XML 102 R81.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Joint Ventures (Summary Financial Data) (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Jun. 30, 2014
investment
Assets        
Real estate assets $ 2,144,692 $ 2,056,711    
Accumulated depreciation (347,849) (339,215)    
Real estate assets, net 1,796,843 1,717,496    
Development in progress 200,243 308,104    
Land held for development 73,497 74,575    
Other assets 292,730 238,791    
Total assets 2,363,313 2,338,966    
Liabilities and Equity        
Debt 570,011 869,141    
Related party debt 324,239 21,435    
Other liabilities 159,601 144,130    
Equity 1,309,462 1,304,260    
Total liabilities and equity 2,363,313 2,338,966    
Company's net investment in unconsolidated joint ventures 350,981 288,456    
Condensed Statements of Operations        
Total revenue 254,938 186,239 $ 178,876  
Operating expense (87,484) (63,249) (67,427)  
Interest (21,914) (40,295) (47,044)  
Related party interest (13,418)      
Depreciation and amortization (58,222) (44,366) (44,709)  
Other income (expense) 6,511 14,437 8,474  
Gain (loss) on sale/impairment (25,389) (15,880) 45,000  
Net income (loss) 55,022 36,886 73,170  
Company's equity in earnings (loss) of unconsolidated joint ventures 21,382 17,155 21,970  
Difference between carrying amount and underlying equity (65,400) (3,000)    
Liberty Venture I, LP        
Assets        
Real estate assets 251,648 229,600    
Accumulated depreciation (54,373) (48,629)    
Real estate assets, net 197,275 180,971    
Development in progress 0 18,337    
Land held for development 0 0    
Other assets 23,180 20,722    
Total assets 220,455 220,030    
Liabilities and Equity        
Debt 170,743 166,295    
Related party debt 0 0    
Other liabilities 3,782 4,117    
Equity 45,930 49,618    
Total liabilities and equity 220,455 220,030    
Company's net investment in unconsolidated joint ventures 9,516 10,425    
Condensed Statements of Operations        
Total revenue 30,310 31,079 25,149  
Operating expense (7,947) (8,101) (6,835)  
Interest (6,184) (5,801) (4,182)  
Related party interest 0      
Depreciation and amortization (7,747) (7,598) (6,375)  
Other income (expense) (16) (100) 50  
Gain (loss) on sale/impairment 0 0 0  
Net income (loss) 8,416 9,479 7,807  
Company's equity in earnings (loss) of unconsolidated joint ventures 2,540 2,914 2,332  
Kings Hill Unit Trust        
Assets        
Real estate assets 144,742 152,998    
Accumulated depreciation (30,554) (30,028)    
Real estate assets, net 114,188 122,970    
Development in progress 0 0    
Land held for development 0 0    
Other assets 12,141 10,957    
Total assets 126,329 133,927    
Liabilities and Equity        
Debt 84,691 92,131    
Related party debt 20,239 21,435    
Other liabilities 8,537 6,621    
Equity 12,862 13,740    
Total liabilities and equity 126,329 133,927    
Company's net investment in unconsolidated joint ventures 6,230 6,100    
Condensed Statements of Operations        
Total revenue 13,925 12,976 11,926  
Operating expense (5,150) (4,756) (4,854)  
Interest (2,713) (2,329) (2,554)  
Related party interest 0      
Depreciation and amortization (3,577) (3,238) (3,557)  
Other income (expense) (196) (4) (77)  
Gain (loss) on sale/impairment 0 0 0  
Net income (loss) 2,289 2,649 884  
Company's equity in earnings (loss) of unconsolidated joint ventures 602 660 275  
Liberty Illinois, LP        
Assets        
Real estate assets 252,751 252,593    
Accumulated depreciation (61,593) (57,444)    
Real estate assets, net 191,158 195,149    
Development in progress 0 0    
Land held for development 33,769 33,500    
Other assets 14,662 16,337    
Total assets 239,589 244,986    
Liabilities and Equity        
Debt 138,964 138,869    
Related party debt 0 0    
Other liabilities 7,304 7,548    
Equity 93,321 98,569    
Total liabilities and equity 239,589 244,986    
Company's net investment in unconsolidated joint ventures 13,863 14,980    
Condensed Statements of Operations        
Total revenue 24,729 23,711 26,599  
Operating expense (7,874) (7,989) (9,961)  
Interest (4,771) (5,882) (7,243)  
Related party interest 0      
Depreciation and amortization (7,014) (6,918) (7,589)  
Other income (expense) (56) (71) 64  
Gain (loss) on sale/impairment 0 0 4,068  
Net income (loss) 5,014 2,851 5,938  
Company's equity in earnings (loss) of unconsolidated joint ventures 1,752 2,118 2,065  
Liberty Washington, LP        
Assets        
Real estate assets 210,732 274,847    
Accumulated depreciation (15,009) (49,106)    
Real estate assets, net 195,723 225,741    
Development in progress 0 0    
Land held for development 0 0    
Other assets 17,146 18,566    
Total assets 212,869 244,307    
Liabilities and Equity        
Debt 101,532 102,624    
Related party debt 0 0    
Other liabilities 3,719 4,954    
Equity 107,618 136,729    
Total liabilities and equity 212,869 244,307    
Company's net investment in unconsolidated joint ventures 27,020 34,107    
Condensed Statements of Operations        
Total revenue 25,713 25,439 39,727  
Operating expense (9,496) (9,147) (15,935)  
Interest (4,418) (4,065) (10,866)  
Related party interest 0      
Depreciation and amortization (5,513) (5,926) (10,750)  
Other income (expense) (68) (65) 257  
Gain (loss) on sale/impairment (25,389) (15,910) 40,943  
Net income (loss) (19,171) (9,674) 43,376  
Company's equity in earnings (loss) of unconsolidated joint ventures (4,189) (1,941) 10,857  
Liberty Comcast 1701 JFK Boulevard, LP        
Assets        
Real estate assets 497,623 496,210    
Accumulated depreciation (152,169) (138,943)    
Real estate assets, net 345,454 357,267    
Development in progress 0 0    
Land held for development 0 0    
Other assets 43,671 49,755    
Total assets 389,125 407,022    
Liabilities and Equity        
Debt 0 305,223    
Related party debt 304,000 0    
Other liabilities 8,292 9,488    
Equity 76,833 92,311    
Total liabilities and equity 389,125 407,022    
Company's net investment in unconsolidated joint ventures 75,102 17,307    
Condensed Statements of Operations        
Total revenue 71,389 65,372 65,587  
Operating expense (32,404) (26,474) (26,761)  
Interest (425) (19,411) (19,737)  
Related party interest (13,418)      
Depreciation and amortization (14,285) (14,485) (14,513)  
Other income (expense) (436) (325) (213)  
Gain (loss) on sale/impairment 0 0 0  
Net income (loss) 10,421 4,677 4,363  
Company's equity in earnings (loss) of unconsolidated joint ventures 5,499 1,659 1,594  
Liberty Property 18th & Arch        
Assets        
Real estate assets 688,537 551,874    
Accumulated depreciation (21,160) (4,070)    
Real estate assets, net 667,377 547,804    
Development in progress 192,568 289,767    
Land held for development 0 0    
Other assets 152,845 98,191    
Total assets 1,012,790 935,762    
Liabilities and Equity        
Debt 0 0    
Related party debt 0 0    
Other liabilities 118,953 102,982    
Equity 893,837 832,780    
Total liabilities and equity 1,012,790 935,762    
Company's net investment in unconsolidated joint ventures 191,430 177,843    
Condensed Statements of Operations        
Total revenue 74,309 16,544 0  
Operating expense (20,240) (3,417) (280)  
Interest 0 0 0  
Related party interest      
Depreciation and amortization (17,184) (4,077) 0  
Other income (expense) (3,982) (547) 1,270  
Gain (loss) on sale/impairment 0 30 0  
Net income (loss) 32,903 8,533 990  
Company's equity in earnings (loss) of unconsolidated joint ventures 7,126 1,782 213  
Other Joint Ventures        
Assets        
Real estate assets 98,659 98,589    
Accumulated depreciation (12,991) (10,995)    
Real estate assets, net 85,668 87,594    
Development in progress 7,675 0    
Land held for development 39,728 41,075    
Other assets 29,085 24,263    
Total assets 162,156 152,932    
Liabilities and Equity        
Debt 74,081 63,999    
Related party debt 0 0    
Other liabilities 9,014 8,420    
Equity 79,061 80,513    
Total liabilities and equity 162,156 152,932    
Company's net investment in unconsolidated joint ventures 27,820 27,694    
Condensed Statements of Operations        
Total revenue 14,563 11,118 9,888  
Operating expense (4,373) (3,365) (2,801)  
Interest (3,403) (2,807) (2,462)  
Related party interest 0      
Depreciation and amortization (2,902) (2,124) (1,925)  
Other income (expense) 11,265 15,549 7,123  
Gain (loss) on sale/impairment 0 0 (11)  
Net income (loss) 15,150 18,371 9,812  
Company's equity in earnings (loss) of unconsolidated joint ventures 8,052 9,963 4,634  
Cambridge Medipark Ltd | Leaseholds and Leasehold Improvements        
Condensed Statements of Operations        
Gain (loss) on sale/impairment $ 11,500 $ 16,000 $ 7,100  
Philadelphia | Liberty Property 18th & Arch        
Condensed Statements of Operations        
Number of equity method investments (in investments) | investment       2