XML 88 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Schedule of Equity Method Investments [Line Items]                      
Total revenue $ 655,229 $ 657,712 $ 656,907 $ 632,228 $ 636,061 $ 625,228 $ 623,546 $ 665,985 $ 2,602,076 $ 2,550,820 $ 2,490,821
Expenses                      
Depreciation and amortization                 617,547 694,403 639,542
Total expenses                 1,693,966 1,725,036 1,641,456
Operating income                 908,110 825,784 849,365
Other income (expense)                      
Interest expense                 (374,481) (412,849) (432,196)
Net income                 562,481 569,977 799,918
Income from unconsolidated joint ventures                 11,232 8,074 22,770
Gain on sale of investment in unconsolidated joint venture                 0 59,370 0
Straight-line rent adjustments                 54,800 31,700 80,000
Mortgage and notes payable, net 2,979,281       2,063,087       2,979,281 2,063,087  
Above and below market rent adjustments, net                 23,500 30,200 35,900
Gain on sale of investment in unconsolidated joint venture                 0 55,707 0
Unconsolidated Joint Ventures [Member]                      
Schedule of Equity Method Investments [Line Items]                      
Total revenue [1]                 222,517 177,182 155,642
Expenses                      
Operating                 90,542 76,741 65,093
Depreciation and amortization                 57,079 44,989 36,057
Total expenses                 147,621 121,730 101,150
Operating income                 74,896 55,452 54,492
Other income (expense)                      
Interest expense                 (46,371) (34,016) (32,176)
Net income                 28,525 21,436 22,316
Company's share of net income                 18,439 9,873 22,031 [2]
Basis differential                 (7,207) [3] (1,799) [3] 739
Income from unconsolidated joint ventures                 11,232 8,074 22,770
Straight-line rent adjustments                 21,700 18,100 3,900
Mortgage and notes payable, net $ 1,437,440       $ 865,665       1,437,440 865,665  
BP/CRF 901 New York Avenue LLC [Member]                      
Other income (expense)                      
Mortgage and notes payable, net                     225,000
Gain on sale of investment in unconsolidated joint venture                     $ 24,500
Colorado Center [Member]                      
Other income (expense)                      
Straight-line rent adjustments                 1,900 1,400  
Above and below market rent adjustments, net                 $ 2,900 $ 900  
[1] Includes straight-line rent adjustments of approximately $21.7 million, $18.1 million and $3.9 million for the years ended December 31, 2017, 2016 and 2015, 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 straight-line rent adjustments of approximately $1.9 million and $1.4 million for the years ended December 31, 2017 and 2016, respectively. Also includes net above-/below-market rent adjustments of approximately $2.9 million and $0.9 million for the years ended December 31, 2017 and 2016, respectively.