XML 48 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Investments in Unconsolidated Real Estate Ventures (Tables)
12 Months Ended
Dec. 31, 2021
Investments in Unconsolidated Real Estate Ventures  
Summary of Unconsolidated Investments

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

Effective

Ownership

December 31,

Real Estate Venture Partners

    

Interest (1)

    

2021

    

2020

(In thousands)

Prudential Global Investment Management ("PGIM")

 

50.0%

$

208,421

$

216,939

Landmark Partners ("Landmark")

 

1.8% - 49.0%

 

28,298

 

66,724

CBREI Venture

 

5.0% - 64.0%

 

57,812

 

65,190

Canadian Pension Plan Investment Board ("CPPIB")

 

55.0%

 

48,498

 

47,522

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

50.0%

52,769

Berkshire Group

 

50.0%

 

52,770

50,649

Brandywine Realty Trust

 

30.0%

 

13,693

 

13,710

Other

 

 

624

635

Total investments in unconsolidated real estate ventures (3)

$

462,885

$

461,369

(1)Reflects our effective ownership interests in the underlying real estate as of December 31, 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 December 31, 2021 and 2020, our total investments in unconsolidated real estate ventures were greater than our share of the net book value of the underlying assets by $18.6 million and $18.9 million, resulting principally from capitalized interest and 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

December 31,

    

Interest Rate (1)

    

2021

    

2020

(In thousands)

Variable rate (2)

 

2.50%

$

785,369

$

863,617

Fixed rate (3)

 

4.20%

 

309,813

 

323,050

Mortgages payable

 

1,095,182

 

1,186,667

Unamortized deferred financing costs

 

(5,239)

 

(7,479)

Mortgages payable, net (4)

$

1,089,943

$

1,179,188

(1)Weighted average effective interest rate as of December 31, 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 19 for additional information on guarantees of the debt of certain of our unconsolidated real estate ventures.

The following is a summary of the financial information for our unconsolidated real estate ventures:

December 31, 

    

2021

    

2020

 

(In thousands)

Combined balance sheet information:

Real estate, net

$

2,116,290

$

2,247,384

Other assets, net

 

264,397

 

270,516

Total assets

$

2,380,687

$

2,517,900

Mortgages payable, net

$

1,089,943

$

1,179,188

Other liabilities, net

 

118,752

 

140,304

Total liabilities

 

1,208,695

 

1,319,492

Total equity

 

1,171,992

 

1,198,408

Total liabilities and equity

$

2,380,687

$

2,517,900

Year Ended December 31, 

    

2021

    

2020

    

2019

 

(In thousands)

Combined income statement information: (1)

Total revenue

$

187,252

$

203,456

$

266,653

Operating income (loss) (2)

 

48,214

 

(21,639)

 

18,041

Net income (loss) (2)

 

16,051

 

(65,756)

 

(32,507)

(1)Excludes information related to the venture that owned The Marriott Wardman Park hotel for the second half of 2020 as 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.
(2)Includes the gain from the sale of Fairway, Courthouse Metro, 5615 Fishers Lane and 500 L'Enfant Plaza totaling $85.5 million during the year ended December 31, 2021. Includes the impairment loss recognized by the unconsolidated real estate venture that owns the L'Enfant Plaza assets totaling $48.7 million during the year ended December 31, 2021. Includes the loss from the sale of Woodglen of $16.4 million and the gain from the sale of Pickett Industrial Park of $8.0 million during the year ended December 31, 2020.
Summary of unconsolidated investments disposition activity

The following is a summary of disposition activity by our unconsolidated real estate ventures:

Mortgage

Proportionate

Real Estate

Gross

Payable

Share of

Venture

Ownership

Sales

Repaid by

Aggregate

Date Disposed

    

Partners

Assets

Percentage

    

Price

Venture

Gain (Loss) (1)

(In thousands)

Year Ended December 31, 2021

May 3, 2021

 

CBREI Venture

Fairway Apartments/Fairway Land ("Fairway")

10.0%

 

$

93,000

$

45,343

$

2,094

May 19, 2021

Landmark

Courthouse Metro Land/Courthouse Metro Land – Option ("Courthouse Metro")

18.0%

3,000

2,352

May 27, 2021

Landmark

5615 Fishers Lane

18.0%

6,500

743

September 17, 2021

Landmark

500 L'Enfant Plaza

49.0%

166,500

80,000

23,137

$

28,326

Year Ended December 31, 2020

June 5, 2020

Landmark

11333 Woodglen Drive/NoBe II Land/Woodglen ("Woodglen")

18.0%

$

17,750

$

12,213

$

(2,952)

October 28, 2020

CBREI Venture

Pickett Industrial Park

10.0%

46,250

23,572

800

 

$

(2,152)

(1)Included in "Loss from unconsolidated real estate ventures, net" in our consolidated statements of operations.