XML 99 R78.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments in Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets $ 1,694,165 $ 1,775,173  
Accumulated depreciation (285,535) (249,661)  
Real estate assets, net 1,408,630 1,525,512  
Development in Process 398,892 133,583  
Land held for development 77,556 83,908  
Other assets 209,271 193,204  
Total assets 2,094,349 1,936,207  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 1,061,218 995,271  
Other liabilities 136,847 162,914  
Equity 896,284 778,022  
Total liabilities and equity 2,094,349 1,936,207  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Equity in earnings of unconsolidated joint ventures 3,149 10,314 $ 6,067
Company's net investment in unconsolidated joint ventures 218,454 208,832 [1]  
Equity Method Investment, Difference Between Carrying Amount and Underlying Equity 4,500 (3,200)  
Cambridge Medipark Ltd [Member] | Leaseholds and Leasehold Improvements [Member]      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Gain (loss) on sale/impairment 9,900 9,100  
Liberty Venture I, LP [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 168,690 173,346  
Accumulated depreciation (37,473) (32,752)  
Real estate assets, net 131,217 140,594  
Development in Process 34,878 0  
Land held for development 4,471 14,108  
Other assets 14,860 15,523  
Total assets 185,426 170,225  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 121,793 78,748  
Other liabilities 10,571 5,215  
Equity 53,062 86,262  
Total liabilities and equity 185,426 170,225  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 23,708 19,277 16,238
Operating expense 7,977 6,398 5,248
Operating income (loss) 15,731 12,879 10,990
Interest (5,415) (5,078) (5,318)
Depreciation and amortization (6,399) (5,757) (4,414)
Other income/(expense) 68 (17) 53
Gain (loss) on sale/impairment 760 0 0
Net income (loss) 4,745 2,027 1,311
Equity in earnings of unconsolidated joint ventures 1,540 788 530
Company's net investment in unconsolidated joint ventures 11,563 20,010 [1]  
Kings Hill Unit Trust [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 164,603 173,707  
Accumulated depreciation (28,513) (26,494)  
Real estate assets, net 136,090 147,213  
Development in Process 0 0  
Land held for development 0 0  
Other assets 8,967 14,928  
Total assets 145,057 162,141  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 99,603 91,356  
Other liabilities 27,408 94,504  
Equity 18,046 (23,719)  
Total liabilities and equity 145,057 162,141  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 12,602 13,221 12,701
Operating expense 5,261 5,387 4,187
Operating income (loss) 7,341 7,834 8,514
Interest (6,116) (6,110) (5,133)
Depreciation and amortization (3,954) (4,135) (3,829)
Other income/(expense) 45,604 208 71
Gain (loss) on sale/impairment 0 0 (5,647)
Net income (loss) 42,875 (2,203) (6,024)
Equity in earnings of unconsolidated joint ventures (425) (288) (908)
Company's net investment in unconsolidated joint ventures 6,789 11,663 [1]  
Liberty Illinois, LP [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 263,552 260,988  
Accumulated depreciation (54,308) (48,191)  
Real estate assets, net 209,244 212,797  
Development in Process 22,998 17,973  
Land held for development 28,590 28,362  
Other assets 20,668 20,182  
Total assets 281,500 279,314  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 155,601 145,752  
Other liabilities 8,594 13,812  
Equity 117,305 119,750  
Total liabilities and equity 281,500 279,314  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 26,085 25,181 24,455
Operating expense 9,303 8,965 8,353
Operating income (loss) 16,782 16,216 16,102
Interest (8,441) (7,932) (8,348)
Depreciation and amortization (7,406) (7,380) (7,382)
Other income/(expense) 29 39 38
Gain (loss) on sale/impairment 0 187 0
Net income (loss) 964 1,130 410
Equity in earnings of unconsolidated joint ventures 807 824 618
Company's net investment in unconsolidated joint ventures 18,221 18,692 [1]  
Liberty Washington, LP [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 534,132 603,413  
Accumulated depreciation (43,224) (35,384)  
Real estate assets, net 490,908 568,029  
Development in Process 0 0  
Land held for development 2,000 2,000  
Other assets 52,429 50,657  
Total assets 545,337 620,686  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 314,080 318,367  
Other liabilities 10,634 12,022  
Equity 220,623 290,297  
Total liabilities and equity 545,337 620,686  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 71,101 72,824 75,821
Operating expense 27,384 28,349 27,549
Operating income (loss) 43,717 44,475 48,272
Interest (17,353) (18,612) (18,946)
Depreciation and amortization (20,725) (27,112) (28,392)
Other income/(expense) 531 375 122
Gain (loss) on sale/impairment (56,792) (172,691) (8,731)
Net income (loss) (50,622) (173,565) (7,675)
Equity in earnings of unconsolidated joint ventures (7,314) 2,251 3,748
Company's net investment in unconsolidated joint ventures 55,552 69,230 [1]  
Liberty Comcast 1701 JFK Boulevard, LP [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 495,248 494,678  
Accumulated depreciation (111,067) (97,189)  
Real estate assets, net 384,181 397,489  
Development in Process 0 0  
Land held for development 0 0  
Other assets 47,441 52,393  
Total assets 431,622 449,882  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 313,402 317,934  
Other liabilities 9,618 9,657  
Equity 108,602 122,291  
Total liabilities and equity 431,622 449,882  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 68,444 63,580 62,411
Operating expense 29,692 23,557 23,074
Operating income (loss) 38,752 40,023 39,337
Interest (19,936) (20,179) (20,391)
Depreciation and amortization (14,442) (14,591) (14,734)
Other income/(expense) (227) (278) (233)
Gain (loss) on sale/impairment 0 0 0
Net income (loss) 4,147 4,975 3,979
Equity in earnings of unconsolidated joint ventures 2,053 1,633 1,406
Company's net investment in unconsolidated joint ventures 20,465 23,153 [1],[2]  
Liberty Property 18th & Arch [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 0 [3] 0 [4]  
Accumulated depreciation 0 [3] 0 [4]  
Real estate assets, net 0 [3] 0 [4]  
Development in Process 323,615 [3] 111,244 [4]  
Land held for development 0 [3] 0 [4]  
Other assets 15,594 [3] 1,306 [4]  
Total assets 339,209 [3] 112,550 [4]  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 0 0 [4]  
Other liabilities 40,958 13,398 [4]  
Equity 298,251 [3] 99,152 [4]  
Total liabilities and equity 339,209 [3] 112,550 [4]  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue [4] 0 0  
Operating expense [4] 221 199  
Operating income (loss) [4] (221) (199)  
Interest [4] 0 0  
Depreciation and amortization [4] 0 0  
Other income/(expense) [4] 30 (13)  
Gain (loss) on sale/impairment [4] 0 0  
Net income (loss) [4] (191) (212)  
Equity in earnings of unconsolidated joint ventures [4] (29) (33)  
Company's net investment in unconsolidated joint ventures 62,677 21,292 [1],[4]  
Other Joint Ventures [Member]      
Equity Method Investment, Summarized Financial Information, Assets [Abstract]      
Real estate assets 67,940 69,041  
Accumulated depreciation (10,950) (9,651)  
Real estate assets, net 56,990 59,390  
Development in Process 17,401 4,366  
Land held for development 42,495 39,438  
Other assets 49,312 38,215  
Total assets 166,198 141,409  
Equity Method Investment, Summarized Financial Information, Liabilities and Equity [Abstract]      
Debt 56,739 43,114  
Other liabilities 29,064 14,306  
Equity 80,395 83,989  
Total liabilities and equity 166,198 141,409  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 9,387 [5] 8,923 [5] 8,415
Operating expense 2,727 [5] 2,897 [5] 2,636
Operating income (loss) 6,660 [5] 6,026 [5] 5,779
Interest (2,248) [5] (3,415) [5] (2,933)
Depreciation and amortization (1,840) [5] (1,891) [5] (1,870)
Other income/(expense) 9,925 [5] 9,090 [5] (37)
Gain (loss) on sale/impairment 0 [5] 0 [5] 0
Net income (loss) 12,497 [5] 9,810 [5] 939
Equity in earnings of unconsolidated joint ventures 6,517 [5] 5,139 [5] 673
Company's net investment in unconsolidated joint ventures 43,187 44,792 [1]  
Equity Method Investee [Member]      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]      
Total revenue 211,327 203,006 200,041
Operating expense 82,565 75,752 71,047
Operating income (loss) 128,762 127,254 128,994
Interest (59,509) (61,326) (61,069)
Depreciation and amortization (54,766) (60,866) (60,621)
Other income/(expense) 55,960 9,404 14
Gain (loss) on sale/impairment (56,032) (172,504) (14,378)
Net income (loss) 14,415 (158,038) (7,060)
Equity in earnings of unconsolidated joint ventures $ 3,149 $ 10,314 $ 6,067
[1] Differences between the Company's net investment in unconsolidated joint ventures and its underlying equity in the net assets of the venture are 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 $4.5 million as of December 31, 2015 and increasing the Company's investment in unconsolidated joint ventures by $3.2 million as of December 31, 2014. 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.
[2] The Company's maximum exposure to loss is equal to the Company's net investment in unconsolidated joint ventures as of December 31, 2015 and 2014, respectively.
[3] Other income/(expense) for this joint venture reflects forgiveness of related party debt between the joint venture and its investment partners consistent with each partner's equity ownership.
[4] Represents the combined results of two joint ventures related to the property at 18th and Arch Streets, Philadelphia.
[5] Other income/(expense) for this group of joint ventures reflects gains related to the sales of land leasehold interests totaling $9.9 million and $9.1 million for the years ended December 31, 2015 and 2014, respectively.