XML 45 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in Unconsolidated Real Estate Ventures (Tables)
9 Months Ended
Sep. 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)

    

September 30, 2020

    

December 31, 2019

(In thousands)

Prudential Global Investment Management

 

50.0%

$

217,398

$

215,624

Landmark

 

1.8% - 49.0%

 

68,331

 

77,944

CBREI Venture

 

5.0% - 64.0%

 

65,598

 

68,405

Canadian Pension Plan Investment Board ("CPPIB") (2)

 

55.0%

 

48,041

 

109,911

Berkshire Group

 

50.0%

 

49,329

46,391

Brandywine Realty Trust

 

30.0%

 

13,769

 

13,830

Pacific Life Insurance Company (3)

 

20.0%

 

 

10,385

Other

 

 

560

536

Total investments in unconsolidated real estate ventures

$

463,026

$

543,026

(1)Ownership interests as of September 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 of $134.5 million from the mortgage loan, with an additional $25.5 million available in the future. During the second quarter of 2020, we received a distribution of $70.8 million from the venture.
(3)During the second quarter of 2020, 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, which reduced the net book value of our investment to zero, and we suspended equity loss recognition for the venture after June 30, 2020. On October 1, 2020, we transferred our interest in this venture to our venture partner.

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

Weighted

Average Effective

    

Interest Rate (1)

    

September 30, 2020

    

December 31, 2019

(In thousands)

Variable rate (2)

 

2.34%

$

773,872

$

629,479

Fixed rate (3) (4)

 

3.79%

 

444,775

 

561,236

Unconsolidated real estate ventures - mortgages payable

 

1,218,647

 

1,190,715

Unamortized deferred financing costs

 

(7,437)

 

(2,859)

Unconsolidated real estate ventures - mortgages payable, net (4) (5)

$

1,211,210

$

1,187,856

(1)Weighted average effective interest rate as of September 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)Excludes a $129.0 million mortgage loan collateralized by The Marriott Wardman Park hotel as of September 30, 2020. On October 1, 2020, we transferred our interest in the related venture to our venture partner.
(5)See Note 17 for additional information on guarantees of the debt of certain of our unconsolidated real estate ventures.

    

September 30, 2020

    

December 31, 2019

 

(In thousands)

Combined balance sheet information: (1)

Real estate, net

$

2,287,736

$

2,493,961

Other assets, net

 

274,321

 

291,092

Total assets

$

2,562,057

$

2,785,053

Borrowings, net

$

1,211,210

$

1,187,856

Other liabilities, net

 

143,939

 

168,243

Total liabilities

 

1,355,149

 

1,356,099

Total equity

 

1,206,908

 

1,428,954

Total liabilities and equity

$

2,562,057

$

2,785,053

(1)Excludes all assets and liabilities related to The Marriott Wardman Park hotel as of September 30, 2020. On October 1, 2020, we transferred our interest in the related venture to our venture partner.

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2020

    

2019

2020

    

2019

 

(In thousands)

Combined income statement information: (1)

Total revenue

$

47,235

$

65,110

$

162,128

$

199,897

Operating income (loss) (2)

1,296

10,925

 

(24,418)

 

21,034

Net loss (2)

(6,265)

(3,602)

 

(60,331)

 

(20,289)

(1)Excludes information related to the venture that owns The Marriott Wardman Park hotel for the three months ended September 30, 2020 as we suspended equity loss recognition for the venture after June 30, 2020. On October 1, 2020, we transferred our interest in the related venture to our venture partner.
(2)Includes the loss from the sale of Woodglen of $16.4 million recognized by our unconsolidated real estate venture with Landmark during the nine months ended September 30, 2020.