XML 102 R80.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Unconsolidated Joint Ventures (Summary Financial Data) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Assets      
Real estate assets $ 2,056,711 $ 1,473,229  
Accumulated depreciation (339,215) (300,503)  
Real estate assets, net 1,717,496 1,172,726  
Development in progress 308,104 677,918  
Land held for development 74,575 73,826  
Other assets 238,791 200,663  
Total assets 2,338,966 2,125,133  
Liabilities and Equity      
Debt 869,141 846,328  
Other liabilities 165,565 166,697  
Equity 1,304,260 1,112,108  
Total liabilities and equity 2,338,966 2,125,133  
Company's net investment in unconsolidated joint ventures [1] 288,456 245,078  
Condensed Statements of Operations      
Total revenue 186,239 178,876 $ 211,327
Operating expense 63,249 67,427 82,565
Operating income (loss) 122,990 111,449 128,762
Interest (40,295) (47,044) (59,509)
Depreciation and amortization (44,366) (44,709) (54,766)
Other income (expense) 14,437 8,474 55,960
Gain (loss) on sale/impairment (15,880) 45,000 (56,032)
Net income (loss) 36,886 73,170 14,415
Company's equity in earnings (loss) of unconsolidated joint ventures 17,155 21,970 3,149
Difference between carrying amount and underlying equity (3,000) 1,400  
Liberty Venture I, LP [Member]      
Assets      
Real estate assets 229,600 226,313  
Accumulated depreciation (48,629) (42,779)  
Real estate assets, net 180,971 183,534  
Development in progress 18,337 6,886  
Land held for development 0 0  
Other assets 20,722 23,494  
Total assets 220,030 213,914  
Liabilities and Equity      
Debt 166,295 154,386  
Other liabilities 4,117 6,673  
Equity 49,618 52,855  
Total liabilities and equity 220,030 213,914  
Company's net investment in unconsolidated joint ventures [1] 10,425 11,175  
Condensed Statements of Operations      
Total revenue 31,079 25,149 23,708
Operating expense 8,101 6,835 7,977
Operating income (loss) 22,978 18,314 15,731
Interest (5,801) (4,182) (5,415)
Depreciation and amortization (7,598) (6,375) (6,399)
Other income (expense) (100) 50 68
Gain (loss) on sale/impairment 0 0 760
Net income (loss) 9,479 7,807 4,745
Company's equity in earnings (loss) of unconsolidated joint ventures 2,914 2,332 1,540
Kings Hill Unit Trust [Member]      
Assets      
Real estate assets 152,998 137,960  
Accumulated depreciation (30,028) (26,872)  
Real estate assets, net 122,970 111,088  
Development in progress 0 0  
Land held for development 0 0  
Other assets 10,957 9,603  
Total assets 133,927 120,691  
Liabilities and Equity      
Debt 92,131 83,846  
Other liabilities 28,056 24,513  
Equity 13,740 12,332  
Total liabilities and equity 133,927 120,691  
Company's net investment in unconsolidated joint ventures [1] 6,100 5,349  
Condensed Statements of Operations      
Total revenue 12,976 11,926 12,602
Operating expense 4,756 4,854 5,261
Operating income (loss) 8,220 7,072 7,341
Interest (2,329) (2,554) (6,116)
Depreciation and amortization (3,238) (3,557) (3,954)
Other income (expense) (4) (77) 45,604
Gain (loss) on sale/impairment 0 0 0
Net income (loss) 2,649 884 42,875
Company's equity in earnings (loss) of unconsolidated joint ventures 660 275 (425)
Liberty Illinois, LP [Member]      
Assets      
Real estate assets 252,593 251,765  
Accumulated depreciation (57,444) (51,901)  
Real estate assets, net 195,149 199,864  
Development in progress 0 0  
Land held for development 33,500 31,567  
Other assets 16,337 19,036  
Total assets 244,986 250,467  
Liabilities and Equity      
Debt 138,869 137,294  
Other liabilities 7,548 8,433  
Equity 98,569 104,740  
Total liabilities and equity 244,986 250,467  
Company's net investment in unconsolidated joint ventures [1] 14,980 15,339  
Condensed Statements of Operations      
Total revenue 23,711 26,599 26,085
Operating expense 7,989 9,961 9,303
Operating income (loss) 15,722 16,638 16,782
Interest (5,882) (7,243) (8,441)
Depreciation and amortization (6,918) (7,589) (7,406)
Other income (expense) (71) 64 29
Gain (loss) on sale/impairment 0 4,068 0
Net income (loss) 2,851 5,938 964
Company's equity in earnings (loss) of unconsolidated joint ventures 2,118 2,065 807
Liberty Washington, LP [Member]      
Assets      
Real estate assets 274,847 289,627  
Accumulated depreciation (49,106) (44,235)  
Real estate assets, net 225,741 245,392  
Development in progress 0 0  
Land held for development 0 0  
Other assets 18,566 18,749  
Total assets 244,307 264,141  
Liabilities and Equity      
Debt 102,624 103,667  
Other liabilities 4,954 4,385  
Equity 136,729 156,089  
Total liabilities and equity 244,307 264,141  
Company's net investment in unconsolidated joint ventures [1] 34,107 38,863  
Condensed Statements of Operations      
Total revenue 25,439 39,727 71,101
Operating expense 9,147 15,935 27,384
Operating income (loss) 16,292 23,792 43,717
Interest (4,065) (10,866) (17,353)
Depreciation and amortization (5,926) (10,750) (20,725)
Other income (expense) (65) 257 531
Gain (loss) on sale/impairment (15,910) 40,943 (56,792)
Net income (loss) (9,674) 43,376 (50,622)
Company's equity in earnings (loss) of unconsolidated joint ventures (1,941) 10,857 (7,314)
Liberty Comcast 1701 JFK Boulevard, LP [Member]      
Assets      
Real estate assets 496,210 495,842  
Accumulated depreciation (138,943) (125,014)  
Real estate assets, net 357,267 370,828  
Development in progress 0 0  
Land held for development 0 0  
Other assets 49,755 48,074  
Total assets 407,022 418,902  
Liabilities and Equity      
Debt 305,223 309,475  
Other liabilities 9,488 9,964  
Equity 92,311 99,463  
Total liabilities and equity 407,022 418,902  
Company's net investment in unconsolidated joint ventures [1] 17,307 18,688  
Condensed Statements of Operations      
Total revenue 65,372 65,587 68,444
Operating expense 26,474 26,761 29,692
Operating income (loss) 38,898 38,826 38,752
Interest (19,411) (19,737) (19,936)
Depreciation and amortization (14,485) (14,513) (14,442)
Other income (expense) (325) (213) (227)
Gain (loss) on sale/impairment 0 0 0
Net income (loss) 4,677 4,363 4,147
Company's equity in earnings (loss) of unconsolidated joint ventures 1,659 1,594 2,053
Liberty Property 18th & Arch [Member]      
Assets      
Real estate assets [2] 551,874 0  
Accumulated depreciation [2] (4,070) 0  
Real estate assets, net [2] 547,804 0  
Development in progress [2] 289,767 671,032  
Land held for development [2] 0 0  
Other assets [2] 98,191 52,053  
Total assets [2] 935,762 723,085  
Liabilities and Equity      
Debt [2] 0 0  
Other liabilities [2] 102,982 95,574  
Equity [2] 832,780 627,511  
Total liabilities and equity [2] 935,762 723,085  
Company's net investment in unconsolidated joint ventures [1],[2] 177,843 132,952  
Condensed Statements of Operations      
Total revenue [2] 16,544 0 0
Operating expense [2] 3,417 280 221
Operating income (loss) [2] 13,127 (280) (221)
Interest [2] 0 0 0
Depreciation and amortization [2] (4,077) 0 0
Other income (expense) [2] (547) 1,270 30
Gain (loss) on sale/impairment [2] 30 0 0
Net income (loss) [2] 8,533 990 (191)
Company's equity in earnings (loss) of unconsolidated joint ventures [2] 1,782 213 (29)
Other Joint Ventures [Member]      
Assets      
Real estate assets 98,589 71,722  
Accumulated depreciation (10,995) (9,702)  
Real estate assets, net 87,594 62,020  
Development in progress 0 0  
Land held for development 41,075 42,259  
Other assets 24,263 29,654  
Total assets 152,932 133,933  
Liabilities and Equity      
Debt 63,999 57,660  
Other liabilities 8,420 17,155  
Equity 80,513 59,118  
Total liabilities and equity 152,932 133,933  
Company's net investment in unconsolidated joint ventures [1] 27,694 22,712  
Condensed Statements of Operations      
Total revenue [3] 11,118 9,888 9,387
Operating expense [3] 3,365 2,801 2,727
Operating income (loss) [3] 7,753 7,087 6,660
Interest [3] (2,807) (2,462) (2,248)
Depreciation and amortization [3] (2,124) (1,925) (1,840)
Other income (expense) [3] 15,549 7,123 9,925
Gain (loss) on sale/impairment [3] 0 (11) 0
Net income (loss) [3] 18,371 9,812 12,497
Company's equity in earnings (loss) of unconsolidated joint ventures [3] 9,963 4,634 6,517
Cambridge Medipark Ltd [Member] | Leaseholds and Leasehold Improvements [Member]      
Condensed Statements of Operations      
Gain (loss) on sale/impairment $ 16,000 $ 7,100 $ 9,900
[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 $3.0 million and $1.4 million as of December 31, 2017 and 2016, respectively. 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] Represents the combined results of two joint ventures related to the property at 18th and Arch Streets, Philadelphia.
[3] Other income/(expense) for this group of joint ventures reflects gains related to the sales of land leasehold interests totaling $16.0 million, $7.1 million and $9.9 million for the years ended December 31, 2017, 2016 and 2015, respectively.