XML 109 R69.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investment in Unconsolidated Joint Ventures (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2011
Jun. 30, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Assets            
Commercial real estate property, net $ 10,269,630     $ 10,269,630 $ 10,010,548  
Other assets 718,326     718,326 737,900  
Liabilities and members' equity            
Mortgages and other loan payable 4,615,464     4,615,464 4,314,741  
Company's net investment in unconsolidated joint ventures 1,032,243     1,032,243 893,933  
Combined statements of income for the unconsolidated joint ventures            
Operating expenses       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       330,569 285,917 230,648
Depreciation and amortization       332,028 277,345 225,193
Total expenses       1,317,731 1,140,848 972,147
Gain (loss) on early extinguishment of debt (6,978) (67) 971 (6,978) 904 (1,900)
Company's equity in net income (loss) of unconsolidated joint ventures       76,418 1,583 39,607
Joint venture
           
Assets            
Commercial real estate property, net 6,910,991     6,910,991 5,699,113  
Other assets 728,113     728,113 599,596  
Total assets 7,639,104     7,639,104 6,298,709  
Liabilities and members' equity            
Mortgages and other loan payable 5,358,048     5,358,048 4,131,890  
Other liabilities 406,929     406,929 250,925  
Members' equity 1,874,127     1,874,127 1,915,894  
Total liabilities and members' equity 7,639,104     7,639,104 6,298,709  
Company's net investment in unconsolidated joint ventures 1,032,243     1,032,243 893,933  
Combined statements of income for the unconsolidated joint ventures            
Total revenues       511,157 480,935 593,159
Operating expenses       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       231,215 223,400 224,766
Depreciation and amortization       166,336 137,070 141,284
Total expenses       536,905 490,159 528,258
Gain (loss) 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 (loss) of unconsolidated joint ventures       $ 76,418 $ 1,583 $ 39,607