XML 69 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investment in Unconsolidated Ventures (Tables)
12 Months Ended
Dec. 31, 2012
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of Equity Method Investments [Table Text Block]
The Company’s investment in Real Estate Ventures as of December 31, 2012 and the Company’s share of the Real Estate Ventures’ income (loss) for the year ended December 31, 2012 was as follows (in thousands):
 
Ownership
Percentage (a)
 
Carrying
Amount
 
Company’s Share
of 2012 Real
Estate Venture
Income (Loss)
 
Real Estate
Venture
Debt at 100%
 
Current
Interest
Rate
 
Debt
Maturity
Broadmoor Austin Associates
50
%
 
$
65,919

 
$
(231
)
 
$
60,656

 
7.04
%
 
Apr-23
Brandywine-AI Venture LLC (b)
50
%
 
49,169

 
(648
)
 
134,500

 
3.87
%
 
(b)
BDN Beacon Venture LLC
20
%
 
17,294

 
1,546

 

 
N/A

 
N/A
TB-BDN Plymouth Apartments (c)
50
%
 
15,222

 

 

 
N/A

 
N/A
Six Tower Bridge (d)
63
%
 
13,330

 
(135
)
 

 
N/A

 
N/A
One Commerce Square (e)
25
%
 
13,056

 
657

 
126,869

 
5.67
%
 
Dec-15
Two Commerce Square (e)
25
%
 
9,171

 
455

 
106,612

 
6.30
%
 
May-13
Brandywine 1919 Ventures
50
%
 
5,632

 

 

 
N/A

 
N/A
1000 Chesterbrook Blvd.
50
%
 
1,981

 
455

 
25,444

 
4.75
%
 
Dec-21
Four Tower Bridge
65
%
 
1,297

 
400

 
10,707

 
5.20
%
 
Feb-21
Residence Inn Tower Bridge
50
%
 
716

 
434

 
13,990

 
5.63
%
 
Feb-16
PJP VII
25
%
 
593

 
221

 
6,678

 
L+1.55%

 
Nov-13
PJP II
30
%
 
417

 
117

 
4,022

 
6.12
%
 
Nov-23
G&I Interchange Office LLC (DRA — N. PA) (f)
20
%
 
260

 
(626
)
 
179,671

 
5.78
%
 
Jan-15
Seven Tower Bridge
20
%
 
242

 

 
11,107

 
(g)

 
(g)
PJP V
25
%
 
192

 
(81
)
 
5,619

 
6.47
%
 
Aug-19
Two Tower Bridge
35
%
 
113

 
(21
)
 
13,213

 
(h)

 
(h)
PJP VI
25
%
 
42

 
12

 
8,626

 
6.08
%
 
Apr-23
Coppell Associates
50
%
 
(1,091
)
 
(84
)
 
17,066

 
(i)

 
(i)
Eight Tower Bridge
 
 

 
12

 

 
 
 
 
Invesco, L.P.
 
 

 
258

 

 
 
 
 
 
 
 
$
193,555

 
$
2,741

 
$
724,780

 
 
 
 

(a)
Ownership percentage represents the Company's entitlement to residual distributions after payments of priority returns, where applicable.
(b)
See Note 3 for related discussion about the Brandywine-AI Venture, LLC formation.
(c)
On September 5, 2012, the Company contributed a 20-acre parcel of land into a newly formed real estate venture and retained a 50% ownership interest. The land parcel contributed to the Venture was deconsolidated by the Company from land inventory.
(d)
On November 1, 2012, Six Tower Bridge Associates paid off its $12.2 million loan using funds contributed by the Company in the form of a $8.4 million partner loan which pays current interest expense at 9.0%, and a $4.9 million priority loan which accrues interest at 9.0%, compounding annually (the additional funds contributed from the partner and priority loans were used for operations of the venture).
(e)
In accordance with the accounting guidance for joint ventures, the Company is currently recognizing its preferred return from the real estate ventures as income on its invested capital. After the other partner has recognized the losses equal to its invested capital, the Company will begin to recognize its share from the results of operations of the real estate ventures in proportion to its 25% ownership interests.
(f)
Proceeds received by the Company from the sale of an 80% ownership stake in the properties exceeded the historical cost of those properties. No investment in the real estate venture was reflected on the balance sheet at formation, and the current balance reflects interim capital contributions.
(g)
Comprised of two fixed rate mortgages totaling $8.0 million that mature in February 2015 and accrue interest at a current rate of 5% (increasing by 1% annually through maturity), a $1.1 million 3% fixed rate loan with interest only through its September 2025 maturity, and a $2.0 million 4% fixed rate loan with interest only through its February 2014 maturity.
(h)
Consists of a $9.9 million fixed rate mortgage with a 5.72% interest rate and May 2013 maturity date and $3.3 million municipal and state borrowings with nominal interest rates (0 — 1%) and maturity dates from 1 to 5 years.
(i)
Comprised of a senior fixed rate note of $16.2 million at 5.75% that matures in March 2016 and a junior fixed rate note of $0.9 million at 6.89% that matures in December 2013; 5.81% is the blended rate.
Financial position of unconsolidated Real Estate Ventures
 
December 31,
2012
 
December 31,
2011
Net property
$
923,536

 
$
846,643

Other assets
174,677

 
110,520

Other liabilities
53,645

 
48,798

Debt
724,780

 
745,830

Equity
319,788

 
162,535

Company’s share of equity (Company’s basis)
193,555

 
115,807

Summary of results of operations of unconsolidated Real Estate Ventures
 
Years ended December 31,
 
2012
 
2011
 
2010
Revenue
$
164,013

 
$
145,867

 
$
118,923

Operating expenses
70,775

 
63,715

 
44,942

Interest expense, net
41,633

 
42,032

 
37,505

Depreciation and amortization
50,241

 
39,172

 
32,703

Net income
1,364

 
948

 
3,773

Company’s share of income (Company’s basis)
2,741

 
3,775

 
5,305