XML 14 R2.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Real estate, at cost:    
Land and improvements $ 1,171,458 $ 1,194,737
Buildings and improvements 4,243,690 4,021,322
Construction in progress, including land 443,908 659,103
Real estate, at cost 5,859,056 5,875,162
Less: accumulated depreciation (1,429,079) (1,338,403)
Real estate, net 4,429,977 4,536,759
Cash and cash equivalents 136,983 164,773
Restricted cash 33,161 35,668
Tenant and other receivables 30,734 44,231
Deferred rent receivable 185,221 171,229
Investments in unconsolidated real estate ventures 100,682 264,281
Deferred leasing costs, net 78,171 81,477
Intangible assets, net 49,045 56,616
Other assets, net 138,503 163,481
TOTAL ASSETS 5,182,477 5,518,515
Liabilities:    
Mortgage loans, net 1,816,156 1,783,014
Revolving credit facility 90,000 62,000
Term loans, net 717,578 717,172
Accounts payable and accrued expenses 99,773 124,874
Other liabilities, net 118,373 138,869
Total liabilities 2,841,880 2,825,929
Commitments and contingencies
Redeemable noncontrolling interests 444,945 440,737
Shareholders' equity:    
Preferred shares, $0.01 par value - 200,000 shares authorized; none issued
Common shares, $0.01 par value - 500,000 shares authorized; 84,434 and 94,309 shares issued and outstanding as of September 30, 2024 and December 31, 2023 845 944
Additional paid-in capital 2,789,447 2,978,852
Accumulated deficit (907,777) (776,962)
Accumulated other comprehensive income (loss) (477) 20,042
Total shareholders' equity of JBG SMITH Properties 1,882,038 2,222,876
Noncontrolling interests 13,614 28,973
Total equity 1,895,652 2,251,849
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY $ 5,182,477 $ 5,518,515