XML 57 R43.htm IDEA: XBRL DOCUMENT v3.23.2
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Schedule of Equity Method Investments [Line Items]        
Total revenue $ 817,153 $ 773,927 $ 1,620,353 $ 1,528,234
Expenses        
Transaction costs 308 496 1,219 496
Depreciation and amortization 202,577 183,146 411,311 360,770
Total expenses 550,866 501,838 1,119,527 1,001,816
Other income (expense)        
Interest expense (142,473) (104,142) (276,680) (205,370)
Gains on sales of real estate 0 96,247 0 118,948
Net income 136,184 267,243 241,812 444,200
Income (Loss) from Equity Method Investments (6,668) (54) (14,237) 2,135
Unconsolidated Joint Ventures [Member]        
Schedule of Equity Method Investments [Line Items]        
Total revenue [1] 164,771 120,871 316,194 245,362
Expenses        
Operating 61,023 45,353 118,229 90,994
Transaction costs 27 811 101 811
Depreciation and amortization 51,233 43,293 101,211 87,957
Total expenses 112,283 89,457 219,541 179,762
Other income (expense)        
Losses from early extinguishment of debt (3) 0 (3) (1,327)
Interest expense (58,799) (32,219) (116,049) (62,592)
Unrealized gain on derivative instruments 14,457 0 (3,847) 0
Net income 8,143 (805) (15,552) 1,681
Company's share of net income (loss) 639 1,082 (6,263) 4,476
Basis differential [2] (7,307) (1,136) (7,974) (2,341)
Income (Loss) from Equity Method Investments (6,668) (54) (14,237) 2,135
Straight Line Rent Adjustments 6,900 17,800 13,200 45,300
Above and below market rent adjustments, net 200 100 400 200
Colorado Center [Member] | Unconsolidated Joint Ventures [Member]        
Other income (expense)        
Straight Line Rent Adjustments $ 400 $ 100 $ 700 $ 200
[1] Includes straight-line rent adjustments of approximately $6.9 million and $17.8 million for the three months ended June 30, 2023 and 2022, respectively, and approximately $13.2 million and $45.3 million for the six months ended June 30, 2023 and 2022, respectively.
[2] Includes straight-line rent adjustments of approximately $0.4 million and $0.1 million for the three months ended June 30, 2023 and 2022, respectively, and approximately $0.7 million and $0.2 million for the six months ended June 30, 2023 and 2022, respectively. Also includes net above-/below-market rent adjustments of approximately $0.2 million and $0.1 million for the three months ended June 30, 2023 and 2022, respectively, and approximately $0.4 million and $0.2 million for the six months ended June 30, 2023 and 2022.