XML 63 R48.htm IDEA: XBRL DOCUMENT v3.19.2
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 27, 2019
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Schedule of Equity Method Investments [Line Items]          
Document Period End Date       Jun. 30, 2019  
Total revenue   $ 733,741 $ 664,484 $ 1,459,508 $ 1,325,635
Expenses          
Depreciation and amortization   177,411 156,417 342,005 322,214
Total expenses   482,353 433,860 957,944 886,859
Other expense          
Interest expense   (102,357) (92,204) (203,366) (182,424)
Gains (loss) on sales of real estate   1,686 18,292 781 114,689
Net income   203,461 160,565 334,620 376,877
Income from unconsolidated joint ventures   47,964 769 48,177 1,230
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1]   80,204 57,096 163,159 113,582
Expenses          
Operating   30,134 22,868 60,633 45,717
Depreciation and amortization   24,818 14,527 53,464 29,252
Total expenses   54,952 37,395 114,097 74,969
Other expense          
Interest expense   (20,803) (14,708) (41,560) (29,132)
Gains (loss) on sales of real estate   34,572 [2] 0 34,572 [2] 0
Net income   39,021 4,993 42,074 9,481
Company's share of net income (loss)   22,376 2,105 23,960 3,931
Basis differential [2],[3]   25,588 (1,336) 24,217 (2,701)
Income from unconsolidated joint ventures   47,964 769 48,177 1,230
Straight-line rent adjustments   7,600 3,200 13,400 5,000
540 Madison Venture LLC [Member]          
Other expense          
Equity Method Investment, Realized Gain (Loss) on Disposal $ 47,800        
Colorado Center [Member] | Unconsolidated Joint Ventures [Member]          
Other expense          
Straight-line rent adjustments   500 700 1,100 1,400
"Above" and "below" market rent adjustments, net   $ 400 $ 400 $ 800 $ 800
[1]
Includes straight-line rent adjustments of approximately $7.6 million and $3.2 million for the three months ended June 30, 2019 and 2018, respectively, and $13.4 million and $5.0 million for the six months ended June 30, 2019 and 2018, respectively.
[2]
Represents the total gain on sale of 540 Madison Avenue recognized by the joint venture, as described below. During 2008, the Company recognized an other-than-temporary impairment loss on its investment in the unconsolidated joint venture resulting in a basis differential between the carrying value of the Company’s investment in the joint venture and the joint venture’s basis in the assets and liabilities of the property. As a result of the historical basis difference, the Company recognized a gain on sale of real estate totaling approximately $47.8 million, which consists of its share of the gain on sale reported by the joint venture as well as an adjustment for the basis differential. The gain on sale is included in Income from Unconsolidated Joint Ventures in the Company’s Consolidated Statements of Operations.
[3] Includes straight-line rent adjustments of approximately $0.5 million and $0.7 million for the three months ended June 30, 2019 and 2018, respectively, and $1.1 million and $1.4 million for the six months ended June 30, 2019 and 2018, respectively. Also includes net above-/below-market rent adjustments of approximately $0.4 million and $0.4 million for the three months ended June 30, 2019 and 2018, respectively, and $0.8 million and $0.8 million for the six months ended June 30, 2019 and 2018, respectively