XML 144 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investment in Unconsolidated Ventures (Tables)
12 Months Ended
Dec. 31, 2011
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of equity method investments
 
Ownership
Percentage (a)
 
Carrying
Amount
 
Company’s Share
of 2011 Real
Estate Venture
Income (Loss)
 
Real Estate
Venture
Debt at 100%
 
Current
Interest
Rate
 
Debt
Maturity
Broadmoor Austin Associates
50
%
 
$
66,150

 
$
197

 
$
66,810

 
7.04
%
 
Apr-2023
Brandywine-AI Venture LLC (b)
50
%
 
24,670

 
(278
)
 
68,000

 
(b)

 
(b)
Macquarie BDN Christina LLC
20
%
 
6,168

 
875

 
60,000

 
4.50
%
 
June-2016
One Commerce Square (c)
25
%
 
5,100

 
242

 
128,529

 
5.67
%
 
Dec-15
Brandywine 1919 Ventures (d)
50
%
 
4,882

 

 

 
N/A

 
N/A
Two Commerce Square (c)
25
%
 
3,415

 
224

 
107,112

 
6.30
%
 
May-13
1000 Chesterbrook Blvd.
50
%
 
1,745

 
245

 
26,000

 
4.75
%
 
Dec-21
Four Tower Bridge (e)
65
%
 
1,360

 
702

 
10,870

 
5.20
%
 
Feb-21
G&I Interchange Office LLC (DRA — N. PA) (f)
20
%
 
1,239

 
76

 
181,967

 
5.78
%
 
Jan-15
Residence Inn Tower Bridge
50
%
 
481

 
433

 
14,261

 
5.63
%
 
Feb-16
PJP VII
25
%
 
472

 
190

 
8,072

 
L+1.55%

 
Nov-13
PJP V
25
%
 
361

 
116

 
5,789

 
6.47
%
 
Aug-19
PJP II
30
%
 
300

 
138

 
4,263

 
6.12
%
 
Nov-23
Six Tower Bridge (e)
63
%
 
201

 
126

 
12,599

 
7.79
%
 
Aug-12
Two Tower Bridge
35
%
 
134

 
(364
)
 
13,482

 
(g)

 
(g)
Seven Tower Bridge
20
%
 
105

 

 
11,182

 
(h)

 
(h)
PJP VI
25
%
 
31

 
67

 
8,834

 
6.08
%
 
Apr-23
Eight Tower Bridge
3.4
%
 

 
583

 

 


 

Coppell Associates (e)
50
%
 
(1,007
)
 
(139
)
 
18,060

 
(i)

 
(i)
Five Tower Bridge
 
 

 
60

 
 
 
 
 
 
Invesco, L.P.
 
 

 
282

 
 
 
 
 
 
 
 
 
$
115,807

 
$
3,775

 
$
745,830

 
 
 
 

(a)
Ownership percentage represents the Company’s entitlement to residual distributions after payments of priority returns, where applicable.
(b)
See Note 3 for related discussion about the Brandywine-AI Venture, LLC formation.
(c)
During November, 2010, the Company acquired a 25% interest in two partnerships which own One and Two Commerce Square buildings in Philadelphia, PA. The other partner holds the remaining 75% interest in each of the two partnerships. In accordance with the accounting guidance for joint ventures, the Company is currently recognizing its preferred return from the real estate ventures as income on its invested capital. After the other partner has recognized the losses equal to its invested capital, the Company will begin to recognize its share from the results of the real estate ventures in proportion to its ownership interests.
(d)
See Note 3 for related discussion about the Brandywine 1919 Market Ventures formation.
(e)
As a result of the adoption of the new accounting standard for the consolidation of variable interest entities, the Company deconsolidated these three real estate ventures as of January 1, 2010.
(f)
Proceeds received by the Company from the sale of an 80% ownership stake in the properties exceeded the historical cost of those properties. Accordingly, no investment in the real estate venture was reflected on the balance sheet at period end.
(g)
Consists of a $10.1 million fixed rate mortgage with a 5.72% interest rate and May 2013 maturity date; also includes $3.4 million municipal and state borrowings with nominal interest rates (0 — 1%) and maturity dates from 3 to 10 years.
(h)
Comprised of two fixed rate mortgages: $7.0 million and $1.0 million. Both mature in February 2013 and accrue interest at a fixed rate of 4% through February 2012, and 5% through February 2013. The total loan amount of $11.2 million as presented above also includes a 3% fixed rate loan (interest only through maturity) with a balance of $1.2 million as of December 31, 2011. This loan can be increased up to $1.3 million through its maturity date of September 2025. The remaining $2.0 million of the total amount features a 4% fixed rate with interest only through its maturity date of February 2014.
(i)
Comprised of two fixed rate mortgages: a senior fixed rate note of $16.4 million at 5.75% that matures in March 2016 and a junior fixed rate note of $1.6 million at 6.89% that matures in December 2013; 5.89% is the blended rate.
Financial position of unconsolidated Real Estate Ventures
 
December 31,
 
2011
 
2010
Net property
$
846,643

 
$
804,705

Other assets
110,520

 
105,576

Other Liabilities
48,798

 
44,509

Debt
745,830

 
748,387

Equity
162,535

 
117,385

Company’s share of equity (Company’s basis)
115,807

 
84,372

Summary of results of operations of unconsolidated Real Estate Ventures
 
Years ended December 31,
 
2011 (a)
 
2010 (a)
 
2009
Revenue
$
145,867

 
$
118,923

 
$
105,236

Operating expenses
63,715

 
44,942

 
38,691

Interest expense, net
42,032

 
37,505

 
30,858

Depreciation and amortization
39,172

 
32,703

 
36,700

Net income
948

 
3,773

 
(1,012
)
Company’s share of income (Company’s basis)
3,775

 
5,305

 
4,069


(a) -
Includes the three real estate ventures that were deconsolidated upon the adoption of the accounting standard for the consolidation of VIEs on January 1, 2010
Schedule of aggregate principal payments of recourse and non-recourse debt payable to third-parties
 
 
2011
$
24,228

2012
143,705

2013
13,809

2014
306,051

2015
97,215

Thereafter
160,822

 
$
745,830