest expense (6,024) (4,813) (11,957) (8,752)
Net loss (8,916) (67,748) (17,376) (75,903)
Net loss attributable to stockholders (8,659) (67,237) (16,858) (75,393)
Company's share of net loss from Worldwide Plaza     805 (1,036)
Income (loss) from unconsolidated joint venture 570 948 805 (1,036)
Worldwide Plaza        
Schedule of Equity Method Investments [Line Items]        
Rental income 30,751 27,739 61,265 55,394
Other revenue 1,232 1,229 2,449 2,444
Total revenues 31,983 28,968 63,714 57,838
Property operating 11,727 10,779 23,967 22,292
Depreciation and amortization 6,864 6,260 13,714 12,628
Total operating expenses 18,591 17,039 37,681 34,920
Operating income 13,392 11,929 26,033 22,918
Interest expense (9,992) (9,992) (19,874) (19,874)
Net loss 3,400 1,937 6,159 3,044
Preferred return (3,894) (1,334) (7,745) (7,745)
Net loss attributable to stockholders (494) 603 (1,586) (4,701)
Company's preferred return 3,894 3,894 7,745 7,745
Company's share of net loss from Worldwide Plaza (242) (957) (776) (2,299)
Amortization of basis difference (3,082) (3,241) (6,164) (6,482)
Reallocation of net loss to members $ 0 $ 1,252 $ 0 $ 0