XML 62 R47.htm IDEA: XBRL DOCUMENT v3.23.3
Investments in Unconsolidated Joint Ventures (Statements of Operations of the Joint Ventures) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Schedule of Equity Method Investments [Line Items]        
Total revenue $ 824,283 $ 790,523 $ 2,444,636 $ 2,318,757
Expenses        
Transaction costs 751 1,650 1,970 2,146
Depreciation and amortization 207,435 190,675 618,746 551,445
Total expenses 552,714 518,994 1,672,241 1,520,810
Other income (expense)        
Interest expense (147,812) (111,846) (424,492) (317,216)
Gains on sales of real estate 517 262,345 517 381,293
Net Loss (103,543) 420,661 138,269 864,861
Income (Loss) from Equity Method Investments (247,556) (3,524) (261,793) (1,389)
Unconsolidated Joint Ventures [Member]        
Schedule of Equity Method Investments [Line Items]        
Total revenue [1] 153,551 127,996 469,745 373,358
Expenses        
Operating 65,119 52,886 183,348 143,880
Transaction costs 78 (65) 179 746
Depreciation and amortization 49,840 44,132 151,051 132,089
Total expenses 115,037 96,953 334,578 276,715
Other income (expense)        
Losses from early extinguishment of debt 0 0 (3) (1,327)
Interest expense (60,737) (40,678) (176,786) (103,270)
Unrealized gain on derivative instruments 10,242 0 (14,089) 0
Net Loss (11,981) (9,635) (27,533) (7,954)
Company's share of net income (loss) (4,476) (2,251) (10,739) 2,225
Gain on Unconsolidated Joint Venture Investment 35,756 [2] 0 35,756 [2] 0
Impairment loss on investment (272,603) [3] 0 (272,603) [3] 0
Basis differential [4] (6,233) (1,273) (14,207) (3,614)
Income (Loss) from Equity Method Investments (247,556) (3,524) (261,793) (1,389)
Straight Line Rent Adjustments 7,700 9,600 20,900 54,900
Above and below market rent adjustments, net 200 100 600 300
Colorado Center [Member] | Unconsolidated Joint Ventures [Member]        
Other income (expense)        
Straight Line Rent Adjustments 400 $ 100 $ 1,100 $ 300
200 Fifth Avenue JV LLC        
Other income (expense)        
Impairment loss on investment (33,400)      
Safeco Plaza REIT LLC        
Other income (expense)        
Impairment loss on investment (29,900)      
Platform 16        
Other income (expense)        
Impairment loss on investment (155,200)      
360 PAS Holdco LLC        
Other income (expense)        
Impairment loss on investment $ (54,000)      
[1] Includes straight-line rent adjustments of approximately $7.7 million and $9.6 million for the three months ended September 30, 2023 and 2022, respectively, and approximately $20.9 million and $54.9 million for the nine months ended September 30, 2023 and 2022, respectively.
[2] During the three months ended September 30, 2023, the Company completed a restructuring of its ownership in Metropolitan Square, as described below in this Note 5.
[3] During the three months ended September 30, 2023, the Company recognized an other-than-temporary impairment loss on its investments in Platform 16, 360 Park Avenue South, 200 Fifth Avenue and Safeco Plaza of approximately $155.2 million, $54.0 million, $33.4 million and $29.9 million respectively, as described below in this Note 5.
[4] Includes straight-line rent adjustments of approximately $0.4 million and $0.1 million for the three months ended September 30, 2023 and 2022, respectively, and approximately $1.1 million and $0.3 million for the nine months ended September 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 September 30, 2023 and 2022, respectively, and approximately $0.6 million and $0.3 million for the nine months ended September 30, 2023 and 2022.