XML 69 R54.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investment in Unconsolidated Real Estate Ventures - Summary of Results of Operations of Real Estate Ventures with Interests (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Schedule Of Equity Method Investments [Line Items]        
Equity in income (loss) of Real Estate Ventures $ (358) $ 1,084 $ (1,183) $ 336
DRA Austin Venture [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 13,904 26,140 28,260 47,692
Operating expenses (5,751) (9,699) (11,817) (19,012)
Interest expense, net (2,227) (3,744) (4,521) (7,433)
Depreciation and amortization (5,028) (9,064) (10,726) (18,293)
Net income (loss) $ 898 $ 3,633 $ 1,196 $ 2,954
Ownership interest % 50.00% 50.00% 50.00% 50.00%
Company's share of net income (loss) $ 449 $ 1,817 $ 598 $ 1,477
Basis adjustments and other 204 (171) 135 (196)
Equity in income (loss) of Real Estate Ventures 653 1,646 733 1,281
Brandywine - AI Venture LLC [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 5,970 7,988 11,806 15,313
Operating expenses (2,877) (3,248) (5,421) (6,188)
Interest expense, net (869) (1,301) (1,733) (2,446)
Depreciation and amortization (2,546) (3,133) (4,683) (5,942)
Net income (loss) $ (322) $ 306 $ (31) $ 737
Ownership interest % 50.00% 50.00% 50.00% 50.00%
Company's share of net income (loss) $ (161) $ 153 $ (16) $ 369
Basis adjustments and other (13) (11) 2 299
Equity in income (loss) of Real Estate Ventures $ (174) 142 (14) 668
HSRE-BDN I, LLC (evo at Cira Centre South) [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue   3,101 995 6,255
Operating expenses   (712) (250) (1,391)
Interest expense, net   (1,014) (388) (1,912)
Depreciation and amortization   (1,128) (376) (2,256)
Loss on early extinguishment of debt     (718)  
Net income (loss)   $ 247 $ (737) $ 696
Ownership interest % 50.00% 50.00% 50.00% 50.00%
Company's share of net income (loss)   $ 124 $ (369) $ 348
Basis adjustments and other   46 11 53
Equity in income (loss) of Real Estate Ventures   170 (358) 401
Other Income [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue $ 21,227 21,590 42,861 43,838
Operating expenses (11,461) (11,513) (23,369) (23,747)
Interest expense, net (4,856) (5,213) (9,436) (10,310)
Depreciation and amortization (6,218) (7,046) (12,391) (14,642)
Net income (loss) (1,308) (2,182) (2,335) (4,861)
Company's share of net income (loss) (764) (645) (1,396) (1,907)
Basis adjustments and other (73) (229) (148) (107)
Equity in income (loss) of Real Estate Ventures (837) (874) (1,544) (2,014)
Unconsolidated Real Estate Ventures [Member]        
Schedule Of Equity Method Investments [Line Items]        
Revenue 41,101 58,819 83,922 113,098
Operating expenses (20,089) (25,172) (40,857) (50,338)
Interest expense, net (7,952) (11,272) (16,078) (22,101)
Depreciation and amortization (13,792) (20,371) (28,176) (41,133)
Loss on early extinguishment of debt     (718)  
Net income (loss) (732) 2,004 (1,907) (474)
Company's share of net income (loss) (476) 1,449 (1,183) 287
Basis adjustments and other 118 (365)   49
Equity in income (loss) of Real Estate Ventures $ (358) $ 1,084 $ (1,183) $ 336