XML 54 R40.htm IDEA: XBRL DOCUMENT v3.22.1
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Mar. 30, 2021
Schedule of Equity Method Investments [Line Items]      
Total revenue $ 754,307 $ 713,695  
Expenses      
Transaction costs 0 331  
Depreciation and amortization 177,624 176,565  
Total expenses 499,978 484,800  
Loss from early extinguishment of debt 0 (898)  
Other income (expense)      
Interest expense (101,228) (107,902)  
Gains on sales of real estate 22,701 0  
Net income 176,957 128,147  
Income (Loss) from Equity Method Investments 2,189 5,225  
Above and below market rent adjustments, net 4,200    
Write-off for accrued rent and accounts receivables (1,000) 400  
Unconsolidated Joint Ventures [Member]      
Schedule of Equity Method Investments [Line Items]      
Total revenue [1] 124,491 87,266  
Expenses      
Operating 45,641 37,134  
Transaction costs 0 7  
Depreciation and amortization 44,664 34,103  
Total expenses 90,305 71,244  
Loss from early extinguishment of debt (1,327) 0  
Other income (expense)      
Interest expense (30,373) (25,556)  
Net income 2,486 (9,534)  
Company's share of net income 3,394 (3,640)  
Gain on Sale of Investments 0 10,257 [2]  
Basis differential [3] (1,205) (1,392)  
Income (Loss) from Equity Method Investments 2,189 5,225  
Straight-line rent adjustments 27,500 1,100  
Write-off for accrued rent and accounts receivables (2,500) 300  
Annapolis Junction NFM, LLC [Member]      
Other income (expense)      
Gain on Sale of Investments   10,300  
Ownership Percentage     50.00%
Colorado Center [Member]      
Other income (expense)      
Straight-line rent adjustments 100 500  
Above and below market rent adjustments, net $ 100 $ 100  
[1] Includes straight-line rent adjustments of approximately $27.5 million and $1.1 million for the three months ended March 31, 2022 and 2021, respectively. For the three months ended March 31, 2022, reinstatement of accrued rent balances totaled approximately $2.5 million. For the three months ended March 31, 2021, write-offs of accounts receivable and accrued rent balances totaled approximately $0.3 million.
[2] During the three months ended March 31, 2021, the Company completed the sale of its 50% ownership interest in Annapolis Junction NFM LLC. The Company recognized a gain on sale of investment of approximately $10.3 million.
[3] Includes straight-line rent adjustments of approximately $0.1 million and $0.5 million for the three months ended March 31, 2022 and 2021, respectively. Also includes net above-/below-market rent adjustments of approximately $0.1 million and $0.1 million for the three months ended March 31, 2022 and 2021, respectively.