XML 65 R50.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Schedule of Equity Method Investments [Line Items]        
Total revenue $ 850,482 $ 817,153 $ 1,689,921 $ 1,620,353
Expenses        
Transaction costs 189 308 702 1,219
Depreciation and amortization 219,542 202,577 438,258 411,311
Total expenses 599,253 550,866 1,192,965 1,119,527
Other income (expense)        
Interest expense (149,642) (142,473) (311,533) (276,680)
Net Loss 106,949 136,184 213,553 241,812
Income (Loss) from Equity Method Investments (5,799) (6,668) 13,387 (14,237)
Unconsolidated Joint Ventures [Member]        
Schedule of Equity Method Investments [Line Items]        
Total revenue [1] 120,152 164,771 250,546 316,194
Expenses        
Operating 46,453 61,023 95,649 118,229
Transaction costs 5 27 8 101
Depreciation and amortization 38,396 51,233 77,819 101,211
Total expenses 84,854 112,283 173,476 219,541
Other income (expense)        
Losses from early extinguishment of debt 0 (3) 0 (3)
Interest expense (43,299) (58,799) (86,862) (116,049)
Unrealized gain on derivative instruments 848 (14,457) (10,960) (3,847)
Net Loss (7,153) 8,143 1,168 (15,552)
Company's share of net income (loss) (2,744) 639 214 (6,263)
Gain (loss) on sale / consolidation 0 0 21,696 0
Basis differential [2] (3,055) (7,307) (8,523) (7,974)
Income (Loss) from Equity Method Investments (5,799) (6,668) 13,387 (14,237)
Straight Line Rent Adjustments 6,200 6,900 13,800 13,200
Unconsolidated Joint Ventures [Member] | Basis Differential        
Expenses        
Depreciation and amortization 3,000 3,700 5,900 7,400
Other income (expense)        
Straight Line Rent Adjustments 300 400 600 700
Above and below market rent adjustments, net 200 200 400 400
Derivative, Gain (Loss) on Derivative, Net $ 200 $ 3,900 $ 2,900 $ 1,000
[1] Includes straight-line rent adjustments of approximately $6.2 million and $6.9 million for the three months ended June 30, 2024 and 2023, respectively, and approximately $13.8 million and $13.2 million for the six months ended June 30, 2024 and 2023, respectively.
[2] Includes depreciation and amortization of approximately $3.0 million and $3.7 million for the three months ended June 30, 2024 and 2023, respectively, and approximately $5.9 million and $7.4 million for the six months ended June 30, 2024 and 2023, respectively. Includes unrealized gain on derivative instruments of approximately $0.2 million and $3.9 million for the three months ended June 30, 2024 and 2023, respectively, and approximately $2.9 million and $1.0 million for the six months ended June 30, 2024 and 2023, respectively. Includes straight-line rent adjustments of approximately $0.3 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and approximately $0.6 million and $0.7 million for the six months ended June 30, 2024 and 2023, respectively. Also includes net above-/below-market rent adjustments of approximately $0.2 million for the three months ended June 30, 2024 and 2023, respectively, and approximately $0.4 million for the six months ended June 30, 2024 and 2023.