XML 103 R82.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in Unconsolidated Joint Ventures (Summary Financial Data) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets      
Real estate assets $ 1,473,229 $ 1,694,165  
Accumulated depreciation (300,503) (285,535)  
Real estate assets, net 1,172,726 1,408,630  
Development in progress 677,918 398,892  
Land held for development 73,826 77,556  
Other assets 200,663 209,271  
Total assets 2,125,133 2,094,349  
Liabilities and Equity      
Debt 846,328 1,061,218  
Other liabilities 166,697 136,847  
Equity 1,112,108 896,284  
Total liabilities and equity 2,125,133 2,094,349  
Company's net investment in unconsolidated joint ventures 245,078 218,454  
Condensed Statements of Operations      
Total revenue 178,876 211,327 $ 203,006
Operating expense 67,427 82,565 75,752
Operating income (loss) 111,449 128,762 127,254
Interest (47,044) (59,509) (61,326)
Depreciation and amortization (44,709) (54,766) (60,866)
Other income (expense) 8,474 55,960 9,404
Gain (loss) on sale/impairment 45,000 (56,032) (172,504)
Net income (loss) 73,170 14,415 (158,038)
Company's equity in earnings (loss) of unconsolidated joint ventures 21,970 3,149 10,314
Difference between carrying amount and underlying equity 1,400 4,500  
Liberty Venture I, LP [Member]      
Assets      
Real estate assets 226,313 168,690  
Accumulated depreciation (42,779) (37,473)  
Real estate assets, net 183,534 131,217  
Development in progress 6,886 34,878  
Land held for development 0 4,471  
Other assets 23,494 14,860  
Total assets 213,914 185,426  
Liabilities and Equity      
Debt 154,386 121,793  
Other liabilities 6,673 10,571  
Equity 52,855 53,062  
Total liabilities and equity 213,914 185,426  
Company's net investment in unconsolidated joint ventures 11,175 11,563  
Condensed Statements of Operations      
Total revenue 25,149 23,708 19,277
Operating expense 6,835 7,977 6,398
Operating income (loss) 18,314 15,731 12,879
Interest (4,182) (5,415) (5,078)
Depreciation and amortization (6,375) (6,399) (5,757)
Other income (expense) 50 68 (17)
Gain (loss) on sale/impairment 0 760 0
Net income (loss) 7,807 4,745 2,027
Company's equity in earnings (loss) of unconsolidated joint ventures 2,332 1,540 788
Kings Hill Unit Trust [Member]      
Assets      
Real estate assets 137,960 164,603  
Accumulated depreciation (26,872) (28,513)  
Real estate assets, net 111,088 136,090  
Development in progress 0 0  
Land held for development 0 0  
Other assets 9,603 8,967  
Total assets 120,691 145,057  
Liabilities and Equity      
Debt 83,846 99,603  
Other liabilities 24,513 27,408  
Equity 12,332 18,046  
Total liabilities and equity 120,691 145,057  
Company's net investment in unconsolidated joint ventures 5,349 6,789  
Condensed Statements of Operations      
Total revenue 11,926 12,602 13,221
Operating expense 4,854 5,261 5,387
Operating income (loss) 7,072 7,341 7,834
Interest (2,554) (6,116) (6,110)
Depreciation and amortization (3,557) (3,954) (4,135)
Other income (expense) (77) 45,604 208
Gain (loss) on sale/impairment 0 0 0
Net income (loss) 884 42,875 (2,203)
Company's equity in earnings (loss) of unconsolidated joint ventures 275 (425) (288)
Liberty Illinois, LP [Member]      
Assets      
Real estate assets 251,765 263,552  
Accumulated depreciation (51,901) (54,308)  
Real estate assets, net 199,864 209,244  
Development in progress 0 22,998  
Land held for development 31,567 28,590  
Other assets 19,036 20,668  
Total assets 250,467 281,500  
Liabilities and Equity      
Debt 137,294 155,601  
Other liabilities 8,433 8,594  
Equity 104,740 117,305  
Total liabilities and equity 250,467 281,500  
Company's net investment in unconsolidated joint ventures 15,339 18,221  
Condensed Statements of Operations      
Total revenue 26,599 26,085 25,181
Operating expense 9,961 9,303 8,965
Operating income (loss) 16,638 16,782 16,216
Interest (7,243) (8,441) (7,932)
Depreciation and amortization (7,589) (7,406) (7,380)
Other income (expense) 64 29 39
Gain (loss) on sale/impairment 4,068 0 187
Net income (loss) 5,938 964 1,130
Company's equity in earnings (loss) of unconsolidated joint ventures 2,065 807 824
Liberty Washington, LP [Member]      
Assets      
Real estate assets 289,627 534,132  
Accumulated depreciation (44,235) (43,224)  
Real estate assets, net 245,392 490,908  
Development in progress 0 0  
Land held for development 0 2,000  
Other assets 18,749 52,429  
Total assets 264,141 545,337  
Liabilities and Equity      
Debt 103,667 314,080  
Other liabilities 4,385 10,634  
Equity 156,089 220,623  
Total liabilities and equity 264,141 545,337  
Company's net investment in unconsolidated joint ventures 38,863 55,552  
Condensed Statements of Operations      
Total revenue 39,727 71,101 72,824
Operating expense 15,935 27,384 28,349
Operating income (loss) 23,792 43,717 44,475
Interest (10,866) (17,353) (18,612)
Depreciation and amortization (10,750) (20,725) (27,112)
Other income (expense) 257 531 375
Gain (loss) on sale/impairment 40,943 (56,792) (172,691)
Net income (loss) 43,376 (50,622) (173,565)
Company's equity in earnings (loss) of unconsolidated joint ventures 10,857 (7,314) 2,251
Liberty Comcast 1701 JFK Boulevard, LP [Member]      
Assets      
Real estate assets 495,842 495,248  
Accumulated depreciation (125,014) (111,067)  
Real estate assets, net 370,828 384,181  
Development in progress 0 0  
Land held for development 0 0  
Other assets 48,074 47,441  
Total assets 418,902 431,622  
Liabilities and Equity      
Debt 309,475 313,402  
Other liabilities 9,964 9,618  
Equity 99,463 108,602  
Total liabilities and equity 418,902 431,622  
Company's net investment in unconsolidated joint ventures 18,688 20,465  
Condensed Statements of Operations      
Total revenue 65,587 68,444 63,580
Operating expense 26,761 29,692 23,557
Operating income (loss) 38,826 38,752 40,023
Interest (19,737) (19,936) (20,179)
Depreciation and amortization (14,513) (14,442) (14,591)
Other income (expense) (213) (227) (278)
Gain (loss) on sale/impairment 0 0 0
Net income (loss) 4,363 4,147 4,975
Company's equity in earnings (loss) of unconsolidated joint ventures 1,594 2,053 1,633
Liberty Property 18th & Arch [Member]      
Assets      
Real estate assets 0 0  
Accumulated depreciation 0 0  
Real estate assets, net 0 0  
Development in progress 671,032 323,615  
Land held for development 0 0  
Other assets 52,053 15,594  
Total assets 723,085 339,209  
Liabilities and Equity      
Debt 0 0  
Other liabilities 95,574 40,958  
Equity 627,511 298,251  
Total liabilities and equity 723,085 339,209  
Company's net investment in unconsolidated joint ventures 132,952 62,677  
Condensed Statements of Operations      
Total revenue 0 0 0
Operating expense 280 221 199
Operating income (loss) (280) (221) (199)
Interest 0 0 0
Depreciation and amortization 0 0 0
Other income (expense) 1,270 30 (13)
Gain (loss) on sale/impairment 0 0 0
Net income (loss) 990 (191) (212)
Company's equity in earnings (loss) of unconsolidated joint ventures 213 (29) (33)
Other Joint Ventures [Member]      
Assets      
Real estate assets 71,722 67,940  
Accumulated depreciation (9,702) (10,950)  
Real estate assets, net 62,020 56,990  
Development in progress 0 17,401  
Land held for development 42,259 42,495  
Other assets 29,654 49,312  
Total assets 133,933 166,198  
Liabilities and Equity      
Debt 57,660 56,739  
Other liabilities 17,155 29,064  
Equity 59,118 80,395  
Total liabilities and equity 133,933 166,198  
Company's net investment in unconsolidated joint ventures 22,712 43,187  
Condensed Statements of Operations      
Total revenue 9,888 9,387 8,923
Operating expense 2,801 2,727 2,897
Operating income (loss) 7,087 6,660 6,026
Interest (2,462) (2,248) (3,415)
Depreciation and amortization (1,925) (1,840) (1,891)
Other income (expense) 7,123 9,925 9,090
Gain (loss) on sale/impairment (11) 0 0
Net income (loss) 9,812 12,497 9,810
Company's equity in earnings (loss) of unconsolidated joint ventures 4,634 6,517 5,139
Cambridge Medipark Ltd [Member] | Leaseholds and Leasehold Improvements [Member]      
Condensed Statements of Operations      
Gain (loss) on sale/impairment $ 7,100 $ 9,900 $ 9,100