XML 44 R29.htm IDEA: XBRL DOCUMENT v3.21.1
Investments in Unconsolidated Joint Ventures (Tables)
 3 Months Ended
Mar. 31, 2021
Schedule of Equity Method Investments [Line Items]  
Investments In Unconsolidated Joint Ventures
The investments in unconsolidated joint ventures consist of the following at March 31, 2021 and December 31, 2020:
 Carrying Value of Investment (1)
EntityPropertiesNominal %
Ownership		March 31,
2021		December 31,
2020
(in thousands)
Square 407 Limited PartnershipMarket Square North50.0 %$(3,293)$(3,766)
BP/CRF Metropolitan Square LLCMetropolitan Square20.0 %(12,971)(13,584)
901 New York, LLC901 New York Avenue25.0 %(2) (12,198)(12,264)
WP Project Developer LLC
Wisconsin Place Land and Infrastructure
33.3 %(3) 34,887 35,297 
Annapolis Junction NFM LLCAnnapolis Junction50.0 %(4) — 13,463 
540 Madison Venture LLC540 Madison Avenue60.0 %(5) — 122 
500 North Capitol Venture LLC500 North Capitol Street, NW30.0 %(7,187)(6,945)
501 K Street LLC
1001 6th Street
50.0 %(6) 42,607 42,499 
Podium Developer LLCThe Hub on Causeway - Podium50.0 %48,398 48,818 
Residential Tower Developer LLCHub50House50.0 %49,520 50,943 
Hotel Tower Developer LLC
The Hub on Causeway - Hotel Air Rights
50.0 %11,032 10,754 
Office Tower Developer LLC100 Causeway Street50.0 %56,458 56,312 
1265 Main Office JV LLC1265 Main Street50.0 %3,899 3,787 
BNY Tower Holdings LLCDock 72 50.0 %27,936 29,536 
BNYTA Amenity Operator LLC Dock 72 50.0 %1,672 1,846 
CA-Colorado Center Limited Partnership
Colorado Center50.0 %229,094 227,671 
7750 Wisconsin Avenue LLC 7750 Wisconsin Avenue 50.0 %58,697 58,112 
BP-M 3HB Venture LLC3 Hudson Boulevard25.0 %115,869 113,774 
SMBP Venture LPSanta Monica Business Park55.0 %159,545 145,761 
Platform 16 Holdings LPPlatform 1655.0 %(7)108,358 108,393 
Gateway Portfolio Holdings LLCGateway Commons50.0 %(8)332,591 336,206 
Rosecrans-Sepulveda Partners 4, LLCBeach Cities Media Campus50.0 %27,162 27,184 
$1,272,076 $1,273,919 
 _______________
(1)Investments with deficit balances aggregating approximately $35.6 million and $36.6 million at March 31, 2021 and December 31, 2020, 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 March 31, 2021 and December 31, 2020, the Company’s economic ownership was approximately 50%.
(3)The Company’s wholly-owned subsidiary that owns Wisconsin Place Office also owns a 33.3% interest in the joint venture entity that owns the land, parking garage and infrastructure of the project.
(4)On March 30, 2021, the Company sold its interest in the joint venture to the partner. See below for additional details.
(5)The property was sold on June 27, 2019. As of December 31, 2020, the investment consisted of undistributed cash. All remaining cash has been distributed as of March 31, 2021.
(6)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 above 520,000 square feet and achieving certain project returns at stabilization.
(7)This entity is a VIE (See Note 2).
(8)As a result of the partner’s deferred contribution, the Company owned an approximately 54% and 55% interest in the joint venture at March 31, 2021 and December 31, 2020, respectively. Future development projects will be owned 49% by the Company and 51% by its partner.
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: 
March 31,
2021		December 31,
2020
 (in thousands)
ASSETS
Real estate and development in process, net (1)$4,711,593 $4,708,571 
Other assets505,554 531,071 
Total assets$5,217,147 $5,239,642 
LIABILITIES AND MEMBERS’/PARTNERS’ EQUITY
Mortgage and notes payable, net$2,662,616 $2,637,911 
Other liabilities (2)599,354 650,433 
Members’/Partners’ equity1,955,177 1,951,298 
Total liabilities and members’/partners’ equity$5,217,147 $5,239,642 
Company’s share of equity$933,739 $936,087 
Basis differentials (3)338,337 337,832 
Carrying value of the Company’s investments in unconsolidated joint ventures (4)$1,272,076 $1,273,919 
_______________
(1)At March 31, 2021 and December 31, 2020, this amount included right of use assets - finance leases totaling approximately $248.9 million and $248.9 million, respectively, and right of use assets - operating leases totaling approximately $22.2 million and $22.5 million, respectively.
(2)At March 31, 2021 and December 31, 2020, this amount included lease liabilities - finance leases totaling approximately $387.9 million and $388.7 million, respectively, and lease liabilities - operating leases totaling approximately $29.2 million and $29.0 million, respectively.
(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 Company’s basis differences are as follows:
March 31,
2021		December 31,
2020
 (in thousands)
Property
Colorado Center$306,903 $307,328 
Gateway Commons50,682 51,875 
Dock 72(51,708)(52,243)
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 $35.6 million and $36.6 million at March 31, 2021 and December 31, 2020, 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 March 31,
 20212020
 (in thousands)
Total revenue (1)$87,266 $93,203 
Expenses
Operating37,134 35,401 
Transaction costs7 — 
Depreciation and amortization34,103 32,035 
Total expenses71,244 67,436 
Other income (expense)
Interest expense(25,556)(22,583)
Net income (loss)$(9,534)$3,184 
Company’s share of net income (loss)$(3,640)$1,252 
Gain on sale of investment (2)10,257 — 
Basis differential (3)(1,392)(1,621)
Income (loss) from unconsolidated joint ventures$5,225 $(369)
_______________ 
(1)Includes straight-line rent adjustments of approximately $1.1 million and $9.7 million for the three months ended March 31, 2021 and 2020, respectively. For the three months ended March 31, 2021, write-offs of accounts receivable and accrued rent balances totaled approximately $0.3 million.
(2)During the three months ended March 31, 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 $0.5 million and $0.5 million for the three months ended March 31, 2021 and 2020, respectively. Also includes net above-/below-market rent adjustments of approximately $0.1 million and $0.3 million for the three months ended March 31, 2021 and 2020, respectively.