XML 84 R63.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Schedule of Equity Method Investments [Line Items]                      
Total revenue $ 636,061 $ 625,228 $ 623,546 $ 665,985 $ 624,240 $ 629,884 $ 618,221 $ 618,476 $ 2,550,820 $ 2,490,821 $ 2,396,998
Expenses                      
Depreciation and amortization                 694,403 639,542 628,573
Total expenses                 1,725,036 1,641,456 1,595,176
Operating income                 825,784 849,365 801,822
Other income (expense)                      
Interest expense                 (412,849) (432,196) (455,743)
Net income                 569,977 799,918 526,057
Income from unconsolidated joint ventures                 8,074 22,770 12,769
Gain on sale of investment in unconsolidated joint venture                 59,370 0 0
Straight-line rent adjustments                 31,700 80,000 63,100
Mortgage and notes payable, net 2,063,087       3,435,242       2,063,087 3,435,242  
Above and below market rent adjustments, net                 30,200 35,900 48,300
Gain on sale of investment in unconsolidated joint venture                 55,707 0 0
Unconsolidated Joint Ventures [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Total revenue [1]                 177,182 155,642 158,161
Expenses                      
Operating                 76,741 65,093 62,974
Depreciation and amortization                 44,989 36,057 37,041
Total expenses                 121,730 101,150 100,015
Operating income                 55,452 54,492 58,146
Other income (expense)                      
Interest expense                 (34,016) (32,176) (31,896)
Net income                 21,436 22,316 26,250
Company's share of net income                 9,873 22,031 [2] 11,913
Basis differential                 (1,799) [3] 739 856
Income from unconsolidated joint ventures                 8,074 22,770 12,769
Straight-line rent adjustments                 18,100 3,900 $ 3,000
Mortgage and notes payable, net $ 865,665       830,125       865,665 830,125  
BP/CRF 901 New York Avenue LLC [Member]                      
Other income (expense)                      
Mortgage and notes payable, net         $ 225,000         225,000  
Gain on sale of investment in unconsolidated joint venture                   $ 24,500  
Colorado Center [Member]                      
Other income (expense)                      
Straight-line rent adjustments                 1,400    
Above and below market rent adjustments, net                 $ (900)    
[1] Includes straight-line rent adjustments of approximately $18.1 million, $3.9 million and $3.0 million for the years ended December 31, 2016, 2015 and 2014, 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.
[3] Includes the Company’s share of straight-line rent adjustments of approximately $1.4 million and net below-market rent adjustments of approximately $0.9 million for the year ended December 31, 2016.