XML 45 R30.htm IDEA: XBRL DOCUMENT v3.21.2
Investments in Unconsolidated Real Estate Ventures (Tables)
6 Months Ended
Jun. 30, 2021
Investments in Unconsolidated Real Estate Ventures  
Summary of Unconsolidated Investments

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

Effective

Ownership

Real Estate Venture Partners

    

Interest (1)

    

June 30, 2021

    

December 31, 2020

(In thousands)

Prudential Global Investment Management

 

50.0%

$

210,718

$

216,939

Landmark

 

1.8% - 49.0%

 

66,688

 

66,724

CBREI Venture

 

5.0% - 64.0%

 

60,915

 

65,190

Canadian Pension Plan Investment Board ("CPPIB")

 

55.0%

 

48,622

 

47,522

J.P. Morgan Global Alternatives ("J.P. Morgan") (2)

50.0%

45,053

Berkshire Group

 

50.0%

 

51,465

50,649

Brandywine Realty Trust

 

30.0%

 

13,686

 

13,710

Other

 

 

623

635

Total investments in unconsolidated real estate ventures (3)

$

497,770

$

461,369

(1)Reflects our effective ownership interests in the underlying real estate as of June 30, 2021. We have multiple investments with certain venture partners with varying ownership interests in the underlying real estate.
(2)J.P. Morgan is the advisor for an institutional investor.
(3)As of June 30, 2021 and December 31, 2020, our total investments in unconsolidated real estate ventures are greater than the net book value of the underlying assets by $20.0 million and $18.9 million, resulting principally from capitalized interest, partially offset by our zero investment balance in the real estate venture with CPPIB that owns 1101 17th Street.

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

Weighted

Average Effective

    

Interest Rate (1)

    

June 30, 2021

    

December 31, 2020

(In thousands)

Variable rate (2)

 

2.49%

$

865,853

$

863,617

Fixed rate (3) (4)

 

4.15%

 

290,386

 

323,050

Mortgages payable

 

1,156,239

 

1,186,667

Unamortized deferred financing costs

 

(6,650)

 

(7,479)

Mortgages payable, net (4)

$

1,149,589

$

1,179,188

(1)Weighted average effective interest rate as of June 30, 2021.
(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, 2021

    

December 31, 2020

 

(In thousands)

Combined balance sheet information:

Real estate, net

$

2,262,453

$

2,247,384

Other assets, net

 

270,462

 

270,516

Total assets

$

2,532,915

$

2,517,900

Mortgages payable, net

$

1,149,589

$

1,179,188

Other liabilities, net

 

132,066

 

140,304

Total liabilities

 

1,281,655

 

1,319,492

Total equity

 

1,251,260

 

1,198,408

Total liabilities and equity

$

2,532,915

$

2,517,900

Three Months Ended June 30, 

Six Months Ended June 30, 

    

2021

    

2020

2021

    

2020

 

(In thousands)

Combined income statement information:

Total revenue

$

47,864

$

45,314

$

96,081

$

114,893

Operating income (loss) (1)

41,493

(25,232)

 

43,207

 

(25,714)

Net income (loss) (1)

33,356

(35,901)

 

26,830

 

(54,066)

(1)Includes the gain from the sale of Courthouse Metro, 5615 Fishers Lane and Fairway totaling $38.1 million during the three and six months ended June 30, 2021. Includes the loss from the sale of Woodglen of $16.4 million during the three and six months ended June 30, 2020.