XML 85 R49.htm IDEA: XBRL DOCUMENT v3.2.0.727
Real Estate Fund Investments - Schedule of Amounts Recognized in 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 Balance Sheet And Income Statement Items [Line Items]        
Rental income $ 145,917   $ 289,160  
Tenant reimbursement income 12,063   25,551  
Fee and other income 4,948   9,443  
Total revenues 162,928   324,154  
Operating 57,781   119,665  
Depreciation and amortization 79,421   153,004  
General and administrative 9,133   21,746  
Total expenses 154,543   303,762  
Operating income (loss) 8,385   20,392  
Unrealized gains on interest rate swaps 21,747   33,725  
Interest and debt expense (42,236)   (84,124)  
Net income (loss) before income taxes 4,491   (6,362)  
Income tax benefit (expense) (1,343)   (1,917)  
Net income (loss) $ 3,148   $ (8,279)  
1633 Broadway [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   $ 37,251   $ 72,970
Tenant reimbursement income   3,096   5,913
Fee and other income   702   1,224
Total revenues   41,049   80,107
Building operating   13,268   26,879
Related party management fees   784   1,485
Operating   14,052   28,364
Depreciation and amortization   2,780   5,567
General and administrative   10   10
Total expenses   16,842   33,941
Operating income (loss)   24,207   46,166
Unrealized gains on interest rate swaps   5,665   12,945
Interest and debt expense   (12,894)   (25,625)
Net income (loss) before income taxes   16,978   33,486
Net income (loss)   16,978   33,486
900 Third Avenue [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   8,982   17,764
Tenant reimbursement income   751   1,514
Fee and other income   168   612
Total revenues   9,901   19,890
Building operating   4,038   8,083
Related party management fees   261   525
Operating   4,299   8,608
Depreciation and amortization   2,144   3,731
General and administrative   24   31
Total expenses   6,467   12,370
Operating income (loss)   3,434   7,520
Unrealized gains on interest rate swaps   1,169   2,935
Interest and debt expense   (3,696)   (7,353)
Net income (loss) before income taxes   907   3,102
Net income (loss)   907   3,102
31 West 52nd Street [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   18,122   36,221
Tenant reimbursement income   1,300   2,489
Fee and other income   1,333   2,615
Total revenues   20,755   41,325
Building operating   5,774   11,517
Related party management fees   329   655
Operating   6,103   12,172
Depreciation and amortization   5,545   11,074
General and administrative   7   34
Total expenses   11,655   23,280
Operating income (loss)   9,100   18,045
Unrealized gains on interest rate swaps   1,686   4,288
Interest and debt expense   (5,564)   (11,069)
Net income (loss) before income taxes   5,222   11,264
Net income (loss)   5,222   11,264
1301 Avenue of the Americas [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   27,139   53,749
Tenant reimbursement income   2,318   4,434
Fee and other income   1,087   1,657
Total revenues   30,544   59,840
Building operating   13,008   25,688
Related party management fees   427   837
Operating   13,435   26,525
Depreciation and amortization   9,341   18,555
General and administrative   24   51
Total expenses   22,800   45,131
Operating income (loss)   7,744   14,709
Unrealized gains on interest rate swaps   2,872   6,125
Interest and debt expense   (15,379)   (30,549)
Net income (loss) before income taxes   (4,763)   (9,715)
Net income (loss)   (4,763)   (9,715)
One Market Plaza [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   17,910   36,123
Tenant reimbursement income   273   661
Fee and other income   681   2,044
Total revenues   18,864   38,828
Building operating   6,836   14,001
Related party management fees   177   394
Operating   7,013   14,395
Depreciation and amortization   8,682   17,686
General and administrative   281   294
Total expenses   15,976   32,375
Operating income (loss)   2,888   6,453
Unrealized gains on interest rate swaps   3,529   10,444
Interest and debt expense   (13,334)   (27,072)
Net income (loss) before income taxes   (6,917)   (10,175)
Net income (loss)   (6,917)   (10,175)
Liberty Place [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   1,690   3,729
Tenant reimbursement income   563   1,184
Fee and other income   9   23
Total revenues   2,262   4,936
Building operating   1,086   2,168
Related party management fees   61   132
Operating   1,147   2,300
General and administrative   11   16
Total expenses   1,158   2,316
Operating income (loss)   1,104   2,620
Interest and debt expense   (945)   (1,890)
Unrealized depreciation on investment in real estate   (459)   (489)
Net income (loss) before income taxes   (300)   241
Income tax benefit (expense)   (29)   (26)
Net income (loss)   (329)   215
1899 Pennsylvania Avenue [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   1,940   4,044
Tenant reimbursement income   967   2,107
Fee and other income   28   56
Total revenues   2,935   6,207
Building operating   1,348   2,605
Related party management fees   66   141
Operating   1,414   2,746
Depreciation and amortization   940   1,923
General and administrative   11   16
Total expenses   2,365   4,685
Operating income (loss)   570   1,522
Interest and debt expense   (1,129)   (2,257)
Net income (loss) before income taxes   (559)   (735)
Income tax benefit (expense)   114   182
Net income (loss)   (445)   (553)
2099 Pennsylvania Avenue [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   43   76
Tenant reimbursement income   1   3
Fee and other income   7   10
Total revenues   51   89
Building operating   1,143   2,223
Related party management fees   1   2
Operating   1,144   2,225
General and administrative   12   399
Total expenses   1,156   2,624
Operating income (loss)   (1,105)   (2,535)
Interest and debt expense   (1,380)   (2,208)
Unrealized depreciation on investment in real estate   (520)   (530)
Net income (loss) before income taxes   (3,005)   (5,273)
Net income (loss)   (3,005)   (5,273)
425 Eye Street [Member]        
Schedule Of Balance Sheet And Income Statement Items [Line Items]        
Rental income   2,642   5,300
Tenant reimbursement income   83   827
Fee and other income   (179)    
Total revenues   2,546   6,127
Building operating   1,390   2,904
Related party management fees   79   184
Operating   1,469   3,088
Depreciation and amortization   1,398   2,793
General and administrative   107   114
Total expenses   2,974   5,995
Operating income (loss)   (428)   132
Interest and debt expense   (1,301)   (2,520)
Net income (loss) before income taxes   (1,729)   (2,388)
Income tax benefit (expense)   24   (2,315)
Net income (loss)   $ (1,705)   $ (4,703)