XML 17 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Real estate, at cost:    
Land and improvements $ 1,109,172 $ 1,194,737
Buildings and improvements 4,083,937 4,021,322
Construction in progress, including land 338,333 659,103
Real estate, at cost 5,531,442 5,875,162
Less: accumulated depreciation (1,419,983) (1,338,403)
Real estate, net 4,111,459 4,536,759
Cash and cash equivalents 145,804 164,773
Restricted cash 37,388 35,668
Tenant and other receivables 23,478 44,231
Deferred rent receivable 170,153 171,229
Investments in unconsolidated real estate ventures 93,654 264,281
Deferred leasing costs, net 69,821 81,477
Intangible assets, net 47,000 56,616
Other assets, net 131,318 163,481
Assets held for sale 190,465 0
TOTAL ASSETS 5,020,540 5,518,515
Liabilities:    
Mortgage loans, net 1,767,173 1,783,014
Revolving credit facility 85,000 62,000
Term loans, net 717,853 717,172
Accounts payable and accrued expenses 101,096 124,874
Other liabilities, net 115,827 138,869
Liabilities related to assets held for sale 901  
Total liabilities 2,787,850 2,825,929
Commitments and contingencies
Redeemable noncontrolling interests 423,632 440,737
Shareholders' equity:    
Preferred shares, $0.01 par value - 200,000 shares authorized; none issued
Common shares, $0.01 par value - 500,000 shares authorized; 84,500 and 94,309 shares issued and outstanding as of December 31, 2024 and 2023 846 944
Additional paid-in capital 2,790,403 2,978,852
Accumulated deficit (997,283) (776,962)
Accumulated other comprehensive income 15,092 20,042
Total shareholders' equity of JBG SMITH Properties 1,809,058 2,222,876
Noncontrolling interests   28,973
Total equity 1,809,058 2,251,849
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY $ 5,020,540 $ 5,518,515