XML 74 R54.htm IDEA: XBRL DOCUMENT v3.19.3
Investment in Unconsolidated Real Estate Ventures - Summary of Results of Operations of Real Estate Ventures with Interests (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
USD ($)
ft²
property
Sep. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
ft²
property
Sep. 30, 2018
USD ($)
Dec. 11, 2018
ft²
property
Mar. 31, 2018
Schedule of Equity Method Investments [Line Items]            
Equity in income (loss) of Real Estate Ventures $ (1,965) $ 1 $ (4,814) $ (1,182)    
Number of properties | property 95   95      
Net rentable area (in square feet) | ft² 16,711,387   16,711,387      
DRA (G&I) Austin            
Schedule of Equity Method Investments [Line Items]            
Revenue $ 0 14,232 $ 0 42,492    
Operating expenses 0 (6,428) 0 (18,245)    
Interest expense, net 0 (2,549) 0 (7,070)    
Depreciation and amortization 0 (4,896) 0 (15,622)    
(Gain) loss on early extinguishment of debt 0 0 0 0    
Net income (loss) $ 0 $ 359 $ 0 $ 1,555    
Ownership interest % 0.00% 50.00% 0.00% 50.00% 50.00%  
Company's share of net income (loss) $ 0 $ 180 $ 0 $ 778    
Basis adjustments and other 0 243 0 378    
Equity in income (loss) of Real Estate Ventures 0 423 0 1,156    
Number of properties | property         12  
Net rentable area (in square feet) | ft²         1,570,123  
Brandywine-AI Ventures LLC            
Schedule of Equity Method Investments [Line Items]            
Revenue 1,360 5,962 5,050 17,768    
Operating expenses (871) (2,589) (2,473) (8,010)    
Interest expense, net (222) (873) (698) (2,606)    
Depreciation and amortization (540) (2,232) (2,055) (6,915)    
(Gain) loss on early extinguishment of debt 4,371 0 4,371 0    
Net income (loss) $ 4,098 $ 268 $ 4,195 $ 237    
Ownership interest % 50.00% 50.00% 50.00% 50.00%    
Company's share of net income (loss) $ 2,049 $ 134 $ 2,098 $ 119    
Basis adjustments and other 31 31 101 33    
Equity in income (loss) of Real Estate Ventures $ 2,080 $ 165 2,199 152    
Evo At Cira Centre South Venture            
Schedule of Equity Method Investments [Line Items]            
Revenue     0 995    
Operating expenses     0 (250)    
Interest expense, net     0 (388)    
Depreciation and amortization     0 (376)    
(Gain) loss on early extinguishment of debt     0 (718)    
Net income (loss)     $ 0 $ (737)    
Ownership interest % 0.00% 50.00% 0.00% 50.00%   50.00%
Company's share of net income (loss)     $ 0 $ (369)    
Basis adjustments and other     0 11    
Equity in income (loss) of Real Estate Ventures     0 (358)    
MAP Venture            
Schedule of Equity Method Investments [Line Items]            
Revenue $ 17,476 $ 17,243 53,560 50,976    
Operating expenses (11,981) (10,219) (35,747) (30,347)    
Interest expense, net (2,436) (2,894) (7,504) (10,426)    
Depreciation and amortization (6,247) (4,654) (19,146) (14,096)    
(Gain) loss on early extinguishment of debt 0 (334) 0 (334)    
Net income (loss) $ (3,188) $ (858) $ (8,837) $ (4,227)    
Ownership interest % 50.00% 50.00% 50.00% 50.00%    
Company's share of net income (loss) $ (1,594) $ (429) $ (4,419) $ (2,114)    
Basis adjustments and other (28) (15) (69) (39)    
Equity in income (loss) of Real Estate Ventures (1,622) (444) (4,488) (2,153)    
Other            
Schedule of Equity Method Investments [Line Items]            
Revenue 13,890 4,580 42,538 13,708    
Operating expenses (5,017) (1,904) (15,736) (5,145)    
Interest expense, net (3,522) (1,228) (8,219) (3,132)    
Depreciation and amortization (6,307) (1,481) (19,078) (4,430)    
(Gain) loss on early extinguishment of debt 0 0 0 0    
Net income (loss) (956) (33) (495) 1,001    
Company's share of net income (loss) (2,400) (121) (2,444) 168    
Basis adjustments and other (23) (22) (81) (147)    
Equity in income (loss) of Real Estate Ventures (2,423) 144 (2,525) 21    
Unconsolidated Real Estate Ventures            
Schedule of Equity Method Investments [Line Items]            
Revenue 32,726 42,017 101,148 125,939    
Operating expenses (17,869) (21,140) (53,956) (61,997)    
Interest expense, net (6,180) (7,544) (16,421) (23,622)    
Depreciation and amortization (13,094) (13,263) (40,279) (41,439)    
(Gain) loss on early extinguishment of debt 4,371 (334) 4,371 (1,052)    
Net income (loss) (46) (264) (5,137) (2,171)    
Company's share of net income (loss) (1,945) (236) (4,765) (1,418)    
Basis adjustments and other (20) 237 (49) 236    
Equity in income (loss) of Real Estate Ventures $ (1,965) $ 1 $ (4,814) $ (1,182)    
Minimum            
Schedule of Equity Method Investments [Line Items]            
Ownership interest % 15.00%   15.00%      
Minimum | Unconsolidated Real Estate Ventures            
Schedule of Equity Method Investments [Line Items]            
Ownership interest % 15.00% 25.00% 15.00% 25.00%    
Maximum            
Schedule of Equity Method Investments [Line Items]            
Ownership interest % 70.00%   70.00%      
Maximum | Unconsolidated Real Estate Ventures            
Schedule of Equity Method Investments [Line Items]            
Ownership interest % 70.00% 70.00% 70.00% 70.00%