XML 101 R78.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in Unconsolidated Real Estate Ventures - Summary of Results of Operations of Real Estate Ventures with Interests (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 20, 2011
Schedule Of Equity Method Investments [Line Items]          
Equity in income (loss) of Real Estate Ventures   $ (8,306) $ (11,503) $ (811)  
DRA Austin Venture [Member]          
Schedule Of Equity Method Investments [Line Items]          
Revenue   85,500 85,749 78,367  
Operating expenses   (35,997) (37,643) (33,194)  
Provision for impairment [1]     0    
Interest expense, net   (13,985) (15,052) (14,025)  
Depreciation and amortization   (34,026) (38,365) (36,809)  
Loss on extinguishment of debt   (2,613)      
Net income (loss)   $ (1,121) $ (5,311) [2] $ (5,661)  
Ownership interest %   50.00% 50.00% 50.00%  
Company's share of net income (loss)   $ (560) $ (2,656) $ (2,831)  
Other-than-temporary impairment [3]   0      
Basis adjustments and other   (429) 776 1,596  
Equity in income (loss) of Real Estate Ventures   (989) (1,880) (1,235)  
Brandywine - AI Venture LLC [Member]          
Schedule Of Equity Method Investments [Line Items]          
Revenue   29,500 31,047 29,428  
Operating expenses   (12,298) (13,654) (11,872)  
Provision for impairment [1]     (10,476)    
Interest expense, net   (4,707) (5,825) (5,310)  
Depreciation and amortization   (11,428) (12,811) (12,678)  
Loss on extinguishment of debt   (811)      
Net income (loss)   $ 256 $ (11,719) [2] $ (432)  
Ownership interest %   50.00% [4],[5],[6] 50.00% 50.00% 50.00%
Company's share of net income (loss)   $ 128 $ (5,860) $ (216)  
Other-than-temporary impairment $ (4,800) (4,844) [3]      
Basis adjustments and other   251 (35) (13)  
Equity in income (loss) of Real Estate Ventures   (4,465) [4],[6] (5,895) [4],[6] (229)  
Other [Member]          
Schedule Of Equity Method Investments [Line Items]          
Revenue   101,271 97,656 57,133  
Operating expenses   (51,045) (51,895) (25,070)  
Provision for impairment [1]     0    
Interest expense, net   (21,521) (19,437) (15,249)  
Depreciation and amortization   (32,986) (34,562) (18,613)  
Loss on extinguishment of debt   0      
Net income (loss)   $ (4,281) $ (8,238) [2] $ (1,799)  
Ownership interest % [7]   0.00% 0.00% 0.00%  
Company's share of net income (loss)   $ (1,432) $ (3,985) $ 455  
Other-than-temporary impairment [3]   0      
Basis adjustments and other   (1,420) 257 198  
Equity in income (loss) of Real Estate Ventures   (2,852) (3,728) 653  
Unconsolidated Real Estate Ventures [Member]          
Schedule Of Equity Method Investments [Line Items]          
Revenue   216,271 214,452 164,928  
Operating expenses   (99,340) (103,192) (70,136)  
Provision for impairment [1]     (10,476)    
Interest expense, net   (40,213) (40,314) (34,584)  
Depreciation and amortization   (78,440) (85,738) (68,100)  
Loss on extinguishment of debt   (3,424)      
Net income (loss)   $ (5,146) $ (25,268) [2] $ (7,892)  
Ownership interest %   0.00% 0.00% 0.00%  
Company's share of net income (loss)   $ (1,864) $ (12,501) $ (2,592)  
Other-than-temporary impairment [3]   (4,844)      
Basis adjustments and other   (1,598) 998 1,781  
Equity in income (loss) of Real Estate Ventures   $ (8,306) $ (11,503) $ (811)  
[1] See “Brandywine - AI Venture: Station Square Impairment” section below.
[2] During the year ended December 31, 2016, there were $7.1 million of acquisition deal costs related to the formation of the MAP Venture.
[3] See “Brandywine - AI Venture: Other Than Temporary Impairment” section below.
[4] On October 18, 2017, the DRA (G&I) Austin venture sold eight office properties in Austin, Texas containing 1,164,496 square feet and encumbered by $151.0 million of mortgage debt for a gross sales price of $333.3 million. On September 14, 2017, the BDN-AI Venture completed the sale of 7101 Wisconsin Avenue, an office property containing 239,904 rentable square feet, located in Bethesda, Maryland, for a gross sales price of $105.7 million. On January 31, 2017, the Company sold its 50% interest in TB-BDN Plymouth Apartments, LP. On September 22, 2016, the Company liquidated its 25% ownership interest in PJP V. 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. See below for further detail on these dispositions.
[5] Ownership percentage represents the Company’s entitlement to residual distributions after payments of priority returns, where applicable.
[6] See “Brandywine - AI Venture: 7101 Wisconsin Avenue” and “Brandywine - AI Venture: Other Than Temporary Impairment” sections below for information discussing activity that occurred during 2017 relating to this venture.
[7] The Company’s unconsolidated ownership interests range from 20% to 70%, subject to specified priority allocations of distributable cash in certain of the Real Estate Ventures.