XML 58 R41.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 656,907 $ 623,546 $ 1,289,135 $ 1,289,531  
Expenses          
Depreciation and amortization 151,919 153,175 311,124 312,623  
Total expenses 418,217 405,422 844,220 821,054  
Operating income 238,690 218,124 444,915 468,477  
Other expense          
Interest expense 95,143 105,003 190,677 210,312  
Losses on Extinguishment of Debt (14,354) 0 (14,354) 0  
Net income 167,010 117,357 282,574 333,579  
Income from unconsolidated joint ventures 3,108 2,234 6,192 4,025  
Mortgage notes payable, net 2,986,283   2,986,283   $ 2,063,087
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1] 55,862 38,368 110,623 76,037  
Expenses          
Operating 22,103 16,359 44,182 33,026  
Depreciation and amortization 14,224 9,204 28,533 18,268  
Total expenses 36,327 25,563 72,715 51,294  
Operating income 19,535 12,805 37,908 24,743  
Other expense          
Interest expense 9,427 8,383 18,727 16,772  
Net income 10,108 4,422 19,181 7,971  
Company's share of net income 4,344 2,052 8,667 3,651  
Basis differential [2] (1,236) 182 (2,475) 374  
Income from unconsolidated joint ventures 3,108 2,234 6,192 4,025  
Straight-line rent adjustments 4,300 $ 3,600 11,300 $ 5,800  
Mortgage notes payable, net 863,981   863,981   $ 865,665
Colorado Center [Member] | Unconsolidated Joint Ventures [Member]          
Other expense          
Straight-line rent adjustments 800   1,500    
"Above" and "below" market rent adjustments, net $ 400   $ 900    
[1] Includes straight-line rent adjustments of approximately $4.3 million and $3.6 million for the three months ended June 30, 2017 and 2016, respectively and $11.3 million and $5.8 million for the six months ended June 30, 2017 and 2016, respectively.
[2] Includes straight-line rent adjustments of approximately $0.8 million and $1.5 million for the three and six months ended June 30, 2017, respectively, and net above-/below-market rent adjustments of approximately $0.4 million and $0.9 million for the three and six months ended June 30, 2017, respectively.