XML 68 R50.htm IDEA: XBRL DOCUMENT v3.24.3
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Schedule of Equity Method Investments [Line Items]        
Total revenue $ 859,227 $ 824,283 $ 2,549,148 $ 2,444,636
Expenses        
Transaction costs 188 751 890 1,970
Depreciation and amortization 222,890 207,435 661,148 618,746
Total expenses 597,809 552,714 1,790,774 1,672,241
Other income (expense)        
Interest expense (163,194) (147,812) (474,727) (424,492)
Net Loss 108,452 (103,543) 322,005 138,269
Income (Loss) from Equity Method Investments (7,011) (247,556) 6,376 (261,793)
Unconsolidated Joint Ventures [Member]        
Schedule of Equity Method Investments [Line Items]        
Total revenue [1] 128,435 153,551 378,981 469,745
Expenses        
Operating 53,280 65,119 148,929 183,348
Transaction costs 53 78 61 179
Depreciation and amortization 41,082 49,840 118,901 151,051
Total expenses 94,415 115,037 267,891 334,578
Other income (expense)        
Losses from early extinguishment of debt 0 0 0 (3)
Interest expense (45,244) (60,737) (132,106) (176,786)
Unrealized gain (loss) on derivative instruments (19,172) 10,242 (8,212) 14,089
Net Loss (30,396) (11,981) (29,228) (27,533)
Company's share of net income (loss) (9,319) (4,476) (9,105) (10,739)
Gain on Unconsolidated Joint Venture Investment 0 35,756 [2] 0 35,756 [2]
Gain on sale / consolidation 0 0 21,696 0
Impairment loss on investment 0 (272,603) [3] 0 (272,603) [3]
Basis differential [4] 2,308 (6,233) (6,215) (14,207)
Income (Loss) from Equity Method Investments (7,011) (247,556) 6,376 (261,793)
Straight Line Rent Adjustments 2,600 7,700 16,500 20,900
Unconsolidated Joint Ventures [Member] | Basis Differential        
Expenses        
Depreciation and amortization 3,900 4,100 6,800 7,800
Other income (expense)        
Straight Line Rent Adjustments 300 400 1,000 1,100
Above and below market rent adjustments, net 200 200 600 600
Derivative, Gain (Loss) on Derivative, Net $ 5,100 2,700 $ 4,900 6,600
Unconsolidated Joint Ventures [Member] | Impairment Losses on Investments        
Other income (expense)        
Impairment loss on investment   $ 272,600   $ 272,600
[1] Includes straight-line rent adjustments of approximately $2.6 million and $7.7 million for the three months ended September 30, 2024 and 2023, respectively, and approximately $16.5 million and $20.9 million for the nine months ended September 30, 2024 and 2023, respectively.
[2] During the three months ended September 30, 2023, the Company completed a restructuring of its ownership in Metropolitan Square.
[3] During the three and nine months ended September 30, 2023, the Company recognized an other-than-temporary impairment loss on its investments in Platform 16, 360 Park Avenue South, 200 Fifth Avenue and Safeco Plaza aggregating approximately $272.6 million.
[4] Includes depreciation and amortization of approximately $3.9 million and $4.1 million for the three months ended September 30, 2024 and 2023, respectively, and approximately $6.8 million and $7.8 million for the nine months ended September 30, 2024 and 2023, respectively. Includes unrealized loss on derivative instruments of approximately $5.1 million and $2.7 million for the three months ended September 30, 2024 and 2023, respectively, and approximately $4.9 million and $6.6 million for the nine months ended September 30, 2024 and 2023, respectively. Includes straight-line rent adjustments of approximately $0.3 million and $0.4 million for the three months ended September 30, 2024 and 2023, respectively, and approximately $1.0 million and $1.1 million for the nine months ended September 30, 2024 and 2023, respectively. Also includes net above-/below-market rent adjustments of approximately $0.2 million for the three months ended September 30, 2024 and 2023, and approximately $0.6 million for the nine months ended September 30, 2024 and 2023.