XML 86 R70.htm IDEA: XBRL DOCUMENT v3.3.1.900
Real Estate Fund Investments - Schedule of Amounts Recognized in Income Statement (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 11 Months Ended 12 Months Ended
Dec. 31, 2014
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Nov. 23, 2014
Dec. 31, 2015
Dec. 31, 2013
Real Estate Properties [Line Items]                
Rental income $ 57,465           $ 586,530  
Tenant reimbursement income 5,865           50,885  
Fee and other income 2,805           24,993  
Total revenues 66,135 $ 170,528 $ 167,726 $ 162,928 $ 161,226   662,408  
Operating 26,011           244,754  
Depreciation and amortization 34,481           294,624  
General and administrative 2,207           42,056  
Total expenses 62,699           591,789  
Operating income (loss) 3,436           70,619  
Unrealized gain on interest rate swaps 15,084           75,760  
Interest and debt expense (43,743)           (168,366)  
Net income before income taxes 73,227           23,709  
Income tax expense (505)           (2,566)  
Net income $ 72,722           $ 21,143  
1633 Broadway [Member]                
Real Estate Properties [Line Items]                
Rental income           $ 136,422   $ 130,590
Tenant reimbursement income           12,742   13,538
Fee and other income           2,951   2,994
Total revenues           152,115   147,122
Building operating           50,830   54,867
Related party management fees           2,864   2,870
Operating           53,694   57,737
Depreciation and amortization           10,990   11,187
General and administrative           118   251
Total expenses           64,802   69,175
Operating income (loss)           87,313   77,947
Unrealized gain on interest rate swaps           25,226   34,711
Interest and debt expense           (46,315)   (52,563)
Net income before income taxes           66,224   60,095
Net income           66,224   60,095
900 Third Avenue [Member]                
Real Estate Properties [Line Items]                
Rental income           31,219   33,601
Tenant reimbursement income           3,001   3,036
Fee and other income           1,680   732
Total revenues           35,900   37,369
Building operating           14,904   16,150
Related party management fees           914   980
Operating           15,818   17,130
Depreciation and amortization           6,085   6,349
General and administrative           113   156
Total expenses           22,016   23,635
Operating income (loss)           13,884   13,734
Unrealized gain on interest rate swaps           5,759   9,985
Interest and debt expense           (13,269)   (14,872)
Net income before income taxes           6,374   8,847
Net income           6,374   8,847
31 West 52nd Street [Member]                
Real Estate Properties [Line Items]                
Rental income           67,453   77,257
Tenant reimbursement income           5,126   5,100
Fee and other income           3,360   1,154
Total revenues           75,939   83,511
Building operating           21,516   22,905
Related party management fees           1,244   1,295
Operating           22,760   24,200
Depreciation and amortization           23,438   22,688
General and administrative           119   130
Total expenses           46,317   47,018
Operating income (loss)           29,622   36,493
Unrealized gain on interest rate swaps           8,466   15,993
Interest and debt expense           (20,092)   (22,307)
Net income before income taxes           17,996   30,179
Net income           17,996   30,179
1301 Avenue of the Americas [Member]                
Real Estate Properties [Line Items]                
Rental income           104,220   97,576
Tenant reimbursement income           8,252   9,693
Fee and other income           9,667   2,598
Total revenues           122,139   109,867
Building operating           46,679   51,247
Related party management fees           1,580   1,646
Operating           48,259   52,893
Depreciation and amortization           37,212   37,075
General and administrative           167   215
Total expenses           85,638   90,183
Operating income (loss)           36,501   19,684
Unrealized gain on interest rate swaps           12,042   21,275
Interest and debt expense           (54,436)   (68,540)
Net income before income taxes           (5,893)   (27,581)
Net income           (5,893)   (27,581)
One Market Plaza [Member]                
Real Estate Properties [Line Items]                
Rental income           65,314   77,265
Tenant reimbursement income           1,191   1,707
Fee and other income           3,242   7,778
Total revenues           69,747   86,750
Building operating           25,119   29,985
Related party management fees           701   832
Operating           25,820   30,817
Depreciation and amortization           31,422   37,847
General and administrative           4,545   236
Total expenses           61,787   68,900
Operating income (loss)           7,960   17,850
Unrealized gain on interest rate swaps           20,848   36,378
Interest and debt expense           (48,486)   (55,170)
Net income before income taxes           (19,678)   (942)
Net income           (19,678)   (942)
Liberty Place [Member]                
Real Estate Properties [Line Items]                
Rental income           5,823   8,421
Tenant reimbursement income           1,884   2,528
Fee and other income           50   82
Total revenues           7,757   11,031
Building operating           3,911   4,286
Related party management fees           214   275
Operating           4,125   4,561
General and administrative           66   63
Total expenses           4,191   4,624
Operating income (loss)           3,566   6,407
Interest and debt expense           (3,488)   (3,887)
Unrealized (depreciation) appreciation on investment in real estate           (2,772)   (2,066)
Net income before income taxes           (2,694)   454
Income tax expense           (105)   (45)
Net income           (2,799)   409
1899 Pennsylvania Avenue [Member]                
Real Estate Properties [Line Items]                
Rental income           7,249   9,686
Tenant reimbursement income           3,648   4,807
Fee and other income           115   153
Total revenues           11,012   14,646
Building operating           4,674   5,066
Related party management fees           254   330
Operating           4,928   5,396
Depreciation and amortization           3,484   4,139
General and administrative           58   69
Total expenses           8,470   9,604
Operating income (loss)           2,542   5,042
Interest and debt expense           (4,051)   (4,514)
Net income before income taxes           (1,509)   528
Income tax expense           53   (54)
Net income           (1,456)   474
2099 Pennsylvania Avenue [Member]                
Real Estate Properties [Line Items]                
Rental income           165   432
Tenant reimbursement income           6   74
Fee and other income           280   58
Total revenues           451   564
Building operating           4,147   4,531
Related party management fees           38   13
Operating           4,185   4,544
General and administrative           798   66
Total expenses           4,983   4,610
Operating income (loss)           (4,532)   (4,046)
Unrealized gain on interest rate swaps               1,101
Interest and debt expense           (4,578)   (5,285)
Unrealized (depreciation) appreciation on investment in real estate           (749)   1,965
Net income before income taxes           (9,859)   (6,265)
Net income           (9,859)   (6,265)
425 Eye Street [Member]                
Real Estate Properties [Line Items]                
Rental income           9,501   10,167
Tenant reimbursement income           879   4
Fee and other income           319   801
Total revenues           10,699   10,972
Building operating           5,148   5,448
Related party management fees           339   354
Operating           5,487   5,802
Depreciation and amortization           5,022   5,502
General and administrative           71   75
Total expenses           10,580   11,379
Operating income (loss)           119   (407)
Unrealized gain on interest rate swaps               427
Interest and debt expense           (4,548)   (5,664)
Net income before income taxes           (4,429)   (5,644)
Income tax expense           (2,430)   2,492
Net income           $ (6,859)   $ (3,152)