XML 60 R28.htm IDEA: XBRL DOCUMENT v3.19.3
Basis of Presentation (Tables)
 9 Months Ended
Sep. 30, 2019
Accounting Policies [Abstract]  
Schedule of Revision of Previously Issued Financial Statements
The following tables and paragraphs present line items of the previously issued financial statements that have been corrected as a result of the revision:
Balance sheet impacts (in thousands):
 
December 31, 2018
Balance Sheet:
As previously reported
 
Adjustments
 
As adjusted
Assets (Parent Company and Operating Partnership)
 
Operating properties
3,953,319

 
(1,600
)
 
3,951,719

Accumulated depreciation
(865,462
)
 
(19,945
)
 
(885,407
)
Operating real estate investments, net
3,087,857

 
(21,545
)
 
3,066,312

Total assets
4,098,521

 
(21,545
)
 
4,076,976

 
 
 
 
 
 
Equity (Parent Company)
 
 
 
 
 
Additional Paid-in Capital
3,200,850

 
(538
)
 
3,200,312

Cumulative Earnings
796,513

 
(20,888
)
 
775,625

Total Brandywine Realty Trust's equity
1,820,253

 
(21,426
)
 
1,798,827

Noncontrolling interests
12,320

 
(119
)
 
12,201

Total beneficiaries' equity
1,832,573

 
(21,545
)
 
1,811,028

Total liabilities and beneficiaries' equity
4,098,521

 
(21,545
)
 
4,076,976

 
 
 
 
 
 
Equity (Operating Partnership)
 
 
 
 
 
General Partnership Capital
1,813,136

 
(21,545
)
 
1,791,591

Total Brandywine Operating Partnership, L.P.'s equity
1,817,861

 
(21,545
)
 
1,796,316

Total partners' equity
1,820,053

 
(21,545
)
 
1,798,508

Total liabilities and partners' equity
4,098,521

 
(21,545
)
 
4,076,976

Statement of Beneficiaries’ / Partners’ Equity impacts (in thousands):
 
Three and Nine Months Ended September 30, 2018
Brandywine Realty Trust
As previously reported
 
Adjustments
 
As adjusted
Statement of Beneficiaries' Equity:
 
Additional paid-in capital, beginning of period
3,218,564

 
(487
)
 
3,218,077

Cumulative earnings, beginning of period
660,174

 
(19,081
)
 
641,093

Noncontrolling interest, beginning of period
17,420

 
(162
)
 
17,258

Additional paid-in capital, March 31, 2018
3,222,047

 
(487
)
 
3,221,560

Cumulative earnings, March 31, 2018
704,506

 
(19,340
)
 
685,166

Noncontrolling interests, March 31, 2018
17,538

 
(163
)
 
17,375

Additional paid-in capital, June 30, 2018
3,223,072

 
(487
)
 
3,222,585

Cumulative earnings, June 30, 2018
717,515

 
(19,599
)
 
697,916

Noncontrolling interests, June 30, 2018
17,410

 
(164
)
 
17,246

Additional paid-in capital, September 30, 2018
3,223,817

 
(499
)
 
3,223,318

Cumulative earnings, September 30, 2018
674,599

 
(19,855
)
 
654,744

Noncontrolling interests, September 30, 2018
16,824

 
(155
)
 
16,669

 
 
 
 
 
 
Brandywine Operating Partnership
 
 
 
 
 
Statement of Partners' Equity:
 
 
 
 
 
Partner Capital, beginning of period
1,815,411

 
(19,727
)
 
1,795,684

Partner Capital, March 31, 2018
1,834,947

 
(19,987
)
 
1,814,960

Partner Capital, June 30, 2018
1,814,870

 
(20,247
)
 
1,794,623

Partner Capital, September 30, 2018
1,741,379

 
(20,509
)
 
1,720,870
Schedule Of Lease Payments on Non-Cancellable Leases
Lease payments on non-cancellable leases at September 30, 2019 are as follows (in thousands):
Year
 
Minimum Rent
2019 (three months remaining)
 
$
97,250

2020
 
386,991

2021
 
364,435

2022
 
324,296

2023
 
296,890

Thereafter
 
1,413,756

Total
 
$
2,883,618

Lease payments on non-cancellable leases at December 31, 2018 are as follows (in thousands):
Year
 
Minimum Rent
2019
 
$
392,058

2020
 
372,619

2021
 
349,160

2022
 
304,445

2023
 
277,388

Thereafter
 
1,265,810

Total
 
$
2,961,480
Schedule Of Allocation Of Lease Revenue Recognized Between Fixed Contractual Payments And Variable Lease Payments
The table below sets forth the allocation of lease revenue recognized between fixed contractual payments and variable lease payments (in thousands):
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
Lease Revenue
 
2019
 
2019
Fixed contractual payments
 
$
110,535

 
$
327,252

Variable lease payments
 
28,693

 
87,861

Total
 
$
139,228

 
$
415,113
Summary of Operating Lease Cost Recognized Through Property Operating Expenses
The table below summarizes the Company’s operating lease cost (in thousands) recognized through “Property operating expenses” on the consolidated statements of operations:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
Lease Cost
 
2019
 
2019
Fixed lease cost
 
$
525

 
$
1,575

Variable lease cost
 
13

 
41

Total
 
$
538

 
$
1,616

 
 
 
 
 
Weighted-average remaining lease term (years)
 
52.9

 
 
Weighted-average discount rate
 
6.3
%