XML 108 R86.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
9 Months Ended 12 Months Ended
Sep. 30, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Mar. 02, 2016
Jan. 25, 2013
Schedule Of Equity Method Investments [Line Items]            
Equity in income (loss) of Real Estate Ventures   $ (15,231) $ (8,306) $ (11,503)    
DRA Austin Venture [Member]            
Schedule Of Equity Method Investments [Line Items]            
Revenue   53,476 85,500 85,749    
Operating expenses   (22,994) (35,997) (37,643)    
Interest expense, net   (9,083) (13,985) (15,052)    
Depreciation and amortization   (19,226) (34,026) (38,365)    
Provision for impairment   0   0 [1]    
Loss on extinguishment of debt   (356) (2,613)      
Net income (loss)   $ 1,817 $ (1,121) $ (5,311) [2]    
Ownership interest %   50.00% 50.00% 50.00%    
Company's share of net income (loss)   $ 909 $ (560) $ (2,656)    
Other-than-temporary impairment [3]   0 0      
Basis adjustments and other   778 (429) 776    
Equity in income (loss) of Real Estate Ventures   1,687 (989) (1,880)    
Brandywine - AI Venture LLC [Member]            
Schedule Of Equity Method Investments [Line Items]            
Revenue   23,515 29,500 31,047    
Operating expenses   (10,483) (12,298) (13,654)    
Interest expense, net   (3,478) (4,707) (5,825)    
Depreciation and amortization   (8,991) (11,428) (12,811)    
Provision for impairment   (20,832)   (10,476) [1]    
Loss on extinguishment of debt   (695) (811)      
Net income (loss)   $ (20,964) $ 256 $ (11,719) [2]    
Ownership interest %   50.00% [4],[5] 50.00% 50.00%    
Company's share of net income (loss)   $ (10,482) $ 128 $ (5,860)    
Other-than-temporary impairment $ (4,800) (4,076) [3] (4,844) [3]      
Basis adjustments and other   (1) 251 (35)    
Equity in income (loss) of Real Estate Ventures   (14,559) [5] (4,465) [5] (5,895)    
evo at Cira Centre South Venture [Member]            
Schedule Of Equity Method Investments [Line Items]            
Revenue   163 12,285 12,393    
Operating expenses   (256) (3,075) (3,183)    
Interest expense, net   (123) (4,092) (3,230)    
Depreciation and amortization   (409) (4,512) (4,512)    
Provision for impairment   0   0 [1]    
Loss on extinguishment of debt   0 0      
Net income (loss)   $ (625) $ 606 $ 1,468 [2]    
Ownership interest %   50.00% 50.00% 50.00% 50.00% 30.00%
Company's share of net income (loss)   $ (313) $ 303 $ 734    
Other-than-temporary impairment [3]   0 0      
Basis adjustments and other   (45) 146 109    
Equity in income (loss) of Real Estate Ventures   (358) 449 843    
Other Income [Member]            
Schedule Of Equity Method Investments [Line Items]            
Revenue   88,172 88,986 85,263    
Operating expenses   (48,302) (47,970) (48,712)    
Interest expense, net   (17,090) (17,429) (16,207)    
Depreciation and amortization   (25,200) (28,474) (30,050)    
Provision for impairment   0   0 [1]    
Loss on extinguishment of debt   (334) 0      
Net income (loss)   (2,754) (4,887) (9,706) [2]    
Company's share of net income (loss)   (2,038) (1,735) (4,719)    
Other-than-temporary impairment [3]   0 0      
Basis adjustments and other   37 (1,566) 148    
Equity in income (loss) of Real Estate Ventures   (2,001) (3,301) (4,571)    
Unconsolidated Real Estate Ventures [Member]            
Schedule Of Equity Method Investments [Line Items]            
Revenue   165,326 216,271 214,452    
Operating expenses   (82,035) (99,340) (103,192)    
Interest expense, net   (29,774) (40,213) (40,314)    
Depreciation and amortization   (53,826) (78,440) (85,738)    
Provision for impairment   (20,832)   (10,476) [1]    
Loss on extinguishment of debt   (1,385) (3,424)      
Net income (loss)   (22,526) (5,146) (25,268) [2]    
Company's share of net income (loss)   (11,924) (1,864) (12,501)    
Other-than-temporary impairment [3]   (4,076) (4,844)      
Basis adjustments and other   769 (1,598) 998    
Equity in income (loss) of Real Estate Ventures   $ (15,231) $ (8,306) $ (11,503)    
[1] See “Brandywine - AI Venture: Station Square Impairment” section below.
[2] During the year ended December 31, 2016, there were $7.1 million of acquisition deal costs related to the formation of the MAP Venture.
[3] See “Brandywine - AI Venture: Other Than Temporary Impairment” section below.
[4] Ownership percentage represents the Company’s entitlement to residual distributions after payments of priority returns, where applicable.
[5] See “Brandywine - AI Venture: Station Square and 7101 Wisconsin Avenue” and “Brandywine - AI Venture: Other Than Temporary Impairment” sections below for information discussing activity that occurred during 2018 and 2017 relating to this venture.