XML 87 R62.htm IDEA: XBRL DOCUMENT v3.22.4
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Mar. 30, 2021
Schedule of Equity Method Investments [Line Items]        
Total revenue $ 3,108,581 $ 2,888,621 $ 2,765,686  
Expenses        
Transaction costs 2,905 5,036 1,531  
Depreciation and amortization 749,775 717,336 683,751  
Total expenses 2,050,056 1,920,581 1,860,364  
Other income (expense)        
Losses from early extinguishment of debt 0 (45,182) 0  
Interest expense (437,139) (423,346) (431,717)  
Gains on sales of real estate 437,019 123,660 618,982  
Net income 1,020,584 631,932 1,018,691  
Income (Loss) from Equity Method Investments (59,840) (2,570) (85,110)  
Straight Line Rent Adjustments 108,000 104,300 104,900  
Write-off (reinstatement) for accrued rent and accounts receivables (1,500) 1,300 90,300  
Above and below market rent adjustments, net 9,100 4,200 6,500  
Unconsolidated Joint Ventures [Member]        
Schedule of Equity Method Investments [Line Items]        
Total revenue [1] 512,078 383,649 319,560  
Expenses        
Operating 198,632 158,498 144,347  
Transaction costs 837 470 1,027  
Depreciation and amortization 181,041 147,121 141,853  
Total expenses 380,510 306,089 287,227  
Other income (expense)        
Losses from early extinguishment of debt (1,327) 0 0  
Interest expense (154,065) (108,884) (98,051)  
Unrealized gain on derivative instruments 1,681 0 0  
Gains on sales of real estate 0 0 11,737 [2]  
Net income (22,143) (31,324) (53,981)  
Company's share of net income (2,551) (10,254) (16,256)  
Gain on Sale of Investments 0 10,257 [3] 0  
Impairment loss on investment (50,705) [4] 0 (60,524) [4]  
Basis differential [5] (6,584) (2,573) (8,330)  
Income (Loss) from Equity Method Investments (59,840) (2,570) (85,110)  
Straight Line Rent Adjustments (62,900) (17,200) (10,100)  
Above and below market rent adjustments, net 400 400 $ 900  
Parcels of undeveloped land     2  
Annapolis Junction NFM, LLC [Member]        
Other income (expense)        
Gain on Sale of Investments   10,300    
Ownership Percentage       50.00%
Colorado Center [Member] | Unconsolidated Joint Ventures [Member]        
Other income (expense)        
Straight Line Rent Adjustments 500 $ 800 $ 1,800  
Dock 72 [Member] | Unconsolidated Joint Ventures [Member]        
Other income (expense)        
Impairment loss on investment $ 50,700   $ 60,500  
[1] Includes straight-line rent adjustments of approximately $62.9 million, $17.2 million and $(10.1) million for the years ended December 31, 2022, 2021 and 2020, respectively.
[2] For the year ended December 31, 2020, represents the gain on sale of Annapolis Junction Building Eight and two land parcels. The gain on sale of real estate is included in Loss from Unconsolidated Joint Ventures in the Company’s Consolidated Statements of Operations.
[3] During the year ended December 31, 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.
[4] During the years ended December 31, 2022 and December 31, 2020, the Company recognized an other-than-temporary impairment loss on its investment in the unconsolidated joint venture that owns Dock 72 in Brooklyn, New York totaling approximately $50.7 million and $60.5 million, respectively.
[5] Includes straight-line rent adjustments of approximately $0.5 million, $0.8 million and $1.8 million for the years ended December 31, 2022, 2021 and 2020, respectively. Also includes net above-/below-market rent adjustments of approximately $0.4 million, $0.4 million and $0.9 million for the years ended December 31, 2022, 2021 and 2020, respectively.