XML 70 R46.htm IDEA: XBRL DOCUMENT
v3.22.4

INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURES (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
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, 2022 and 2021, and the Company’s share of the unconsolidated real estate ventures’ income (loss) for the years ended December 31, 2022, 2021, and 2020 was as follows (in thousands):
| Ownership Percentage |  | Carrying Amount |  | Company's Share of unconsolidated real estate venture Income (Loss) |  | Unconsolidated Real Estate Venture Debt at 100%, gross
|  |  | 2022 |  | 2021 |  | 2022 |  | 2021 |  | 2020 |  | 2022 |  | 2021
Office Properties |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commerce Square Venture | 70% (a) |  | $ | 238,105 |  |  | $ | 247,798 |  |  | $ | (12,128) |  |  | $ | (15,501) |  |  | $ | (9,150) |  |  | $ | 206,737 |  |  | $ | 213,069 |
Mid-Atlantic Office Venture | 40% (a) |  | 31,005 |  |  | 31,680 |  |  | 412 |  |  | 932 |  |  | 96 |  |  | 128,904 |  |  | 123,015 |
Brandywine - AI Venture LLC | 50% |  | — |  |  | — |  |  | — |  |  | (721) |  |  | 185 |  |  | — |  |  | — |
Herndon Innovation Center Metro Portfolio Venture, LLC | 15% |  | 15,304 |  |  | 15,844 |  |  | (536) |  |  | (174) |  |  | (358) |  |  | 207,302 |  |  | 207,302 |
MAP Venture (b) | 50% |  | (35,411) |  |  | (24,396) |  |  | (8,340) |  |  | (8,683) |  |  | (6,570) |  |  | 182,053 |  |  | 184,263 |
Cira Square | 20% |  | 27,815 |  |  | — |  |  | (985) |  |  | — |  |  | — |  |  | 257,700 |  |  | — |
Other |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
4040 Wilson Venture (c) | 50% |  | 29,633 |  |  | 31,059 |  |  | (1,211) |  |  | (2,258) |  |  | (2,162) |  |  | 145,070 |  |  | 145,000 |
1919 Venture (d) | 50% |  | — |  |  | 13,791 |  |  | 1,392 |  |  | 427 |  |  | 59 |  |  | — |  |  | 88,860 |
Development Properties |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
3025 JFK Venture (c) | 55% |  | 57,630 |  |  | 56,370 |  |  | (35) |  |  | (118) |  |  | — |  |  | 60,118 |  |  | — |
JBG - 51 N Street (c) | 70% |  | 21,208 |  |  | 21,213 |  |  | (382) |  |  | (402) |  |  | (457) |  |  | — |  |  | — |
JBG - 1250 First Street Office (c) | 70% |  | 17,759 |  |  | 17,751 |  |  | (195) |  |  | (199) |  |  | (227) |  |  | — |  |  | — |
3151 Market Street Venture (c) | 55% |  | 63,751 |  |  | — |  |  | (8) |  |  | — |  |  | — |  |  | — |  |  | — |
One Uptown - Office (c) | 50% |  | 34,980 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 16,895 |  |  | — |
One Uptown - Multifamily (c) | 50% |  | 30,445 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
|  |  | $ | 532,224 |  |  | $ | 411,110 |  |  | $ | (22,016) |  |  | $ | (26,697) |  |  | $ | (18,584) |  |  | $ | 1,204,779 |  |  | $ | 961,509 |
(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 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, 2022 and December 31, 2021 (in thousands):
| December 31, 2022 |  | December 31, 2021
Net property | $ | 2,117,226 |  |  | $ | 1,563,263 |
Other assets | 506,213 |  |  | 434,687 |
Other liabilities | 446,101 |  |  | 331,947 |
Debt, net | 1,198,213 |  |  | 956,668 |
Equity (a) | 979,125 |  |  | 709,335 |
(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.
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, 2022, 2021 and 2020 (in thousands):
| Year Ended December 31,
| 2022 |  | 2021 |  | 2020
Revenue | $ | 244,981 |  |  | $ | 214,792 |  |  | $ | 150,276 |
Operating expenses | (124,608) |  |  | (117,273) |  |  | (85,812) |
Interest expense, net | (49,007) |  |  | (30,569) |  |  | (22,661) |
Depreciation and amortization | (103,378) |  |  | (97,147) |  |  | (70,805) |
Provision for impairment | — |  |  | (1,393) |  |  | — |
Net loss | $ | (32,012) |  |  | $ | (31,590) |  |  | $ | (29,002) |
Ownership interest % | Various |  | Various |  | Various
Company's share of net loss | $ | (21,594) |  |  | $ | (25,972) |  |  | $ | (18,540) |
Basis adjustments and other | (422) |  |  | (725) |  |  | (44) |
Equity in loss of unconsolidated real estate ventures | $ | (22,016) |  |  | $ | (26,697) |  |  | $ | (18,584) |
Schedule of Maturities of Long-term Debt | As of December 31, 2022, the aggregate principal payments of the unconsolidated real estate ventures recourse and non-recourse debt payable to third-parties are as follows (in thousands):
2023 | $ | 388,789 |
2024 | 593,907 |
2025 | 60,118 |
2026 | 161,965 |
2027 | — |
Thereafter | — |
Total principal payments | 1,204,779 |
Net deferred financing costs | (6,837) |
Net original issue premium | 271 |
Outstanding indebtedness | $ | 1,198,213 |
As of December 31, 2022, the aggregate scheduled principal payments on the Company's debt obligations were as follows (in thousands):
2023 | $ | 54,301 |
2024 | 350,000 |
2025 | — |
2026 | 88,500 |
2027 | 700,000 |
Thereafter | 778,610 |
Total principal payments | 1,971,411 |
Net unamortized premiums/(discounts) | 2,934 |
Net deferred financing costs | (9,307) |
Outstanding indebtedness | $ | 1,965,038 |

X
- References No definition available. + Details
Name: | us-gaap_EquityMethodInvestmentsAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of equity method investments including, but not limited to, name of each investee or group of investments, percentage ownership, difference between recorded amount of an investment and the value of the underlying equity in the net assets, and summarized financial information. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=114001798&loc=d3e33918-111571 + Details
Name: | us-gaap_EquityMethodInvestmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=123465755&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the summary of investment holdings. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 946 -SubTopic 320 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-12B) -URI https://asc.fasb.org/extlink&oid=122147990&loc=d3e611197-123010 + Details
Name: | us-gaap_SummaryInvestmentHoldingsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration