XML 57 R43.htm IDEA: XBRL DOCUMENT v3.22.2.2
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Mar. 30, 2021
Schedule of Equity Method Investments [Line Items]          
Total revenue $ 790,523 $ 730,056 $ 2,318,757 $ 2,157,558  
Expenses          
Transaction costs 1,650 1,888 2,146 2,970  
Depreciation and amortization 190,675 179,412 551,445 539,815  
Total expenses 518,994 481,093 1,520,810 1,442,241  
Other income (expense)          
Loss from early extinguishment of debt 0 0 0 (898)  
Interest expense (111,846) (105,794) (317,216) (320,015)  
Gains on sales of real estate 262,345 348 381,293 8,104  
Net income 420,661 139,250 864,861 408,647  
Income (Loss) from Equity Method Investments (3,524) (5,597) (1,389) (1,745)  
Write-off (reinstatement) for accrued rent and accounts receivables 0 0 (1,500) 1,300  
Above and below market rent adjustments, net     4,200    
Unconsolidated Joint Ventures [Member]          
Schedule of Equity Method Investments [Line Items]          
Total revenue [1] 127,996 90,009 373,358 268,501  
Expenses          
Operating 52,886 40,378 143,880 114,299  
Transaction costs (65) 0 746 7  
Depreciation and amortization 44,132 36,036 132,089 103,766  
Total expenses 96,953 76,414 276,715 218,072  
Other income (expense)          
Loss from early extinguishment of debt 0 0 (1,327) 0  
Interest expense (40,678) (27,519) (103,270) (78,711)  
Net income (9,635) (13,924) (7,954) (28,282)  
Company's share of net income (2,251) (4,491) 2,225 (10,268)  
Gain on Sale of Investments 0 0 0 10,257 [2]  
Basis differential [3] (1,273) (1,106) (3,614) (1,734)  
Income (Loss) from Equity Method Investments (3,524) (5,597) (1,389) (1,745)  
Straight Line Rent Adjustments (9,600) (5,500) (54,900) (11,600)  
Write-off (reinstatement) for accrued rent and accounts receivables     (2,500)    
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 100 100 300 700  
Above and below market rent adjustments, net $ 100 $ 100 $ 300 $ 200  
[1] Includes straight-line rent adjustments of approximately $9.6 million and $5.5 million for the three months ended September 30, 2022 and 2021, respectively, and approximately $54.9 million and $11.6 million for the nine months ended September 30, 2022 and 2021, respectively. For the nine months ended September 30, 2022, reinstatement of accrued rent balances totaled approximately $2.5 million
[2] During the nine months ended September 30, 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 for each of the three months ended September 30, 2022 and 2021, and approximately $0.3 million and $0.7 million for the nine months ended September 30, 2022 and 2021, respectively. Also includes net above-/below-market rent adjustments of approximately $0.1 million for each of the three months ended September 30, 2022 and 2021, and approximately $0.3 million and $0.2 million for the nine months ended September 30, 2022 and 2021, respectively.