XML 103 R63.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments in Unconsolidated Joint Ventures (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2008
Schedule of Equity Method Investments [Line Items]                        
Real estate assets $ 4,973,962,000       $ 4,704,162,000       $ 4,973,962,000 $ 4,704,162,000    
Accumulated depreciation (1,062,230,000)       (938,044,000)       (1,062,230,000) (938,044,000) (836,146,000) (733,688,000)
Operating real estate 3,911,732,000       3,766,118,000       3,911,732,000 3,766,118,000    
Land held for development 219,375,000       203,811,000       219,375,000 203,811,000    
Other liabilities 194,995,000       156,803,000       194,995,000 156,803,000    
Company's net investment in unconsolidated joint ventures 174,687,000       171,916,000       174,687,000 171,916,000    
Equity Method Investment, Difference Between Carrying Amount and Underlying Equity 42,700,000               42,700,000      
Total revenue 169,801,000 166,247,000 165,027,000 166,519,000 164,530,000 166,316,000 161,789,000 164,366,000 667,594,000 657,001,000 644,696,000  
Operating income                 245,991,000 249,893,000 246,805,000  
Interest                 (122,018,000) (134,384,000) (133,997,000)  
Depreciation and amortization                 (171,714,000) (174,013,000) (172,575,000)  
Gain (loss) on sale                 5,025,000 4,616,000 1,687,000  
Impairment charges - investment in unconsolidated joint ventures and other                 0 (378,000) (82,552,000)  
Equity in earnings of unconsolidated joint ventures                 3,496,000 2,296,000 2,161,000  
Liberty Venture I, LP [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 126,996,000       133,443,000       126,996,000 133,443,000    
Accumulated depreciation (25,466,000)       (23,764,000)       (25,466,000) (23,764,000)    
Operating real estate 101,530,000       109,679,000       101,530,000 109,679,000    
Land held for development 2,760,000       2,741,000       2,760,000 2,741,000    
Other assets 10,386,000       11,475,000       10,386,000 11,475,000    
Total assets 114,676,000       123,895,000       114,676,000 123,895,000    
Debt 74,651,000       75,801,000       74,651,000 75,801,000    
Other liabilities 3,291,000       2,686,000       3,291,000 2,686,000    
Equity 36,734,000       45,408,000       36,734,000 45,408,000    
Total liabilities and equity 114,676,000       123,895,000       114,676,000 123,895,000    
Company's net investment in unconsolidated joint ventures 8,428,000 [1]       10,600,000 [1]       8,428,000 [1] 10,600,000 [1]    
Total revenue                 17,008,000 17,089,000 18,407,000  
Operating expense                 5,912,000 7,352,000 6,559,000  
Operating income                 11,096,000 9,737,000 11,848,000  
Interest                 (5,472,000) (5,879,000) (4,992,000)  
Depreciation and amortization                 (4,088,000) (5,099,000) (4,255,000)  
Other income/(expense)                 985,000 11,000 131,000  
Gain (loss) on sale                 1,515,000      
Impairment charges - investment in unconsolidated joint ventures and other                     0  
Net income (loss)                 4,036,000 (1,230,000) 2,732,000  
Equity in earnings of unconsolidated joint ventures                 1,212,000 (107,000) 905,000  
Kings Hill Unit Trust [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 183,097,000       183,763,000       183,097,000 183,763,000    
Accumulated depreciation (18,510,000)       (15,861,000)       (18,510,000) (15,861,000)    
Operating real estate 164,587,000       167,902,000       164,587,000 167,902,000    
Land held for development 0       0       0 0    
Other assets 11,528,000       6,480,000       11,528,000 6,480,000    
Total assets 176,115,000       174,382,000       176,115,000 174,382,000    
Debt 112,835,000       140,859,000       112,835,000 140,859,000    
Other liabilities 71,539,000       41,058,000       71,539,000 41,058,000    
Equity (8,259,000)       (7,535,000)       (8,259,000) (7,535,000)    
Total liabilities and equity 176,115,000       174,382,000       176,115,000 174,382,000    
Company's net investment in unconsolidated joint ventures 9,634,000 [1]       3,286,000 [1]       9,634,000 [1] 3,286,000 [1]    
Total revenue                 16,389,000 15,980,000 16,197,000  
Operating expense                 3,372,000 2,471,000 2,649,000  
Operating income                 13,017,000 13,509,000 13,548,000  
Interest                 (5,979,000) (3,078,000) (7,674,000)  
Depreciation and amortization                 (4,219,000) (4,197,000) (4,559,000)  
Other income/(expense)                 (511,000) (564,000) (602,000)  
Gain (loss) on sale                 0      
Impairment charges - investment in unconsolidated joint ventures and other                     0  
Net income (loss)                 2,308,000 5,670,000 713,000  
Equity in earnings of unconsolidated joint ventures                 637,000 1,317,000 334,000  
Liberty Illinois, LP [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 256,441,000       252,140,000       256,441,000 252,140,000    
Accumulated depreciation (30,633,000)       (24,436,000)       (30,633,000) (24,436,000)    
Operating real estate 225,808,000       227,704,000       225,808,000 227,704,000    
Land held for development 42,670,000       42,698,000       42,670,000 42,698,000    
Other assets 12,667,000       13,514,000       12,667,000 13,514,000    
Total assets 281,145,000       283,916,000       281,145,000 283,916,000    
Debt 140,400,000       140,400,000       140,400,000 140,400,000    
Other liabilities 6,683,000       5,897,000       6,683,000 5,897,000    
Equity 134,062,000       137,619,000       134,062,000 137,619,000    
Total liabilities and equity 281,145,000       283,916,000       281,145,000 283,916,000    
Company's net investment in unconsolidated joint ventures 21,348,000 [1]       21,959,000 [1]       21,348,000 [1] 21,959,000 [1]    
Total revenue                 20,245,000 20,160,000 22,191,000  
Operating expense                 8,055,000 7,782,000 8,350,000  
Operating income                 12,190,000 12,378,000 13,841,000  
Interest                 (8,348,000) (7,966,000) (7,469,000)  
Depreciation and amortization                 (7,342,000) (7,051,000) (7,117,000)  
Other income/(expense)                 (56,000) (48,000) (50,000)  
Gain (loss) on sale                 0      
Impairment charges - investment in unconsolidated joint ventures and other                     0  
Net income (loss)                 (3,556,000) (2,687,000) (795,000)  
Equity in earnings of unconsolidated joint ventures                 (394,000) (174,000) 181,000  
Blythe Valley JV Sarl [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 192,847,000       202,544,000       192,847,000 202,544,000    
Accumulated depreciation (18,781,000)       (14,887,000)       (18,781,000) (14,887,000)    
Operating real estate 174,066,000       187,657,000       174,066,000 187,657,000    
Land held for development 36,868,000       36,897,000       36,868,000 36,897,000    
Other assets 10,640,000       12,221,000       10,640,000 12,221,000    
Total assets 221,574,000       236,775,000       221,574,000 236,775,000    
Debt 184,436,000       192,132,000       184,436,000 192,132,000    
Other liabilities 73,737,000       67,060,000       73,737,000 67,060,000    
Equity (36,599,000)       (22,417,000)       (36,599,000) (22,417,000)    
Total liabilities and equity 221,574,000       236,775,000       221,574,000 236,775,000    
Company's net investment in unconsolidated joint ventures 3,663,000 [1]       2,298,000 [1]       3,663,000 [1] 2,298,000 [1]    
Total revenue                 13,950,000 13,270,000 13,325,000  
Operating expense                 3,942,000 3,401,000 6,120,000  
Operating income                 10,008,000 9,869,000 7,205,000  
Interest                 (14,991,000) (14,783,000) (13,084,000)  
Depreciation and amortization                 (4,951,000) (5,315,000) (5,576,000)  
Other income/(expense)                 (191,000) (289,000) (175,000)  
Gain (loss) on sale                 (1,605,000)      
Impairment charges - investment in unconsolidated joint ventures and other                     0  
Net income (loss)                 (11,730,000) (10,518,000) (11,630,000)  
Equity in earnings of unconsolidated joint ventures                 (1,898,000) (1,980,000) (1,318,000)  
Liberty Washington, LP [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 917,879,000       909,485,000       917,879,000 909,485,000    
Accumulated depreciation (93,569,000)       (71,513,000)       (93,569,000) (71,513,000)    
Operating real estate 824,310,000       837,972,000       824,310,000 837,972,000    
Land held for development 2,000,000       2,000,000       2,000,000 2,000,000    
Other assets 58,125,000       55,138,000       58,125,000 55,138,000    
Total assets 884,435,000       895,110,000       884,435,000 895,110,000    
Debt 349,234,000       347,990,000       349,234,000 347,990,000    
Other liabilities 23,995,000       34,161,000       23,995,000 34,161,000    
Equity 511,206,000       512,959,000       511,206,000 512,959,000    
Total liabilities and equity 884,435,000       895,110,000       884,435,000 895,110,000    
Company's net investment in unconsolidated joint ventures 74,893,000 [1]       74,345,000 [1]       74,893,000 [1] 74,345,000 [1]    
Total revenue                 76,811,000 72,824,000 74,850,000  
Operating expense                 27,074,000 25,614,000 26,159,000  
Operating income                 49,737,000 47,210,000 48,691,000  
Interest                 (22,998,000) (20,486,000) (17,086,000)  
Depreciation and amortization                 (28,618,000) (29,132,000) (30,727,000)  
Other income/(expense)                 125,000 165,000 280,000  
Gain (loss) on sale                 0      
Impairment charges - investment in unconsolidated joint ventures and other                     (39,380,000)  
Net income (loss)                 (1,754,000) (2,243,000) (38,222,000)  
Equity in earnings of unconsolidated joint ventures                 1,889,000 1,624,000 1,649,000  
Liberty/Commerz 1701 JFK Boulevard, LP [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 493,737,000       493,196,000       493,737,000 493,196,000    
Accumulated depreciation (55,588,000)       (41,733,000)       (55,588,000) (41,733,000)    
Operating real estate 438,149,000       451,463,000       438,149,000 451,463,000    
Land held for development 0       0       0 0    
Other assets 51,043,000       49,457,000       51,043,000 49,457,000    
Total assets 489,192,000       500,920,000       489,192,000 500,920,000    
Debt 324,000,000       324,000,000       324,000,000 324,000,000    
Other liabilities 11,069,000       10,775,000       11,069,000 10,775,000    
Equity 154,123,000       166,145,000       154,123,000 166,145,000    
Total liabilities and equity 489,192,000       500,920,000       489,192,000 500,920,000    
Company's net investment in unconsolidated joint ventures 31,615,000 [1]       34,355,000 [1]       31,615,000 [1] 34,355,000 [1]    
Total revenue                 62,225,000 61,444,000 61,094,000  
Operating expense                 20,575,000 21,417,000 21,170,000  
Operating income                 41,650,000 40,027,000 39,924,000  
Interest                 (20,445,000) (20,445,000) (20,455,000)  
Depreciation and amortization                 (15,494,000) (15,479,000) (15,498,000)  
Other income/(expense)                 (2,046,000) (781,000) (378,000)  
Gain (loss) on sale                 0      
Impairment charges - investment in unconsolidated joint ventures and other                     0  
Net income (loss)                 3,665,000 3,322,000 3,593,000  
Equity in earnings of unconsolidated joint ventures                 1,314,000 1,157,000 1,241,000  
Other Joint Ventures [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 68,363,000       68,614,000       68,363,000 68,614,000    
Accumulated depreciation (5,242,000)       (3,786,000)       (5,242,000) (3,786,000)    
Operating real estate 63,121,000       64,828,000       63,121,000 64,828,000    
Land held for development 14,929,000       21,848,000       14,929,000 21,848,000    
Other assets 24,852,000       28,959,000       24,852,000 28,959,000    
Total assets 102,902,000       115,635,000       102,902,000 115,635,000    
Debt 44,691,000       53,996,000       44,691,000 53,996,000    
Other liabilities 8,204,000       10,927,000       8,204,000 10,927,000    
Equity 50,007,000       50,712,000       50,007,000 50,712,000    
Total liabilities and equity 102,902,000       115,635,000       102,902,000 115,635,000    
Company's net investment in unconsolidated joint ventures 25,106,000 [1]       25,073,000 [1]       25,106,000 [1] 25,073,000 [1]    
Total revenue                 7,212,000 7,276,000 4,928,000  
Operating expense                 1,869,000 1,271,000 2,435,000  
Operating income                 5,343,000 6,005,000 2,493,000  
Interest                 (3,169,000) (3,485,000) (2,915,000)  
Depreciation and amortization                 (1,793,000) (1,979,000) (1,594,000)  
Other income/(expense)                 (509,000) 20,000 156,000  
Gain (loss) on sale                 1,253,000      
Impairment charges - investment in unconsolidated joint ventures and other                     0  
Net income (loss)                 1,125,000 561,000 (1,860,000)  
Equity in earnings of unconsolidated joint ventures                 736,000 459,000 (831,000)  
Equity Method Investee [Member]
                       
Schedule of Equity Method Investments [Line Items]                        
Real estate assets 2,239,360,000       2,243,185,000       2,239,360,000 2,243,185,000    
Accumulated depreciation (247,789,000)       (195,980,000)       (247,789,000) (195,980,000)    
Operating real estate 1,991,571,000       2,047,205,000       1,991,571,000 2,047,205,000    
Land held for development 99,227,000       106,184,000       99,227,000 106,184,000    
Other assets 179,241,000       177,244,000       179,241,000 177,244,000    
Total assets 2,270,039,000       2,330,633,000       2,270,039,000 2,330,633,000    
Debt 1,230,247,000       1,275,178,000       1,230,247,000 1,275,178,000    
Other liabilities 198,518,000       172,564,000       198,518,000 172,564,000    
Equity 841,274,000       882,891,000       841,274,000 882,891,000    
Total liabilities and equity 2,270,039,000       2,330,633,000       2,270,039,000 2,330,633,000    
Company's net investment in unconsolidated joint ventures 174,687,000 [1]       171,916,000 [1]       174,687,000 [1] 171,916,000 [1]    
Total revenue                 213,840,000 208,043,000 210,992,000  
Operating expense                 70,799,000 69,308,000 73,442,000  
Operating income                 143,041,000 138,735,000 137,550,000  
Interest                 (81,402,000) (76,122,000) (73,675,000)  
Depreciation and amortization                 (66,505,000) (68,252,000) (69,326,000)  
Other income/(expense)                 (2,203,000) (1,486,000) (638,000)  
Gain (loss) on sale                 1,163,000      
Impairment charges - investment in unconsolidated joint ventures and other                     (39,380,000)  
Net income (loss)                 (5,906,000) (7,125,000) (45,469,000)  
Equity in earnings of unconsolidated joint ventures                 $ 3,496,000 $ 2,296,000 $ 2,161,000  
[1] Differences between the Company's net investment in unconsolidated joint ventures and its underlying equity in the net assets of the venture is primarily a result of impairments related to the Company's investment in unconsolidated joint ventures, the deferral of gains associated with the sales of properties to joint ventures in which the Company retains an ownership interest and loans made to the joint ventures by the Company. These adjustments have resulted in an aggregate difference reducing the Company's investments in unconsolidated joint ventures by $42.7 million as of December 31, 2011. Differences between historical cost basis and the basis reflected at the joint venture level (other than loans) are typically depreciated over the life of the related asset.