XML 18 R33.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
USD ($)
Jun. 30, 2014
USD ($)
Jun. 30, 2015
USD ($)
yr
Jun. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 618,221 $ 589,794 $ 1,236,697 $ 1,164,488  
Expenses          
Depreciation and amortization 167,844 154,628 322,067 308,898  
Total expenses 413,295 388,521 825,562 786,318  
Operating income 204,926 201,273 411,135 378,170  
Other expense          
Interest expense 108,534 110,977 217,291 224,531  
Net income 100,739 95,901 309,909 163,657  
Income from unconsolidated joint ventures 3,078 2,834 17,912 5,650  
Distribution related to excess loan proceeds     24,527 357  
Mortgage loan 4,269,808   4,269,808   $ 4,309,484
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1] 39,152 38,437 78,684 76,471  
Expenses          
Operating 15,824 15,461 32,099 30,925  
Depreciation and amortization 8,951 9,167 18,022 18,259  
Total expenses 24,775 24,628 50,121 49,184  
Operating income 14,377 13,809 28,563 27,287  
Other expense          
Interest expense 7,986 7,984 15,966 15,996  
Net income 6,391 5,825 12,597 11,291  
Company's share of net income (loss) 2,902 2,578 17,544 [2] 5,203  
Basis differential 176 256 368 447  
Income from unconsolidated joint ventures 3,078 2,834 17,912 5,650  
Straight-line rent adjustments 300 300 2,000 900  
"Above" and "below" market rent adjustments, net (100) $ (100) (100) $ 0  
Mortgage loan 832,860   832,860   $ 830,075
901 New York Avenue Llc [Member]          
Other expense          
Distribution related to excess loan proceeds     24,500    
Mortgage loan $ 225,000   $ 225,000    
Mortgage loan term (in years) | yr     10    
[1] Includes straight-line rent adjustments of approximately $0.3 million and $0.3 million for the three months ended June 30, 2015 and 2014, respectively, and approximately $2.0 million and $0.9 million for the six months ended June 30, 2015 and 2014. Includes net above-/below-market rent adjustments of approximately $(0.1) million and $(0.1) million for the three months ended June 30, 2015 and 2014, respectively, and approximately $(0.1) million and $0.0 million for the six months ended June 30, 2015 and 2014, respectively.
[2] During the six months ended June 30, 2015, the Company received a distribution of approximately $24.5 million, which was generated from the excess loan proceeds from the refinancing of 901 New York Avenue's mortgage loan to a new 10-year mortgage loan totaling $225.0 million. The Company’s allocation of income and distributions for the six months ended June 30, 2015 was not proportionate to its nominal ownership interest as a result of the achievement of specified investment return thresholds, as provided for in the joint venture agreement.