XML 101 R78.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investment in Unconsolidated Real Estate Ventures - Investment in Real Estate Ventures and Share of Real Estate Ventures' Income (Loss) (Parenthetical) (Details)
$ in Thousands
12 Months Ended
Mar. 02, 2016
USD ($)
option
term
Dec. 31, 2016
USD ($)
Sep. 22, 2016
Jun. 30, 2016
Dec. 31, 2015
USD ($)
Jun. 22, 2015
Dec. 20, 2011
Jan. 20, 2011
Schedule Of Equity Method Investments [Line Items]                
Notional amount   $ 328,610     $ 328,610      
Equity Method Investment Summarized Financial Information Debt   $ 997,466     794,571      
Brandywine - Al Venture [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage   50.00% [1],[2]         50.00%  
Debt Instrument, Interest Rate, Effective Percentage [2]   3.96%            
Equity Method Investment Summarized Financial Information Debt [2]   $ 131,539     132,717      
HSRE BDN I, LLC [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage [1],[3]   50.00%            
Equity Method Investment Summarized Financial Information Debt [3]   $ 105,000     95,562      
Austin Joint Venture [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage [1],[4]   50.00%            
Debt Instrument, Interest Rate, Effective Percentage [4]   3.36%            
Equity Method Investment Summarized Financial Information Debt [4]   $ 405,734     410,066      
MAP Venture [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage [1],[5]   50.00%            
Equity Method Investment Summarized Financial Information Debt [5]   $ 180,800     0      
PJP V [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage     25.00%          
Equity Method Investment Summarized Financial Information Debt [6]   0     5,035      
1000 Chesterbrook Blvd. [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage       50.00%        
Equity Method Investment Summarized Financial Information Debt [6]   0     23,610      
Broadmoor Austin Associates [Member]                
Schedule Of Equity Method Investments [Line Items]                
Percentage of ownership interests           50.00%    
Equity Method Investment Summarized Financial Information Debt [6]   $ 0     0      
Brandywine Nineteen Nineteen Ventures [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage   50.00% [1],[4],[7]           50.00%
Debt Instrument, Interest Rate Terms   LIBOR + 2.00            
Interest rate protection cap   4.50%            
Interest rate upon 90% residential occupancy and commencement of lease in retail space   1.75%            
Percentage of residential occupancy and commencement of lease in retail space   90.00%            
Equity Method Investment Summarized Financial Information Debt [4],[7]   $ 79,250     19,411      
Seven Tower Bridge [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage [1]   20.00%            
Debt Instrument, Interest Rate, Effective Percentage   3.71%            
Equity Method Investment Summarized Financial Information Debt   $ 14,710     $ 14,789      
Secured JV Debt [Member] | Brandywine - Al Venture [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Number of Fixed Rate Mortgages   3            
Secured JV Debt [Member] | Brandywine - Al Venture [Member] | Fixed rate loan maturing January 1, 2019 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 37,900            
Debt Instrument, Interest Rate, Stated Percentage   4.40%            
Debt Instrument Maturity Date   Jan. 01, 2019            
Secured JV Debt [Member] | Brandywine - Al Venture [Member] | Fixed rate loan maturing January 1, 2022 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 27,100            
Debt Instrument, Interest Rate, Stated Percentage   4.65%            
Debt Instrument Maturity Date   Jan. 01, 2022            
Secured JV Debt [Member] | Brandywine - Al Venture [Member] | Fixed rate loan maturing August 1, 2019 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 66,500            
Debt Instrument, Interest Rate, Stated Percentage   3.22%            
Debt Instrument Maturity Date   Aug. 01, 2019            
Long-term Debt, Weighted Average Interest Rate   3.96%            
Secured JV Debt [Member] | HSRE BDN I, LLC [Member]                
Schedule Of Equity Method Investments [Line Items]                
Equity method investment percentage 50.00%              
Secured JV Debt [Member] | Austin Joint Venture [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Number of Mortgages   7            
Secured JV Debt [Member] | Austin Joint Venture [Member] | First mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 33,900            
Debt Instrument Maturity Date   Nov. 01, 2018            
Derivative, Fixed Interest Rate   1.59%            
Debt Instrument, Interest Rate, Effective Percentage   3.52%            
Derivative, Basis Spread on Variable Rate   1.93%            
Secured JV Debt [Member] | Austin Joint Venture [Member] | Second mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 54,700            
Debt Instrument Maturity Date   Oct. 15, 2018            
Derivative, Fixed Interest Rate   1.49%            
Debt Instrument, Interest Rate, Effective Percentage   3.19%            
Derivative, Basis Spread on Variable Rate   1.70%            
Secured JV Debt [Member] | Austin Joint Venture [Member] | Third mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 137,000            
Debt Instrument Maturity Date   Nov. 01, 2018            
Derivative, Fixed Interest Rate   1.43%            
Debt Instrument, Interest Rate, Effective Percentage   3.44%            
Derivative, Basis Spread on Variable Rate   2.01%            
Secured JV Debt [Member] | Austin Joint Venture [Member] | Fourth mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 29,000            
Debt Instrument, Interest Rate, Stated Percentage   4.50%            
Debt Instrument Maturity Date   Apr. 06, 2019            
Secured JV Debt [Member] | Austin Joint Venture [Member] | Fifth mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 34,300            
Debt Instrument, Interest Rate, Stated Percentage   3.87%            
Debt Instrument Maturity Date   Aug. 06, 2019            
Secured JV Debt [Member] | Austin Joint Venture [Member] | Sixth mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 86,700            
Debt Instrument Maturity Date   Feb. 10, 2020            
Derivative, Fixed Interest Rate   1.36%            
Debt Instrument, Interest Rate, Effective Percentage   3.36%            
Derivative, Basis Spread on Variable Rate   2.00%            
Secured JV Debt [Member] | Austin Joint Venture [Member] | Seventh mortgage - swapped to fixed [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Face Amount   $ 30,000            
Debt Instrument Maturity Date   Jan. 01, 2021            
Long-term Debt, Weighted Average Interest Rate   3.36%            
Debt Instrument, Interest Rate Terms   LIBOR + 1.85            
Interest rate protection cap   2.75%            
Secured JV Debt [Member] | MAP Venture [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument Maturity Date   Feb. 09, 2018            
Interest rate protection cap 1.75%              
Notional amount $ 200,800              
Debt instrument, number of options to extend maturity date | option 3              
Debt instrument, number of successive terms | term 3              
Secured JV Debt [Member] | Seven Tower Bridge [Member] | Mortgage Maturing March 2017 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Interest Rate, Stated Percentage   7.00%            
Debt Instrument Maturity Date   Mar. 01, 2017            
Debt Instrument, Number of Fixed Rate Mortgages   2            
Equity Method Investment Summarized Financial Information Debt   $ 8,000            
Secured JV Debt [Member] | Seven Tower Bridge [Member] | Fixed Rate Loan Maturing September 2025 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Interest Rate, Stated Percentage   3.00%            
Debt Instrument Maturity Date   Sep. 01, 2025            
Equity Method Investment Summarized Financial Information Debt   $ 800            
Secured JV Debt [Member] | Seven Tower Bridge [Member] | Fixed Rate Loan Maturing February 2017 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Interest Rate, Stated Percentage   4.00%            
Debt Instrument Maturity Date   Feb. 07, 2017            
Equity Method Investment Summarized Financial Information Debt   $ 2,000            
Secured JV Debt [Member] | Seven Tower Bridge [Member] | Fixed Rate Loan Maturing March 2020 [Member]                
Schedule Of Equity Method Investments [Line Items]                
Debt Instrument, Interest Rate, Stated Percentage   3.25%            
Debt Instrument Maturity Date   Mar. 11, 2020            
Long-term Debt, Weighted Average Interest Rate   3.42%            
Equity Method Investment Summarized Financial Information Debt   $ 3,900            
[1] Ownership percentage represents the Company’s entitlement to residual distributions after payments of priority returns, where applicable.
[2] See “Brandywine AI Venture: 3141 Fairview Park Drive” section below for information discussing activity that occurred during 2016 relating to this venture.
[3] The basis differences associated with these ventures are allocated between cost and the underlying equity in the net assets of the investee and is accounted for as if the entity were consolidated (i.e., allocated to the Company’s relative share of assets and liabilities with an adjustment to recognize equity in earnings for the appropriate depreciation/amortization). The Company increased its ownership interest in the HSRE-BDN I, LLC venture (also referred to as the “Evo at Cira South Venture”) to 50% on March 2, 2016. On June 10, 2016, HSRE-BDN I, LLC refinanced its debt. See “Evo at Cira South Venture” section below for further details on these transactions
[4] The basis differences associated with these ventures are allocated between cost and the underlying equity in the net assets of the investee and is accounted for as if the entity were consolidated (i.e., allocated to the Company’s relative share of assets and liabilities with an adjustment to recognize equity in earnings for the appropriate depreciation/amortization). The Company increased its ownership interest in the HSRE-BDN I, LLC venture (also referred to as the “Evo at Cira South Venture”) to 50% on March 2, 2016. On June 10, 2016, HSRE-BDN I, LLC refinanced its debt. See “Evo at Cira South Venture” section below for further details on these transactions.
[5] In order to fulfill interest rate protection requirements, a LIBOR interest rate cap of 1.75% was purchased, effective February 3, 2016 and maturing February 9, 2018, for a notional amount of $200.8 million. There are three options to extend the maturity date of the debt for three successive terms, each year representing a separate option.
[6] The Company liquidated its 25% ownership interest in the PJP V real estate venture on September 22, 2016. On June 30, 2016, the Company liquidated its 50% ownership interest in the venture known as 1000 Chesterbrook. The ownership interest in Invesco, L.P. was sold prior to December 31, 2015, and on August 19, 2016, the Company assigned its residual profits interest to the general partner of Invesco. The Company purchased the remaining 50% interest in Broadmoor Austin Associates on June 22, 2015. The ownership interest in Residence Inn Tower Bridge was sold on December 30, 2015. See below for further detail on 2016 dispositions.
[7] The stated rate for the construction loan is LIBOR + 2.00%. It is further reduced to 1.75% upon reaching 90% residential occupancy and commencement of the lease in the retail space. To fulfill interest rate protection requirements, an interest rate cap was purchased at 4.50%.