XML 59 R42.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 625,228 $ 629,884 $ 1,914,759 $ 1,866,581  
Expenses          
Depreciation and amortization 203,748 153,015 516,371 475,082  
Total expenses 467,623 402,134 1,288,677 1,227,696  
Operating income 157,605 227,750 626,082 638,885  
Other expense          
Interest expense 104,641 108,727 314,953 326,018  
Losses on Extinguishment of Debt 371 0 371 0  
Net income 71,504 323,271 405,083 633,180  
Income from unconsolidated joint ventures 1,464 2,647 5,489 20,559  
Distribution related to excess loan proceeds     0 24,527  
Mortgage notes payable, net 2,077,707   2,077,707   $ 3,435,242
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1] 49,002 38,197 125,039 116,881  
Expenses          
Operating 21,753 15,896 54,779 47,995  
Depreciation and amortization 12,038 8,832 30,306 26,854  
Total expenses 33,791 24,728 85,085 74,849  
Operating income 15,211 13,469 39,954 42,032  
Other expense          
Interest expense 8,400 8,019 25,172 23,985  
Net income 6,811 5,450 14,782 18,047  
Company's share of net income 3,179 2,481 6,830 20,025 [2]  
Basis differential (1,715) [3] 166 (1,341) [3] 534  
Income from unconsolidated joint ventures 1,464 2,647 5,489 20,559  
Straight-line rent adjustments 5,200 (300) 11,000 1,700  
Mortgage notes payable, net 826,807   826,807   $ 830,125
Colorado Center [Member]          
Other expense          
Straight-line rent adjustments 700   700 [3]    
"Above" and "below" market rent adjustments, net $ 500   $ 500 [3]    
BP/CRF 901 New York Avenue LLC [Member]          
Other expense          
Distribution related to excess loan proceeds       24,500  
Mortgage notes payable, net   $ 225,000   $ 225,000  
[1] Includes straight-line rent adjustments of approximately $5.2 million and $(0.3) million for the three months ended September 30, 2016 and 2015, respectively, and approximately $11.0 million and $1.7 million for the nine months ended September 30, 2016 and 2015, respectively.
[2] During the nine months ended September 30, 2015, the Company received a distribution of approximately $24.5 million, which was generated from the excess loan proceeds from the refinancing of 901 New York Avenue’s mortgage loan to a new 10-year mortgage loan totaling $225.0 million. The Company’s allocation of income and distributions for the nine months ended September 30, 2015 was not proportionate to its nominal ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.
[3] Includes a straight-line rent adjustment of approximately $0.7 million and a net above-/below-market rent adjustment of approximately $0.5 million for the three and nine months ended September 30, 2016.