XML 57 R43.htm IDEA: XBRL DOCUMENT v3.22.2
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Mar. 30, 2021
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 773,927 $ 713,807 $ 1,528,234 $ 1,427,502  
Expenses          
Transaction costs 496 751 496 1,082  
Depreciation and amortization 183,146 183,838 360,770 360,403  
Total expenses 501,838 476,348 1,001,816 961,148  
Other income (expense)          
Loss from early extinguishment of debt 0 0 0 (898)  
Interest expense (104,142) (106,319) (205,370) (214,221)  
Gains on sales of real estate 96,247 7,756 118,948 7,756  
Net income 267,243 141,250 444,200 269,397  
Income (Loss) from Equity Method Investments (54) (1,373) 2,135 3,852  
Above and below market rent adjustments, net     4,200    
Write-off (reinstatement) for accrued rent and accounts receivables (500) 900 (1,500) 1,300  
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1] 120,871 91,226 245,362 178,492  
Expenses          
Operating 45,353 36,787 90,994 73,921  
Transaction costs 811 0 811 7  
Depreciation and amortization 43,293 33,627 87,957 67,730  
Total expenses 89,457 70,414 179,762 141,658  
Other income (expense)          
Loss from early extinguishment of debt 0 0 (1,327) 0  
Interest expense (32,219) (25,636) (62,592) (51,192)  
Net income (805) (4,824) 1,681 (14,358)  
Company's share of net income 1,082 (2,137) 4,476 (5,777)  
Gain on Sale of Investments 0 0 0 10,257 [2]  
Basis differential [3] (1,136) 764 (2,341) (628)  
Income (Loss) from Equity Method Investments (54) (1,373) 2,135 3,852  
Straight Line Rent Adjustments (17,800) (5,000) (45,300) (6,100)  
Write-off (reinstatement) for accrued rent and accounts receivables     (2,500)    
Annapolis Junction NFM, LLC [Member]          
Other income (expense)          
Gain on Sale of Investments       10,300  
Ownership Percentage         50.00%
Colorado Center [Member]          
Other income (expense)          
Straight Line Rent Adjustments 100 100 200 600  
Above and below market rent adjustments, net $ 100 $ 100 $ 200 $ 200  
[1] Includes straight-line rent adjustments of approximately $17.8 million and $5.0 million for the three months ended June 30, 2022 and 2021, respectively, and approximately $45.3 million and $6.1 million for the six months ended June 30, 2022 and 2021, respectively. For the six months ended June 30, 2022, reinstatement of accrued rent balances totaled approximately $2.5 million
[2] During the six months ended June 30, 2021, the Company completed the sale of its 50% ownership interest in Annapolis Junction NFM LLC. The Company recognized a gain on sale of investment of approximately $10.3 million.
[3] Includes straight-line rent adjustments of approximately $0.1 million for each of the three months ended June 30, 2022 and 2021, and approximately $0.2 million and $0.6 million for the six months ended June 30, 2022 and 2021, respectively. Also includes net above-/below-market rent adjustments of approximately $0.1 million for each of the three months ended June 30, 2022 and 2021, and approximately $0.2 million for each of the six months ended June 30, 2022 and 2021.