XML 70 R48.htm IDEA: XBRL DOCUMENT v3.25.0.1
INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURES (Tables)
 12 Months Ended
Dec. 31, 2024
Equity Method Investments and Joint Ventures [Abstract]  
Schedule of Financial Position of Real Estate Ventures
The Company’s investment in the unconsolidated real estate ventures as of December 31, 2024 and 2023, and the Company’s share of the unconsolidated real estate ventures’ income (loss) for the years ended December 31, 2024, 2023, and 2022 was as follows (in thousands):
Ownership PercentageCarrying Amount
Company's unconsolidated real estate venture Income (Loss)
Unconsolidated Real Estate Venture Debt at 100%, gross
2024202320242023202220242023
Office Properties
Commerce Square Venture
84% (a)
$179,061 $272,216 $(134,545)$(18,791)$(12,128)$220,000 $220,000 
Mid-Atlantic Office Venture
40% (a)
10,844 — 7,141 (26,448)412 62,023 132,770 
Herndon Innovation Center Metro Portfolio Venture, LLC (f)
15%— 3,518 — (11,854)(536)— 233,443 
MAP Venture (b) 5%— (48,733)(6,541)(10,580)(8,340)— 179,842 
Cira Square
20%
42,969 25,242 (1,648)(2,474)(985)160,000 257,700 
KB JV (e)
50%42 — 986 — — — — 
Other
4040 Wilson Venture (c) (d)
50%— 29,419 (10,618)(2,536)(1,211)— 145,000 
1919 Venture (g)
50%— — — — 1,392 — — 
One Uptown - Multifamily (c)50%29,818 32,124 (3,800)— — 72,197 40,270 
Development Properties
3025 JFK Venture (c)64%61,379 62,034 (19,271)(4,456)(35)173,754 152,032 
JBG - 51 N Street (c)70%8,209 21,150 (13,397)(435)(382)— — 
JBG - 1250 First Street Office (c)70%8,531 17,843 (9,586)(269)(195)— — 
3151 Market Street Venture (c)76%168,925 90,645 (105)(72)(8)— — 
One Uptown - Office (c)62%60,677 47,036 (201)— — 69,047 51,701 
$570,455 $552,494 $(191,585)$(77,915)$(22,016)$757,021 $1,412,758 
(a)Ownership percentage represents the Company’s combined interest including preferred and common equity holdings. See “Commerce Square Venture” and “Mid-Atlantic Office JV” sections below for more information.
(b)Included within “Other Liabilities” on the consolidated balance sheet.
(c)This entity is a VIE.
(d)On December 20, 2024, the Company sold its interest in the 4040 Wilson Venture. See “4040 Wilson Venture” section for more information on the disposal.
(e)On December 20, 2024 KB JV sold its entire 14 industrial/flex building portfolio out of the KB JV. See "KB JV" section for more information on the disposal.
(f)As of December 31, 2024, the Company has no further investments in Herndon Innovation Center. See “Herndon Innovation Center Metro Portfolio Venture, LLC” section for more information on the divestiture.
(g)On November 30, 2022, the Company sold its interest in 1919 Venture. See “1919 Venture” sections for more information on the disposal.

The following is a summary of the financial position of the unconsolidated real estate ventures in which the Company held interests as of December 31, 2024 and December 31, 2023 (in thousands):
December 31, 2024 (b)
December 31, 2023
Net property$1,641,085 $2,339,921 
Other assets238,406 534,658 
Other liabilities107,801 443,536 
Debt, net752,325 1,407,858 
Equity (a)1,019,365 1,023,185 
(a)This amount does not include the effect of the basis difference between the Company's historical cost basis and the basis recorded at the real estate venture level, which is typically amortized over the life of the related assets and liabilities. Basis differentials occur from the impairment of investments, purchases of third party interests in existing real estate ventures and upon the transfer of assets that were previously owned by the Company into a real estate venture. In addition, certain acquisition, transaction and other costs may not be reflected in the net assets at the real estate venture level.
(b)Excludes amounts related to the Herndon Innovation Center Metro Portfolio Venture, LLC and the New MAP Venture as the Company discontinued applying the equity method of accounting. The Company discontinued applying the equity method of accounting on the Herndon Innovation Center Metro Portfolio Venture, LLC after March 31, 2024 and discontinued applying the equity method of accounting on the New MAP Venture after June 30, 2024.
Schedule of Results of Operations of Real Estate Ventures with Interests
The following is a summary of results of operations of the unconsolidated real estate ventures in which the Company held interests during the twelve-month periods ended December 31, 2024, 2023 and 2022 (in thousands):
Year Ended December 31,
2024 (b)
20232022
Revenue$157,361 $232,895 $244,981 
Operating expenses(79,093)(122,181)(124,608)
Interest expense, net(58,785)(78,909)(49,007)
Depreciation and amortization(70,536)(100,205)(103,378)
Provision for impairment(148,347)— — 
Net loss$(199,400)$(68,400)$(32,012)
Ownership interest %VariousVariousVarious
Company's share of net loss$(183,141)$(39,637)$(21,594)
Other-than-temporary impairment (a)(8,378)(37,176)— 
Basis adjustments and other(66)(1,102)(422)
Equity in loss of unconsolidated real estate ventures$(191,585)$(77,915)$(22,016)
(a)Represents other-than-temporary impairment on investment in unconsolidated joint venture due to a decline in fair value below the carrying value of our investments in the unconsolidated joint venture for the years ended December 31, 2024 and 2023.
(b)Excludes amounts related to the Herndon Innovation Center Metro Portfolio Venture, LLC and the New MAP Venture as the Company discontinued applying the equity method of accounting. The Company discontinued applying the equity method of accounting on the Herndon Innovation Center Metro Portfolio Venture, LLC after March 31, 2024 and the New MAP Venture after June 30, 2024.
Schedule of Maturities of Long-term Debt
As of December 31, 2024, the aggregate principal payments of the unconsolidated real estate ventures recourse and non-recourse debt payable to third-parties are as follows (in thousands):
2025$— 
2026173,754 
2027141,244 
2028220,000 
2029222,023 
Thereafter— 
Total principal payments757,021 
Net deferred financing costs(4,696)
Outstanding indebtedness$752,325 
As of December 31, 2024, the aggregate scheduled principal payments on the Company's debt obligations were as follows (in thousands):
2025$70,000 
202632,734 
2027700,000 
2028595,000 
2029750,000 
Thereafter78,610 
Total principal payments2,226,344 
Net unamortized premiums/(discounts)(544)
Net deferred financing costs(12,986)
Outstanding indebtedness$2,212,814