XML 22 R12.htm IDEA: XBRL DOCUMENT v3.22.1
Investments in Unconsolidated Real Estate Ventures
3 Months Ended
Mar. 31, 2022
Investments in Unconsolidated Real Estate Ventures  
Investments in Unconsolidated Real Estate Ventures

4.Investments in Unconsolidated Real Estate Ventures

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

Effective

Ownership

Real Estate Venture Partners

    

Interest (1)

    

March 31, 2022

    

December 31, 2021

(In thousands)

Prudential Global Investment Management

 

50.0%

$

207,221

$

208,421

Landmark Partners ("Landmark")

 

1.8% - 49.0%

 

26,369

 

28,298

CBREI Venture

 

5.0% - 64.0%

 

57,051

 

57,812

Canadian Pension Plan Investment Board ("CPPIB")

 

55.0%

 

48,179

 

48,498

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

50.0%

56,220

52,769

Berkshire Group

 

50.0%

 

52,030

52,770

Brandywine Realty Trust

 

30.0%

 

13,756

 

13,693

Other

 

 

618

624

Total investments in unconsolidated real estate ventures (3)

$

461,444

$

462,885

(1)Reflects our effective ownership interests in the underlying real estate as of March 31, 2022. 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 March 31, 2022 and December 31, 2021, our total investments in unconsolidated real estate ventures were greater than our share of the net book value of the underlying assets by $17.6 million and $18.6 million, resulting principally from capitalized interest and our zero investment balance in the real estate venture with CPPIB that owns 1101 17th Street.

We provide leasing, property management and other real estate services to our unconsolidated real estate ventures. We recognized revenue, including expense reimbursements, of $5.5 million and $5.9 million for the three months ended March 31, 2022 and 2021, for such services.

We evaluate reconsideration events as we become aware of them. Reconsideration events include amendments to real estate venture agreements or changes in our partner's ability to make contributions to the venture. Under certain circumstances, we may purchase our partner's interest. A reconsideration event could cause us to consolidate an unconsolidated real estate venture in the future or deconsolidate a consolidated entity.

The following is a summary of disposition activity by our unconsolidated real estate ventures for the three months ended March 31, 2022:

Mortgages

Proportionate

Real Estate

Gross

Payable

Share of

Venture

Ownership

Sales

Repaid by

Aggregate

Date Disposed

    

Partner

Assets

Percentage

    

Price

Venture

Gain (1)

(In thousands)

January 27, 2022

 

Landmark

The Alaire, The Terano and
12511 Parklawn Drive

1.8% - 18.0%

 

$

137,500

$

79,829

$

5,243

(1)Included in "Income (loss) from unconsolidated real estate ventures, net" in our statement of operations.

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

Weighted

Average Effective

    

Interest Rate (1)

    

March 31, 2022

    

December 31, 2021

(In thousands)

Variable rate (2)

 

2.97%

$

740,782

$

785,369

Fixed rate (3)

 

4.16%

 

275,403

 

309,813

Mortgages payable

 

1,016,185

 

1,095,182

Unamortized deferred financing costs

 

(4,431)

 

(5,239)

Mortgages payable, net (4)

$

1,011,754

$

1,089,943

(1)Weighted average effective interest rate as of March 31, 2022.
(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.

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

    

March 31, 2022

    

December 31, 2021

 

(In thousands)

Combined balance sheet information:

Real estate, net

$

2,019,377

$

2,116,290

Other assets, net

 

246,848

 

264,397

Total assets

$

2,266,225

$

2,380,687

Mortgages payable, net

$

1,011,754

$

1,089,943

Other liabilities, net

 

93,685

 

118,752

Total liabilities

 

1,105,439

 

1,208,695

Total equity

 

1,160,786

 

1,171,992

Total liabilities and equity

$

2,266,225

$

2,380,687

Three Months Ended March 31, 

    

2022

    

2021

 

(In thousands)

Combined income statement information:

Total revenue

$

42,874

$

48,217

Operating income (1)

 

48,426

 

1,714

Net income (loss) (1)

 

39,283

 

(6,526)

(1)Includes the gain from the sale of The Alaire, The Terano and 12511 Parklawn Drive totaling $45.1 million during the three months ended March 31, 2022.