XML 84 R63.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Schedule of Equity Method Investments [Line Items]                      
Mortgage notes payable $ 3,438,714       $ 4,309,484       $ 3,438,714 $ 4,309,484  
Total revenue 624,240 $ 629,884 $ 618,221 $ 618,476 613,707 $ 618,803 $ 589,794 $ 574,694 2,490,821 2,396,998 $ 2,135,539
Expenses                      
Depreciation and amortization                 639,542 628,573 560,637
Total expenses                 1,641,456 1,595,176 1,457,419
Operating income                 849,365 801,822 678,120
Other income (expense)                      
Interest expense                 (432,196) (455,743) (446,880)
(Losses) gains from early extinguishments of debt                 (22,040) (10,633) 122
Income (loss) from continuing operations 85,406 $ 123,792 $ 100,739 $ 114,086 85,323 $ 109,038 $ 95,901 $ 67,756 424,023 358,018 703,648
Net income (loss)                 799,918 526,057 841,440
Income from unconsolidated joint ventures                 22,770 12,769 75,074
Straight-line rent adjustments                 80,000 63,100 65,800
Above and below market rent adjustments, net                 35,900 48,300 28,000
Proceeds from Sale of Equity Method Investments                 24,527 1,491 225,862
Gain on consolidation of joint ventures                 0 0 385,991
Unconsolidated Joint Ventures [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Mortgage notes payable 833,895       $ 830,075       833,895 830,075  
Total revenue [1]                 155,642 158,161 311,548
Expenses                      
Operating                 65,093 62,974 105,319
Depreciation and amortization                 36,057 37,041 86,088
Total expenses                 101,150 100,015 191,407
Operating income                 54,492 58,146 120,141
Other income (expense)                      
Interest expense                 (32,176) (31,896) (112,535)
(Losses) gains from early extinguishments of debt                 0 0 (1,677)
Income (loss) from continuing operations                 22,316 26,250 5,929
Gains on sale of real estate                 0 0 14,207
Net income (loss)                 22,316 26,250 20,136
Company's share of net income (loss)                 22,031 [2] 11,913 4,612
Gains on sale of real estate                 0 0 54,501
Basis differential                 739 856 (1,017)
Elimination of inter-entity interest on partner loan                 0 0 16,978
Income from unconsolidated joint ventures                 22,770 12,769 75,074
Straight-line rent adjustments                 3,900 3,000 7,800
Above and below market rent adjustments, net                 (200) (100) 33,700
Gain on consolidation of joint ventures                 0 $ 0 $ 385,991
BP/CRF 901 New York Avenue LLC [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Mortgage notes payable $ 225,000               225,000    
Other income (expense)                      
Proceeds from Sale of Equity Method Investments                 $ 24,500    
[1] Includes straight-line rent adjustments of $3.9 million, $3.0 million and $7.8 million for the years ended December 31, 2015, 2014 and 2013, respectively. Includes net above-/below-market rent adjustments of $(0.2) million, $(0.1) million and $33.7 million for the years ended December 31, 2015, 2014 and 2013, respectively.
[2] During the year ended December 31, 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 year ended December 31 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.