XML 59 R44.htm IDEA: XBRL DOCUMENT v3.25.3
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Sep. 17, 2025
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 871,510 $ 859,227 $ 2,605,182 $ 2,549,148  
Expenses          
Transaction costs 1,431 188 2,556 890  
Depreciation and amortization 236,147 222,890 680,073 661,148  
Total expenses 618,951 597,809 1,847,975 1,790,774  
Other income (expense)          
Loss from early extinguishment of debt 0 0 (338) 0  
Interest expense (164,299) (163,194) (490,526) (474,727)  
Loss on sales-type lease 0 0 (2,490) 0  
Gains on sales of real estate 1,932 517 20,322 517  
Net income (loss) (116,840) 108,452 89,206 322,005  
Income (loss) from unconsolidated joint ventures $ (148,329) (7,011) $ (153,792) 6,376  
Rosecrans-Sepulveda Partners 4, LLC          
Other income (expense)          
Ownership Percentage 50.00% [1]   50.00% [1]   50.00%
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [2] $ 128,190 128,435 $ 384,309 378,981  
Expenses          
Operating 56,578 53,280 165,497 148,929  
Transaction costs 2 53 173 61  
Depreciation and amortization 45,409 41,082 131,940 118,901  
Total expenses 101,989 94,415 297,610 267,891  
Other income (expense)          
Loss from early extinguishment of debt 0 0 (62) 0  
Interest expense (47,202) (45,244) (136,738) (132,106)  
Unrealized loss on derivative instruments 1,403 19,172 14,632 8,212  
Gains on sales of real estate 4,762 [3] 0 4,762 [3] 0  
Net income (loss) (17,642) (30,396) (59,971) (29,228)  
Company's share of net income (loss) (6,613) [3] (9,319) (20,099) [3] (9,105)  
Gain on sale / consolidation 0 0 0 21,696 [4]  
Equity Method Investment, Other-than-Temporary Impairment (145,133) [5] 0 (145,133) [5] 0  
Basis differential [6] 3,417 [3] 2,308 11,440 [3] (6,215)  
Income (loss) from unconsolidated joint ventures (148,329) (7,011) (153,792) 6,376  
Straight Line Rent Adjustments 3,700 2,600 12,400 16,500  
Unconsolidated Joint Ventures [Member] | Rosecrans-Sepulveda Partners 4, LLC          
Other income (expense)          
Gains on sales of real estate 2,200        
Unconsolidated Joint Ventures [Member] | Basis Differential          
Expenses          
Depreciation and amortization (3,100) 3,900 (7,400) 6,800  
Other income (expense)          
Unrealized loss on derivative instruments $ 400 $ 5,100 3,900 $ 4,900  
Unconsolidated Joint Ventures [Member] | Joint Venture Partner [Member] | 901 New York Avenue LLC [Member]          
Other income (expense)          
Ownership Percentage   50.00%   50.00%  
Unconsolidated Joint Ventures [Member] | Company's Share [Member] | Rosecrans-Sepulveda Partners 4, LLC          
Other income (expense)          
Gains on sales of real estate     $ 2,200    
[1] On September 17, 2025, the joint venture completed the sale of Beach Cities Media Campus, a land parcel, located in El Segundo, California.
[2] Includes straight-line rent adjustments of approximately $3.7 million and $2.6 million for the three months ended September 30, 2025 and 2024, respectively, and approximately $12.4 million and $16.5 million for the nine months ended September 30, 2025 and 2024, respectively.
[3] During the three and nine months ended September 30, 2025, the joint venture recorded a gain on sale of real estate related to the Beach Cities Media Campus. As a result of the historical basis difference, the Company recognized a gain on sale of real estate totaling approximately $2.2 million, which consists of its share of the gain on sale reported by the joint venture as well as an adjustment for a basis differential.
[4] During the nine months ended September 30, 2024, the Company acquired its joint venture partner’s 50% economic interest in 901 New York Avenue.
[5] During the three and nine months ended September 30, 2025, the Company recognized an other-than-temporary impairment loss on its investment in Gateway Commons of approximately $145.1 million.
[6] Includes depreciation and amortization of approximately $(3.1) million and $3.9 million for the three months ended September 30, 2025 and 2024, respectively, and approximately $(7.4) million and $6.8 million for the nine months ended September 30, 2025 and 2024, respectively. Includes unrealized losses on derivative instruments of approximately $0.4 million and $5.1 million for the three months ended September 30, 2025 and 2024, respectively, and approximately $3.9 million and $4.9 million for the nine months ended September 30, 2025 and 2024, respectively.