XML 44 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in Unconsolidated Real Estate Ventures (Tables)
9 Months Ended
Sep. 30, 2017
Equity Method Investments And Joint Ventures [Abstract]  
Investment in Real Estate Ventures and Share of Real Estate Ventures' Income (Loss)

The following is a summary of the financial position of the Real Estate Ventures in which the Company held interests as of September 30, 2017 and December 31, 2016 (in thousands):

 

September 30, 2017

 

 

December 31, 2016

 

Net property

$

1,329,601

 

 

$

1,483,067

 

Other assets

 

205,631

 

 

 

231,972

 

Other liabilities

 

109,041

 

 

 

129,486

 

Debt, net

 

910,842

 

 

 

989,738

 

Equity

 

515,349

 

 

 

595,815

 

 

 

 

 

 

 

 

 

Company’s share of equity (Company’s basis) (a)

$

236,313

 

 

$

281,331

 

 

(a)

This amount includes the effect of the basis difference between the Company's historical cost basis and the basis recorded at the Real Estate Venture level, which is typically amortized over the life of the related assets and liabilities. Basis differentials occur from the impairment of investments, purchases of third party interests in existing Real Estate Ventures and upon the transfer of assets that were previously owned by the Company into a Real Estate Venture. In addition, certain acquisition, transaction and other costs may not be reflected in the net assets at the Real Estate Venture level.

The following is a summary of results of operations of the Real Estate Ventures in which the Company held interests during the three- and nine-month periods ended September 30, 2017 and 2016 (in thousands):

 

 

Three-month periods ended September 30,

 

 

Nine-month periods ended September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenue

$

56,511

 

 

$

57,710

 

 

$

169,609

 

 

$

157,641

 

Operating expenses

 

(27,419

)

 

 

(27,592

)

 

 

(77,757

)

 

 

(81,347

)

Provision for impairment

 

-

 

 

 

(10,476

)

 

 

-

 

 

 

(10,476

)

Interest expense, net

 

(11,670

)

 

 

(12,102

)

 

 

(33,771

)

 

 

(32,019

)

Depreciation and amortization

 

(20,684

)

 

 

(22,722

)

 

 

(61,816

)

 

 

(63,125

)

Net loss (a)

$

(3,262

)

 

$

(15,182

)

 

$

(3,735

)

 

$

(29,326

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in loss of Real Estate Ventures (b)

$

(5,723

)

 

$

(7,254

)

 

$

(5,387

)

 

$

(9,323

)

 

(a)

The nine-month period ended September 30, 2016 amount includes $7.1 million of acquisition deal costs related to the formation of the MAP Venture.

(b)

The three- and nine-month periods ended September 30, 2017 include a $4.8 million other than temporary impairment charge related to the BDN-AI Venture that was recorded during the three months ended September 30, 2017.