XML 41 R27.htm IDEA: XBRL DOCUMENT v3.22.2
Investments in Unconsolidated Joint Ventures (Tables)
 6 Months Ended
Jun. 30, 2022
Schedule of Equity Method Investments [Line Items]  
Investments In Unconsolidated Joint Ventures
The investments in unconsolidated joint ventures consist of the following at June 30, 2022 and December 31, 2021:
 Carrying Value of Investment (1)
EntityPropertiesNominal % OwnershipJune 30, 2022December 31, 2021
(in thousands)
Square 407 Limited PartnershipMarket Square North50.00 %$(4,801)$(1,205)
BP/CRF Metropolitan Square LLCMetropolitan Square20.00 %(38,503)(15,356)
901 New York, LLC901 New York Avenue25.00 %(2) (12,542)(12,597)
WP Project Developer LLC
Wisconsin Place Land and Infrastructure
33.33 %(3) 32,980 33,732 
500 North Capitol Venture LLC500 North Capitol Street, NW30.00 %(9,015)(7,913)
501 K Street LLC
1001 6th Street
50.00 %(4) 42,691 42,576 
Podium Developer LLCThe Hub on Causeway - Podium50.00 %49,403 48,980 
Residential Tower Developer LLCHub50House50.00 %42,019 47,774 
Hotel Tower Developer LLC
The Hub on Causeway - Hotel Air Rights
50.00 %11,974 11,505 
Office Tower Developer LLC100 Causeway Street50.00 %59,425 57,687 
1265 Main Office JV LLC1265 Main Street50.00 %3,234 3,541 
BNY Tower Holdings LLCDock 72 50.00 %28,893 27,343 
BNYTA Amenity Operator LLC Dock 72 50.00 %902 1,069 
CA-Colorado Center Limited Partnership
Colorado Center50.00 %233,026 231,479 
7750 Wisconsin Avenue LLC 7750 Wisconsin Avenue 50.00 %54,589 61,626 
BP-M 3HB Venture LLC3 Hudson Boulevard25.00 %116,388 116,306 
SMBP Venture LPSanta Monica Business Park55.00 %163,888 156,639 
Platform 16 Holdings LPPlatform 1655.00 %(5)132,845 109,086 
Gateway Portfolio Holdings LLCGateway Commons50.00 %(6)305,236 327,148 
Rosecrans-Sepulveda Partners 4, LLCBeach Cities Media Campus50.00 %27,045 27,106 
Safeco Plaza REIT LLCSafeco Plaza33.67 %(7)71,630 72,545 
360 PAS Holdco LLC360 Park Avenue South42.21 %(8)111,209 106,855 
PR II/BXP Reston Gateway LLCReston Next Residential20.00 %(5)(9)11,140 N/A
751 Gateway Holdings LLC751 Gateway 49.00 %(6)56,477 N/A
$1,490,133 $1,445,926 
 _______________
(1)Investments with deficit balances aggregating approximately $64.9 million and $37.1 million at June 30, 2022 and December 31, 2021, respectively, are included within Other Liabilities in the Company’s Consolidated Balance Sheets.
(2)The Company’s economic ownership has increased based on the achievement of certain return thresholds. At June 30, 2022 and December 31, 2021, the Company’s economic ownership was approximately 50%.
(3)The Company’s wholly-owned subsidiary that owns Wisconsin Place Office also owns a 33.33% interest in the joint venture entity that owns the land, parking garage and infrastructure of the project.
(4)Under the joint venture agreement for this land parcel, the partner will be entitled to up to two additional payments from the venture based on increases in total entitled square footage of the project in excess of 520,000 square feet and achieving certain project returns at stabilization.
(5)This entity is a VIE (See Note 2).
(6)On June 16, 2022, 751 Gateway was segregated from Gateway Commons into a single-purpose joint venture.
(7)The Company’s ownership includes (1) a 33.0% direct interest in the joint venture, and (2) an additional 1% interest in each of the two entities through which each partner owns its interest in the joint venture.
(8)The Company’s ownership includes (1) a 35.79% direct interest in the joint venture, (2) an additional 5.837% indirect ownership in the joint venture, and (3) an additional 1% interest in each of the two entities through which each partner owns its interest in the joint venture. The Company’s partners will fund required capital until their aggregate investment is approximately 58% of all capital contributions; thereafter, the partners will fund required capital according to their percentage interests.
(9)The Company’s partner will fund required capital until their aggregate investment is approximately 80% of all capital contributions; thereafter, the partners will fund required capital according to their percentage interests.
Schedule Of Balance Sheets Of The Unconsolidated Joint Ventures [Text Block]
The combined summarized balance sheets of the Company’s unconsolidated joint ventures are as follows: 
June 30, 2022December 31, 2021
 (in thousands)
ASSETS
Real estate and development in process, net (1)$5,748,274 $5,579,218 
Other assets646,872 586,470 
Total assets$6,395,146 $6,165,688 
LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY
Mortgage and notes payable, net$3,413,562 $3,214,961 
Other liabilities (2)657,692 652,135 
Members’/Partners’ equity2,323,892 2,298,592 
Total liabilities and members’/partners’ equity$6,395,146 $6,165,688 
Company’s share of equity$1,145,306 $1,104,175 
Basis differentials (3)344,827 341,751 
Carrying value of the Company’s investments in unconsolidated joint ventures (4)$1,490,133 $1,445,926 
_______________
(1)At June 30, 2022 and December 31, 2021, this amount included right of use assets - finance leases totaling approximately $248.9 million. At June 30, 2022 and December 31, 2021, this amount included right of use assets - operating leases totaling approximately $21.7 million and $22.3 million, respectively.
(2)At June 30, 2022 and December 31, 2021, this amount included lease liabilities - finance leases totaling approximately $383.9 million and $385.5 million, respectively. At June 30, 2022 and December 31, 2021, this amount included lease liabilities - operating leases totaling approximately $30.4 million.
(3)This amount represents the aggregate difference between the Company’s historical cost basis and the basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differentials result from impairments of investments, acquisitions through joint ventures with no change in control and upon the transfer of assets that were previously owned by the Company into a joint venture. In addition, certain acquisition, transaction and other costs may not be reflected in the net assets at the joint venture level. The majority of the Company’s basis differences are as follows:

June 30, 2022December 31, 2021
Property(in thousands)
Colorado Center$303,261 $304,776 
Gateway Commons50,932 51,009 
Dock 72(49,195)(50,051)
These basis differentials (excluding land) will be amortized over the remaining lives of the related assets and liabilities.
(4)Investments with deficit balances aggregating approximately $64.9 million and $37.1 million at June 30, 2022 and December 31, 2021, respectively, are reflected within Other Liabilities in the Company’s Consolidated Balance Sheets.
Statements Of Operations Of The Joint Ventures
The combined summarized statements of operations of the Company’s unconsolidated joint ventures are as follows: 
 Three months ended June 30,Six months ended June 30,
 2022202120222021
 (in thousands)
Total revenue (1)$120,871 $91,226 $245,362 $178,492 
Expenses
Operating45,353 36,787 90,994 73,921 
Transaction costs811 — 811 7 
Depreciation and amortization43,293 33,627 87,957 67,730 
Total expenses89,457 70,414 179,762 141,658 
Other income (expense)
Loss from early extinguishment of debt— — (1,327)— 
Interest expense(32,219)(25,636)(62,592)(51,192)
Net income (loss)$(805)$(4,824)$1,681 $(14,358)
Company’s share of net income (loss)$1,082 $(2,137)$4,476 $(5,777)
Gain on sale of investment (2)— — — 10,257 
Basis differential (3)(1,136)764 (2,341)(628)
Income (loss) from unconsolidated joint ventures$(54)$(1,373)$2,135 $3,852 
_______________ 
(1)Includes straight-line rent adjustments of approximately $17.8 million and $5.0 million for the three months ended June 30, 2022 and 2021, respectively, and approximately $45.3 million and $6.1 million for the six months ended June 30, 2022 and 2021, respectively. For the six months ended June 30, 2022, reinstatement of accrued rent balances totaled approximately $2.5 million.
(2)During the six months ended June 30, 2021, the Company completed the sale of its 50% ownership interest in Annapolis Junction NFM LLC. The Company recognized a gain on sale of investment of approximately $10.3 million.
(3)Includes straight-line rent adjustments of approximately $0.1 million for each of the three months ended June 30, 2022 and 2021, and approximately $0.2 million and $0.6 million for the six months ended June 30, 2022 and 2021, respectively. Also includes net above-/below-market rent adjustments of approximately $0.1 million for each of the three months ended June 30, 2022 and 2021, and approximately $0.2 million for each of the six months ended June 30, 2022 and 2021.