XML 44 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in Unconsolidated Real Estate Ventures (Tables)
6 Months Ended
Jun. 30, 2020
Equity Method Investments and Joint Ventures [Abstract]  
Summary of Unconsolidated Investments

The following is a summary of the composition of our investments in unconsolidated real estate ventures:

​

​

​

​

​

​

​

​

​

​

​

​

Ownership

​

​

​

Real Estate Venture Partners

    

Interest (1)

    

June 30, 2020

    

December 31, 2019

​

​

​

​

​

(In thousands)

​

Prudential Global Investment Management

 

50.0%

​

$

217,758

​

$

215,624

​

Landmark

 

1.8% - 49.0%

​

 

70,217

​

 

77,944

​

CBREI Venture

 

5.0% - 64.0%

​

 

66,184

​

 

68,405

​

CPPIB (2)

 

55.0%

​

 

48,164

​

 

109,911

​

Berkshire Group

 

50.0%

​

 

47,780

​

​

46,391

​

Brandywine

 

30.0%

​

 

13,760

​

 

13,830

​

Pacific Life Insurance Company (3)

 

20.0%

​

 

—

​

 

10,385

​

Other

 

​

​

 

574

​

​

536

​

Total investments in unconsolidated real estate ventures

​

​

​

$

464,437

​

$

543,026

​

(1)Ownership interests as of June 30, 2020. We have multiple investments with certain venture partners with varying ownership interests.
(2)In April 2020, our real estate venture with CPPIB entered into a mortgage loan with a maximum principal balance of $160.0 million collateralized by 1900 N Street. The venture initially received proceeds from the mortgage loan of $134.5 million, with an additional $25.5 million available in the future. During the three months ended June 30, 2020, we received a distribution of $70.8 million from the venture.
(3)In connection with the preparation and review of our second quarter 2020 financial statements, we determined that our investment in the venture that owns The Marriott Wardman Park hotel was impaired due to a decline in the fair value of the underlying asset and recorded an impairment charge of $6.5 million, reducing the net book value of our investment to zero.

The following is a summary of the debt of our unconsolidated real estate ventures:

​

​

​

​

​

​

​

​

​

​

​

Weighted

​

​

​

​

​

​

​

​

Average Effective

​

​

​

    

Interest Rate (1)

    

June 30, 2020

    

December 31, 2019

​

​

​

​

(In thousands)

Variable rate (2)

 

2.38%

​

$

767,164

​

$

629,479

Fixed rate (3)

 

4.00%

​

 

566,025

​

 

561,236

Unconsolidated real estate ventures - mortgages payable

​

​

​

 

1,333,189

​

 

1,190,715

Unamortized deferred financing costs

​

​

​

 

(8,138)

​

 

(2,859)

Unconsolidated real estate ventures - mortgages payable, net (4)

​

​

​

$

1,325,051

​

$

1,187,856

(1)Weighted average effective interest rate as of June 30, 2020.
(2)Includes variable rate mortgages payable with interest rate cap agreements.
(3)Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
(4)See Note 17 for additional information on guarantees of the debt of certain of our unconsolidated real estate ventures.

​

​

​

​

​

​

​

​

​

    

June 30, 2020

    

December 31, 2019

​

 

(In thousands)

Combined balance sheet information:

​

​

​

​

​

​

Real estate, net

​

$

2,453,106

​

$

2,493,961

Other assets, net

​

 

287,903

​

 

291,092

Total assets

​

$

2,741,009

​

$

2,785,053

​

​

​

​

​

​

​

Borrowings, net

​

$

1,325,051

​

$

1,187,856

Other liabilities, net

​

 

159,091

​

 

168,243

Total liabilities

​

 

1,484,142

​

 

1,356,099

Total equity

​

 

1,256,867

​

 

1,428,954

Total liabilities and equity

​

$

2,741,009

​

$

2,785,053

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended June 30, 

​

Six Months Ended June 30, 

​

    

2020

    

2019

​

2020

    

2019

​

 

(In thousands)

Combined income statement information:

​

​

​

​

​

​

​

​

​

​

​

​

Total revenue

​

$

45,314

​

$

74,796

​

$

114,893

​

$

134,787

Operating income (loss) (1)

​

​

(25,232)

​

​

10,542

​

 

(25,714)

​

 

10,109

Net loss (1)

​

​

(35,901)

​

​

(1,460)

​

 

(54,066)

​

 

(16,687)

(1)Includes the loss from the sale of Woodglen of $16.4 million recognized by our unconsolidated real estate venture with Landmark during the three and six months ended June 30, 2020.