XML 71 R56.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investment in Unconsolidated Real Estate Ventures - Summary of Results of Operations of Real Estate Ventures with Interests (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Schedule Of Equity Method Investments [Line Items]        
Equity in income (loss) of Real Estate Ventures $ 1 $ (5,723) $ (1,182) $ (5,387)
DRA Austin Venture [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 14,232 22,493 42,492 70,185
Operating expenses (6,428) (10,107) (18,245) (29,119)
Interest expense, net (2,549) (3,784) (7,070) (11,217)
Depreciation and amortization (4,896) (9,334) (15,622) (27,627)
Loss on early extinguishment of debt 0   0  
Net income (loss) $ 359 $ (732) $ 1,555 $ 2,222
Ownership interest % 50.00% 50.00% 50.00% 50.00%
Company's share of net income (loss) $ 180 $ (366) $ 778 $ 1,111
Other-than-temporary impairment   0   0
Basis adjustments and other 243 351 378 155
Equity in income (loss) of Real Estate Ventures 423 (15) 1,156 1,266
Brandywine - AI Venture LLC [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 5,962 8,438 17,768 23,751
Operating expenses (2,589) (4,359) (8,010) (10,547)
Interest expense, net (873) (1,384) (2,606) (3,830)
Depreciation and amortization (2,232) (3,251) (6,915) (9,193)
Loss on early extinguishment of debt 0   0  
Net income (loss) $ 268 $ (556) $ 237 $ 181
Ownership interest % 50.00% 50.00% 50.00% 50.00%
Company's share of net income (loss) $ 134 $ (278) $ 119 $ 91
Other-than-temporary impairment   (4,844)   (4,844)
Basis adjustments and other 31 (8) 33 291
Equity in income (loss) of Real Estate Ventures 165 (5,130) 152 (4,462)
HSRE-BDN I, LLC (evo at Cira Centre South) [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 0 3,009 995 9,264
Operating expenses 0 (841) (250) (2,232)
Interest expense, net 0 (1,097) (388) (3,009)
Depreciation and amortization 0 (1,128) (376) (3,384)
Loss on early extinguishment of debt 0   (718)  
Net income (loss) $ 0 $ (57) $ (737) $ 639
Ownership interest % 50.00% 50.00% 50.00% 50.00%
Company's share of net income (loss) $ 0 $ (29) $ (369) $ 320
Other-than-temporary impairment   0   0
Basis adjustments and other 0 53 11 105
Equity in income (loss) of Real Estate Ventures 0 24 (358) 425
Other Income [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 21,823 22,571 64,684 66,409
Operating expenses (12,123) (12,111) (35,492) (35,858)
Interest expense, net (4,122) (5,406) (13,558) (15,716)
Depreciation and amortization (6,135) (6,970) (18,526) (21,612)
Loss on early extinguishment of debt (334)   (334)  
Net income (loss) (891) (1,916) (3,226) (6,777)
Company's share of net income (loss) (550) (1,002) (1,946) (2,909)
Other-than-temporary impairment   0   0
Basis adjustments and other (37) 400 (186) 293
Equity in income (loss) of Real Estate Ventures (587) (602) (2,132) (2,616)
Unconsolidated Real Estate Ventures [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 42,017 56,511 125,939 169,609
Operating expenses (21,140) (27,418) (61,997) (77,756)
Interest expense, net (7,544) (11,671) (23,622) (33,772)
Depreciation and amortization (13,263) (20,683) (41,439) (61,816)
Loss on early extinguishment of debt (334)   (1,052)  
Net income (loss) (264) (3,261) (2,171) (3,735)
Company's share of net income (loss) (236) (1,675) (1,418) (1,387)
Other-than-temporary impairment   (4,844)   (4,844)
Basis adjustments and other 237 796 236 844
Equity in income (loss) of Real Estate Ventures $ 1 $ (5,723) $ (1,182) $ (5,387)