ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
|
81‑4307010
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
4445 Willard Avenue, Suite 400
Chevy Chase, MD
|
|
20815
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Registrant’s telephone number, including area code:
(240) 333‑3600
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
Common Shares, par value $0.01 per share
|
New York Stock Exchange
|
|
(Title of each class)
|
|
(Name of exchange on which registered)
|
Securities registered pursuant to Section 12(g) of the Act: None
|
|
|
Page
|
PART I
|
||
Item 1.
|
Business
|
|
Item 1A.
|
Risk Factors
|
|
Item 1B.
|
Unresolved Staff Comments
|
|
Item 2.
|
Properties
|
|
Item 3.
|
Legal Proceedings
|
|
Item 4.
|
Mine Safety Disclosures
|
|
PART II
|
||
Item 5.
|
Market For Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of
Equity Securities
|
|
Item 6.
|
Selected Financial Data
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
Item 9A.
|
Controls and Procedures
|
|
Item 9B.
|
Other Information
|
|
PART III
|
||
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
|
Item 11.
|
Executive Compensation
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
Item 13.
|
Certain Relationships and Related Transactions and Director Independence
|
|
Item 14.
|
Principal Accounting Fees and Services
|
|
PART IV
|
||
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
Item 16.
|
Form 10-K Summary
|
|
|
Signatures
|
|
Year Ended December 31,
|
||||||||||
(Dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Rental revenue from the U.S. federal government
|
$
|
94,822
|
|
|
$
|
92,192
|
|
|
$
|
103,864
|
|
Percentage of commercial segment rental revenue
|
22.0
|
%
|
|
24.0
|
%
|
|
29.1
|
%
|
|||
Percentage of total rental revenue
|
17.6
|
%
|
|
19.4
|
%
|
|
23.6
|
%
|
•
|
Achieving a 4-star rating in the Global Real Estate Sustainability Benchmark (GRESB) Real Estate Assessment, ranking second in our peer group and in the top 10 of all North American REITs
|
•
|
Adding oversight of environmental and social matters to the Board of Trustees' Corporate Governance & Nominating Committee’s charter
|
•
|
74% of all operating assets, based on square footage, have earned at least one green certification:
|
◦
|
6.6 million square feet of LEED Certified Commercial Space (59%)
|
◦
|
1.4 million square feet of LEED Certified Multifamily Space (36%)
|
◦
|
7.4 million square feet of ENERGY STAR Certified Commercial Space (65%)
|
◦
|
1.9 million square feet of ENERGY STAR Certified Multi-family Space (48%)
|
•
|
Preserving or building between 2,000 and 3,000 units of affordable workforce housing in the Washington D.C. region over the next decade; and
|
•
|
Delivering triple bottom line results consisting of environmental and social objectives in addition to financial returns.
|
•
|
construction or redevelopment costs of a project may exceed original estimates, possibly making the project less profitable than originally estimated, or unprofitable;
|
•
|
time required to complete the construction or redevelopment of a project or to lease-up the completed project may be greater than originally anticipated, thereby adversely affecting our cash flow and liquidity;
|
•
|
contractor and subcontractor disputes, strikes, labor disputes, weather conditions or supply disruptions;
|
•
|
failure to achieve expected occupancy and/or rent levels within the projected time frame, if at all;
|
•
|
delays with respect to obtaining, or the inability to obtain, necessary zoning, occupancy, land use and other governmental permits, and changes in zoning and land use laws;
|
•
|
occupancy rates and rents of a completed project may not be sufficient to make the project profitable;
|
•
|
incurrence of design, permitting and other development costs for opportunities that we ultimately abandon;
|
•
|
the ability of prospective real estate venture partners or buyers of our properties to obtain financing; and
|
•
|
the availability and pricing of financing to fund our development activities on favorable terms or at all.
|
•
|
even if we are able to acquire a desired property, competition from other potential acquirers may significantly increase the purchase price;
|
•
|
we may acquire properties that are not accretive to our results upon acquisition, and we may not be able to successfully manage and lease those properties to meet our expectations;
|
•
|
we may spend more than budgeted amounts to make necessary improvements or renovations to acquired properties;
|
•
|
we may be unable to integrate new acquisitions quickly and efficiently, particularly acquisitions of portfolios of properties, into our existing operations, and, as a result, our results of operations and financial condition could be adversely affected;
|
•
|
market conditions may result in higher than expected vacancy rates and lower than expected rental rates; and
|
•
|
we may acquire properties subject to liabilities and without any recourse, or with only limited recourse, with respect to unknown liabilities, such as liabilities for clean‑up of undisclosed environmental contamination, claims by tenants, vendors or other persons dealing with the former owners of such properties, liabilities incurred in the ordinary course of business and claims for indemnification by general partners, trustees, officers and others indemnified by the former owners of such properties.
|
•
|
Prior to the Formation Transaction in July 2017, our business was operated by Vornado or JBG, as applicable, as part of their broader organizations, rather than as an independent company. Vornado and JBG performed various management functions for our business, such as accounting, information technology and finance. Our financial statements for all periods prior to the Formation Transaction reflect allocations of expenses from Vornado for such functions and those allocations may be less than the expenses we would have incurred had we operated as a separate, publicly traded company. We entered into certain transition and other separation-related agreements with Vornado, which specified a term of up to 24 months following the Formation Transaction for the services provided to us under the Transition Services Agreement. As of
December 31, 2018
, transition services we receive from Vornado are insignificant. We are continuing to make investments in our systems, infrastructure and personnel and the cost of the functions necessary to operate as a separate, publicly traded company may be higher than the allocated cost of the services provided by Vornado;
|
•
|
Prior to the Formation Transaction, our working capital requirements and capital for our general business purposes, including acquisitions and capital expenditures, have historically been satisfied as part of the company-wide cash management policies of Vornado or of JBG, as applicable. We expect to seek additional financing from banks, through public offerings or private placements of debt or equity securities, strategic relationships or other arrangements, which may not be on terms as favorable to those obtained by Vornado or JBG, and the cost of capital for our business may be higher than Vornado’s or JBG’s cost of capital prior to the Formation Transaction; and
|
•
|
As a separate public company, we are subject to the reporting requirements of the Exchange Act, the Sarbanes-Oxley Act and the Dodd-Frank Act and are required to prepare our financial statements according to the rules and regulations required by the SEC. We cannot assure you that the past experience of our senior management team will be sufficient to successfully operate as a publicly traded company.
|
•
|
our cash flow may be insufficient to meet our required principal and interest payments;
|
•
|
we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to meet operational needs;
|
•
|
we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;
|
•
|
we may be forced to dispose of one or more of our assets, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;
|
•
|
we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and
|
•
|
our default under any loan with cross-default provisions could result in a default on other indebtedness.
|
•
|
global, national, regional and local economic conditions;
|
•
|
competition from other available space;
|
•
|
local conditions such as an oversupply of space or a reduction in demand for real estate in the area;
|
•
|
how well we manage our assets;
|
•
|
the development and/or redevelopment of our assets;
|
•
|
changes in market rental rates;
|
•
|
the timing and costs associated with property improvements and rentals;
|
•
|
whether we can pass all or portions of any increases in operating costs through to tenants;
|
•
|
changes in real estate taxes and other expenses;
|
•
|
whether tenants and users consider a property attractive;
|
•
|
the financial condition of our tenants, including the extent of tenant bankruptcies or defaults;
|
•
|
availability of financing on acceptable terms or at all;
|
•
|
inflation or deflation;
|
•
|
fluctuations in interest rates;
|
•
|
our ability to obtain adequate insurance;
|
•
|
changes in zoning laws and taxation;
|
•
|
government regulation;
|
•
|
consequences of any armed conflict involving, or terrorist attack against, the United States or individual acts of violence in public spaces;
|
•
|
potential liability under environmental or other laws or regulations;
|
•
|
natural disasters;
|
•
|
general competitive factors; and
|
•
|
climate changes.
|
•
|
discourage a tender offer or other transactions or a change in management or of control that might involve a premium price for our common shares or that our shareholders might otherwise believe to be in their best interest; or
|
•
|
result in the transfer of shares acquired in excess of the restrictions to a trust for the benefit of a charitable beneficiary and, as a result, the forfeiture by the acquirer of the benefits of owning the additional shares.
|
•
|
"business combination" provisions that, subject to limitations, prohibit business combinations between us and an "interested shareholder" (defined generally as any person who beneficially owns 10% or more of the voting power of our shares or an affiliate thereof or an affiliate or associate of ours who was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then-outstanding voting shares at any time within the two-year period immediately prior to the date in question) for five years after the most recent date on which the shareholder becomes an interested shareholder, and thereafter impose fair price and/or supermajority shareholder voting requirements on these combinations; and
|
•
|
"control share" provisions that provide that a shareholder’s "control shares" of our company (defined as shares that, when aggregated with other shares controlled by the shareholder, entitle the shareholder to exercise one of three increasing ranges of voting power in electing trustees) acquired in a "control share acquisition" (defined as the direct or indirect acquisition of ownership or control of issued and outstanding "control shares") have no voting rights with respect to their control shares, except to the extent approved by our shareholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
•
|
cause us to issue additional authorized but unissued common or preferred shares;
|
•
|
classify or reclassify, in one or more classes or series, any unissued common or preferred shares;
|
•
|
set the preferences, rights and other terms of any classified or reclassified shares that we issue; and
|
•
|
amend our declaration of trust to increase the number of shares of beneficial interest that we may issue.
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
•
|
a final judgment based upon a finding of active and deliberate dishonesty by the trustee or officer that was material to the cause of action adjudicated.
|
Commercial Assets
|
%
Ownership |
C/U (1) |
Same Store
(2)
:
YTD 2017-2018 |
Total
Square Feet |
%
Leased |
Office % Occupied
|
Retail % Occupied
|
|||||
|
|
|
|
|
|
|
|
|||||
D.C.
|
|
|
|
|
|
|
|
|||||
Universal Buildings
|
100.0
|
%
|
C
|
Y
|
659,965
|
|
98.2
|
%
|
98.0
|
%
|
99.6
|
%
|
2101 L Street
|
100.0
|
%
|
C
|
Y
|
378,660
|
|
98.4
|
%
|
99.0
|
%
|
92.6
|
%
|
1730 M Street
(3)
|
100.0
|
%
|
C
|
Y
|
204,736
|
|
88.9
|
%
|
87.0
|
%
|
100.0
|
%
|
1600 K Street
|
100.0
|
%
|
C
|
N
|
82,011
|
|
98.6
|
%
|
98.3
|
%
|
100.0
|
%
|
1700 M Street
(4)
|
100.0
|
%
|
C
|
N
|
34,000
|
|
—
|
|
—
|
|
—
|
|
L’Enfant Plaza Office-East
(3)
|
49.0
|
%
|
U
|
N
|
397,057
|
|
90.8
|
%
|
90.8
|
%
|
—
|
|
L’Enfant Plaza Office-North
|
49.0
|
%
|
U
|
N
|
299,476
|
|
95.1
|
%
|
84.2
|
%
|
85.9
|
%
|
L’Enfant Plaza Retail
(4)
|
49.0
|
%
|
U
|
N
|
119,361
|
|
82.6
|
%
|
100.0
|
%
|
79.8
|
%
|
The Foundry
|
9.9
|
%
|
U
|
N
|
223,359
|
|
83.2
|
%
|
76.4
|
%
|
100.0
|
%
|
1101 17th Street
|
55.0
|
%
|
U
|
Y
|
210,730
|
|
82.7
|
%
|
82.7
|
%
|
82.7
|
%
|
|
|
|
|
|
|
|
|
|||||
VA
|
|
|
|
|
|
|
|
|||||
Courthouse Plaza 1 and 2
(3)
|
100.0
|
%
|
C
|
Y
|
633,256
|
|
85.1
|
%
|
83.6
|
%
|
100.0
|
%
|
2121 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
505,754
|
|
95.3
|
%
|
95.3
|
%
|
—
|
|
2345 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
502,526
|
|
77.7
|
%
|
77.5
|
%
|
100.0
|
%
|
2231 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
467,040
|
|
87.3
|
%
|
83.9
|
%
|
100.0
|
%
|
1550 Crystal Drive
(5)
|
100.0
|
%
|
C
|
Y
|
451,037
|
|
96.0
|
%
|
81.4
|
%
|
—
|
|
RTC-West
(5)
|
100.0
|
%
|
C
|
N
|
435,998
|
|
88.8
|
%
|
88.8
|
%
|
—
|
|
Commercial Assets
|
%
Ownership |
C/U (1) |
Same Store
(2)
:
YTD 2017-2018 |
Total
Square Feet |
%
Leased |
Office % Occupied
|
Retail % Occupied
|
|||||
|
|
|
|
|
|
|
|
|||||
Under Construction
|
|
|
|
|
|
|
|
|||||
D.C.
|
|
|
|
|
|
|
|
|||||
1900 N Street
(3) (7)
|
55.0
|
%
|
U
|
|
271,433
|
|
65.2
|
%
|
|
|
||
L’Enfant Plaza Office-Southeast
|
49.0
|
%
|
U
|
|
215,185
|
|
74.3
|
%
|
|
|
||
VA
|
|
|
|
|
|
|
|
|||||
1770 Crystal Drive
(8)
|
100.0
|
%
|
C
|
|
271,572
|
|
2.7
|
%
|
|
|
||
Central District Retail
|
100.0
|
%
|
C
|
|
108,825
|
|
45.0
|
%
|
|
|
||
MD
|
|
|
|
|
|
|
|
|||||
4747 Bethesda Avenue
(9)
|
100.0
|
%
|
C
|
|
291,414
|
|
77.7
|
%
|
|
|
||
Under Construction - Total / Weighted Average
|
|
1,158,429
|
|
53.5
|
%
|
|
|
|||||
|
|
|
|
|
|
|
|
|||||
Total / Weighted Average
|
|
14,092,896
|
|
86.7
|
%
|
|
|
|||||
|
|
|
|
|
|
|
|
|||||
Totals at JBG SMITH Share
|
|
|
|
|
|
|
||||||
In service assets
|
|
|
|
10,741,949
|
|
89.4
|
%
|
85.1
|
%
|
94.4
|
%
|
|
Recently delivered assets
|
|
|
|
552,540
|
|
93.0
|
%
|
92.6
|
%
|
100.0
|
%
|
|
Operating assets
|
|
|
|
11,294,489
|
|
89.6
|
%
|
85.5
|
%
|
94.6
|
%
|
|
Under construction assets
|
|
|
|
926,530
|
|
49.5
|
%
|
—
|
|
—
|
|
(1)
|
"C" denotes a consolidated interest. "U" denotes an unconsolidated interest.
|
(2)
|
"Y" denotes an asset as same store and "N" denotes an asset as non-same store. Same store refers to assets that were in service for the entirety of both periods being compared, except for assets for which significant redevelopment, renovation or repositioning occurred during either of the periods being compared. No JBG Assets are considered same store.
|
(3)
|
Asset is subject to a ground lease.
|
(4)
|
In December 2018, we leased (as landlord) the unimproved land at 1700 M Street for a
99
-year term, with no extension options. 1700 M Street is a
34,000
square foot development site located in Washington, D.C.
|
(5)
|
The following assets contain space that is held for development or not otherwise available for lease. This out-of-service square footage is excluded from area, leased, and occupancy metrics in the above table.
|
Commercial Asset
|
|
In-Service
|
Not Available
for Lease |
||
1550 Crystal Drive
|
|
451,037
|
|
43,655
|
|
RTC - West
|
|
435,998
|
|
17,988
|
|
Commerce Executive
|
|
388,562
|
|
14,085
|
|
1800 South Bell Street
|
|
69,621
|
|
150,321
|
|
(6)
|
In
February 2019
, we sold Commerce Executive for
$115.0 million
.
|
(7)
|
Ownership percentage reflects expected dilution of JBG SMITH as contributions are funded during the construction of the asset. As of
December 31, 2018
, JBG SMITH's ownership interest was
68.5%
.
|
(8)
|
Amazon is expected to lease
258,299
SF at 1770 Crystal Drive. With this expected lease with Amazon, the asset would be
97.8%
pre-leased, and the pre-leased status of our total under construction portfolio would be
75.8%
(
77.4%
at our share).
|
(9)
|
Includes JBG SMITH’s lease for approximately
84,400 square feet
.
|
(1)
|
"C" denotes a consolidated interest. "U" denotes an unconsolidated interest.
|
(2)
|
"Y" denotes an asset as same store and "N" denotes an asset as non-same store. Same store refers to assets that were in service for the entirety of both periods being compared, except for assets for which significant redevelopment, renovation or repositioning occurred during either of the periods being compared. No JBG Assets are considered same store.
|
(3)
|
The following asset contains space that is held for development or not otherwise available for lease. This out-of-service square footage is excluded from area, leased, and occupancy metrics in the above table.
|
Multifamily Asset
|
|
In-Service
|
Not Available
for Lease |
||
The Terano
|
|
195,864
|
|
3,904
|
|
(4)
|
Asset is subject to a ground lease.
|
(5)
|
Ownership percentage reflects expected dilution of JBG SMITH's real estate venture partner as contributions are funded during the construction of the asset. As of
December 31, 2018
, JBG SMITH's ownership interest was
88.1%
.
|
|
|
Estimated Commercial SF / Multifamily Units to be Replaced
(1)
|
|
|
||||||||||||||||||
|
|
Number of Assets
|
|
|
|
|
|
|
|
|
|
|
Estimated
Total Investment
(In thousands)
|
|||||||||
|
|
|
Estimated Potential Development Density (SF)
|
|
|
|||||||||||||||||
Region
|
|
|
Total
|
|
Office
|
|
Multifamily
|
|
Retail
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Owned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
D.C.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
D.C.
|
|
8
|
|
|
1,678,400
|
|
|
312,100
|
|
|
1,357,300
|
|
|
9,000
|
|
|
—
|
|
|
$
|
106,283
|
|
VA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
National Landing
(2)
|
|
15
|
|
|
11,038,400
|
|
|
7,551,200
|
|
|
3,341,700
|
|
|
145,500
|
|
|
229,459 SF
|
|
|
353,305
|
|
|
Reston
|
|
5
|
|
|
3,483,200
|
|
|
1,299,800
|
|
|
1,971,400
|
|
|
212,000
|
|
|
15 units
|
|
|
79,154
|
|
|
Other VA
|
|
4
|
|
|
220,600
|
|
|
88,200
|
|
|
121,300
|
|
|
11,100
|
|
|
21,544 SF
|
|
|
9,081
|
|
|
|
|
24
|
|
|
14,742,200
|
|
|
8,939,200
|
|
|
5,434,400
|
|
|
368,600
|
|
|
251,003 SF / 15 units
|
|
|
441,540
|
|
|
MD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Silver Spring
|
|
1
|
|
|
1,276,300
|
|
|
—
|
|
|
1,156,300
|
|
|
120,000
|
|
|
170 units
|
|
|
46,660
|
|
|
Greater Rockville
|
|
4
|
|
|
126,500
|
|
|
19,200
|
|
|
88,600
|
|
|
18,700
|
|
|
—
|
|
|
4,294
|
|
|
|
|
5
|
|
|
1,402,800
|
|
|
19,200
|
|
|
1,244,900
|
|
|
138,700
|
|
|
170 units
|
|
|
50,954
|
|
|
Total / weighted average
|
|
37
|
|
|
17,823,400
|
|
|
9,270,500
|
|
|
8,036,600
|
|
|
516,300
|
|
|
251,003 SF / 185 units
|
|
|
598,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Optioned
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
D.C.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
D.C.
|
|
3
|
|
|
1,793,600
|
|
|
78,800
|
|
|
1,498,900
|
|
|
215,900
|
|
|
—
|
|
|
114,888
|
|
|
VA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other VA
|
|
1
|
|
|
11,300
|
|
|
—
|
|
|
10,400
|
|
|
900
|
|
|
—
|
|
|
1,071
|
|
|
Total / weighted average
|
|
4
|
|
|
1,804,900
|
|
|
78,800
|
|
|
1,509,300
|
|
|
216,800
|
|
|
—
|
|
|
115,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total / Weighted Average
|
|
41
|
|
|
19,628,300
|
|
|
9,349,300
|
|
|
9,545,900
|
|
|
733,100
|
|
|
251,003 SF / 185 units
|
|
|
$
|
714,736
|
|
(1)
|
Represents management's estimate of the total office and/or retail rentable square feet and multifamily units that would need to be redeveloped to access some of the estimated potential development density.
|
(2)
|
Includes
4.1 million
square feet of estimated potential development density that JBG SMITH intends to sell to Amazon for $294.0 million.
|
(3)
|
As of
December 31, 2018
, the weighted average remaining term for the optioned future development assets is
5.5 years
.
|
|
|
|
|
At JBG SMITH Share
|
||||||||||||
Tenant
|
|
Number of Leases
|
|
Square Feet
|
|
% of Total Square Feet
|
|
Annualized Rent
(In thousands)
|
|
% of Total Annualized Rent
|
||||||
GSA
|
|
66
|
|
|
2,487,060
|
|
|
25.6
|
%
|
|
$
|
98,745
|
|
|
23.2
|
%
|
Gartner, Inc.
|
|
1
|
|
|
348,847
|
|
|
3.6
|
%
|
|
21,629
|
|
|
5.1
|
%
|
|
Family Health International
|
|
3
|
|
|
295,977
|
|
|
3.0
|
%
|
|
14,677
|
|
|
3.5
|
%
|
|
Lockheed Martin Corporation
|
|
3
|
|
|
274,361
|
|
|
2.8
|
%
|
|
13,330
|
|
|
3.1
|
%
|
|
WeWork
(1)
|
|
2
|
|
|
205,565
|
|
|
2.1
|
%
|
|
10,890
|
|
|
2.6
|
%
|
|
Arlington County
|
|
3
|
|
|
237,001
|
|
|
2.4
|
%
|
|
9,987
|
|
|
2.4
|
%
|
|
Accenture LLP
|
|
2
|
|
|
130,716
|
|
|
1.3
|
%
|
|
7,371
|
|
|
1.7
|
%
|
|
Greenberg Traurig LLP
|
|
1
|
|
|
116,067
|
|
|
1.2
|
%
|
|
7,136
|
|
|
1.7
|
%
|
|
Public Broadcasting Service
|
|
1
|
|
|
140,885
|
|
|
1.5
|
%
|
|
5,811
|
|
|
1.4
|
%
|
|
Evolent Health LLC
|
|
1
|
|
|
90,905
|
|
|
0.9
|
%
|
|
4,814
|
|
|
1.1
|
%
|
|
Total
|
|
83
|
|
|
4,327,384
|
|
|
44.4
|
%
|
|
$
|
194,390
|
|
|
45.8
|
%
|
|
|
|
|
At JBG SMITH Share
|
||||||||||||||||||||
Year of Lease Expiration
|
|
Number
of Leases |
|
Square Feet |
|
% of
Total Square Feet |
|
Annualized
Rent (in thousands) |
|
% of
Total Annualized Rent |
|
Annualized
Rent Per Square Foot |
|
Estimated
Annualized Rent Per Square Foot at Expiration (1) |
||||||||||
Month-to-Month
|
|
58
|
|
|
268,723
|
|
|
2.8
|
%
|
|
$
|
10,859
|
|
|
2.6
|
%
|
|
$
|
40.41
|
|
|
$
|
40.41
|
|
2019
|
|
136
|
|
|
779,695
|
|
|
8.0
|
%
|
|
33,120
|
|
|
7.8
|
%
|
|
42.48
|
|
|
42.79
|
|
|||
2020
|
|
141
|
|
|
1,136,248
|
|
|
11.7
|
%
|
|
48,307
|
|
|
11.4
|
%
|
|
42.51
|
|
|
43.64
|
|
|||
2021
|
|
117
|
|
|
914,267
|
|
|
9.4
|
%
|
|
42,240
|
|
|
9.9
|
%
|
|
46.20
|
|
|
48.78
|
|
|||
2022
|
|
97
|
|
|
1,334,682
|
|
|
13.7
|
%
|
|
58,200
|
|
|
13.7
|
%
|
|
43.61
|
|
|
45.20
|
|
|||
2023
|
|
89
|
|
|
561,432
|
|
|
5.8
|
%
|
|
23,483
|
|
|
5.5
|
%
|
|
41.83
|
|
|
45.91
|
|
|||
2024
|
|
81
|
|
|
933,791
|
|
|
9.6
|
%
|
|
43,036
|
|
|
10.1
|
%
|
|
46.09
|
|
|
50.73
|
|
|||
2025
|
|
47
|
|
|
386,267
|
|
|
4.0
|
%
|
|
14,634
|
|
|
3.4
|
%
|
|
37.89
|
|
|
42.58
|
|
|||
2026
|
|
56
|
|
|
320,468
|
|
|
3.3
|
%
|
|
13,649
|
|
|
3.2
|
%
|
|
42.59
|
|
|
49.99
|
|
|||
2027
|
|
44
|
|
|
427,730
|
|
|
4.4
|
%
|
|
18,278
|
|
|
4.3
|
%
|
|
42.73
|
|
|
51.25
|
|
|||
Thereafter
|
|
107
|
|
|
2,651,778
|
|
|
27.3
|
%
|
|
118,979
|
|
|
28.1
|
%
|
|
44.87
|
|
|
57.53
|
|
|||
Total / Weighted Average
|
|
973
|
|
|
9,715,081
|
|
|
100.0
|
%
|
|
$
|
424,785
|
|
|
100.0
|
%
|
|
$
|
43.72
|
|
|
$
|
49.29
|
|
(1)
|
Represents monthly base rent before free rent, plus tenant reimbursements, as of lease expiration multiplied by 12 and divided by square feet. Triple net leases are converted to a gross basis by adding tenant reimbursements to monthly base rent. Tenant reimbursements at lease expiration are estimated by escalating tenant reimbursements as of
December 31, 2018
, or management’s estimate thereof, by 2.75% annually through the lease expiration year.
|
|
|||||||||||||||||||
|
Year Ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
(In thousands, except per share data)
|
||||||||||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue
|
$
|
644,182
|
|
|
$
|
543,013
|
|
|
$
|
478,519
|
|
|
$
|
470,607
|
|
|
$
|
472,923
|
|
Depreciation and amortization
|
211,436
|
|
|
161,659
|
|
|
133,343
|
|
|
144,984
|
|
|
112,046
|
|
|||||
Property operating
|
148,081
|
|
|
118,836
|
|
|
100,304
|
|
|
101,511
|
|
|
101,597
|
|
|||||
Real estate taxes
|
71,054
|
|
|
66,434
|
|
|
57,784
|
|
|
58,874
|
|
|
56,165
|
|
|||||
General and administrative:
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate and other
|
33,728
|
|
|
39,350
|
|
|
48,753
|
|
|
44,424
|
|
|
46,188
|
|
|||||
Third-party real estate services
|
89,826
|
|
|
51,919
|
|
|
19,066
|
|
|
18,217
|
|
|
18,308
|
|
|||||
Share-based compensation related to Formation
Transaction and special equity awards
|
36,030
|
|
|
29,251
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Transaction and other costs
|
27,706
|
|
|
127,739
|
|
|
6,476
|
|
|
—
|
|
|
—
|
|
|||||
Total expenses
|
617,861
|
|
|
595,188
|
|
|
365,726
|
|
|
368,010
|
|
|
334,304
|
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from unconsolidated real estate ventures, net
|
39,409
|
|
|
(4,143
|
)
|
|
(947
|
)
|
|
(4,283
|
)
|
|
(1,278
|
)
|
|||||
Interest and other income, net
|
15,168
|
|
|
1,788
|
|
|
2,992
|
|
|
2,557
|
|
|
1,338
|
|
|||||
Interest expense
|
(74,447
|
)
|
|
(58,141
|
)
|
|
(51,781
|
)
|
|
(50,823
|
)
|
|
(57,137
|
)
|
|||||
Gain on sale of real estate
|
52,183
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss on extinguishment of debt
|
(5,153
|
)
|
|
(701
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Gain (reduction of gain) on bargain purchase
|
(7,606
|
)
|
|
24,376
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total other income (expense)
|
19,554
|
|
|
(36,821
|
)
|
|
(49,736
|
)
|
|
(52,549
|
)
|
|
(57,077
|
)
|
|||||
Income (loss) before income tax benefit (expense)
|
45,875
|
|
|
(88,996
|
)
|
|
63,057
|
|
|
50,048
|
|
|
81,542
|
|
|||||
Income tax benefit (expense)
|
738
|
|
|
9,912
|
|
|
(1,083
|
)
|
|
(420
|
)
|
|
(242
|
)
|
|||||
Net income (loss)
|
46,613
|
|
|
(79,084
|
)
|
|
61,974
|
|
|
49,628
|
|
|
81,300
|
|
|||||
Net (income) loss attributable to redeemable
noncontrolling interests
|
(6,710
|
)
|
|
7,328
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net loss attributable to noncontrolling interest
|
21
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss) attributable to common shareholders
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
|
$
|
61,974
|
|
|
$
|
49,628
|
|
|
$
|
81,300
|
|
Earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
$
|
0.62
|
|
|
$
|
0.49
|
|
|
$
|
0.81
|
|
Diluted
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
0.62
|
|
|
0.49
|
|
|
0.81
|
|
|||
Weighted average number of common shares
outstanding - basic and diluted
|
119,176
|
|
|
105,359
|
|
|
100,571
|
|
|
100,571
|
|
|
100,571
|
|
|||||
Dividends declared per common share
|
$
|
1.00
|
|
|
$
|
0.45
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate, net
|
$
|
4,740,859
|
|
|
$
|
5,006,174
|
|
|
$
|
3,224,622
|
|
|
$
|
3,129,973
|
|
|
$
|
3,011,407
|
|
Total assets
|
5,997,285
|
|
|
6,071,807
|
|
|
3,660,640
|
|
|
3,575,878
|
|
|
3,357,744
|
|
|||||
Mortgages payable, net
|
1,838,381
|
|
|
2,025,692
|
|
|
1,165,014
|
|
|
1,302,956
|
|
|
1,277,889
|
|
|||||
Revolving credit facility
|
—
|
|
|
115,751
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Unsecured term loan, net
|
297,129
|
|
|
46,537
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Redeemable noncontrolling interests
|
558,140
|
|
|
609,129
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total equity
|
2,987,352
|
|
|
2,974,814
|
|
|
2,121,984
|
|
|
2,059,491
|
|
|
1,988,915
|
|
|||||
Cash Flow Statement Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Provided by operating activities
|
$
|
188,193
|
|
|
$
|
74,183
|
|
|
$
|
159,541
|
|
|
$
|
178,230
|
|
|
$
|
187,386
|
|
Provided by (used in) investing activities
|
66,327
|
|
|
(7,676
|
)
|
|
(258,807
|
)
|
|
(236,617
|
)
|
|
(239,336
|
)
|
|||||
Provided by (used in) financing activities
|
(193,545
|
)
|
|
239,787
|
|
|
51,083
|
|
|
122,671
|
|
|
33,353
|
|
•
|
net income attributable to common shareholders of
$39.9 million
, or
$0.31
per diluted common share, for the
year ended
December 31, 2018
as compared to a net loss of
$71.8 million
, or
$0.70
per diluted common share, for the
year ended
December 31, 2017
. Net income attributable to common shareholders for the
year ended
December 31, 2018
included gains on the sale of real estate of
$52.2 million
and transaction and other costs of
$27.7 million
. Net loss attributable to common shareholders for the
year ended
December 31, 2017
included transaction and other costs of
$127.7 million
and a gain on bargain purchase of
$24.4 million
;
|
•
|
operating commercial portfolio leased and occupied percentages at our share of
89.6%
and
85.5%
as of
December 31, 2018
compared to 88.0% and 87.2% as of
December 31, 2017
;
|
•
|
operating multifamily portfolio leased and occupied percentages at our share of
95.7%
and
93.9%
as of
December 31, 2018
compared to 95.7% and 93.8% as of
December 31, 2017
;
|
•
|
the leasing of approximately
2.0 million
square feet, or
1.8 million
square feet at our share, at an initial rent
(1)
of
$46.64
per square foot and a GAAP-basis weighted average rent per square foot
(2)
of
$48.39
for the
year ended
December 31, 2018
; and
|
•
|
a decrease in same store
(3)
net operating income of
1.1%
to
$250.3 million
for the
year ended
December 31, 2018
as compared to
$253.0 million
for the
year ended
December 31, 2017
.
|
(1)
|
Represents the cash basis weighted average starting rent per square foot, which excludes free rent and fixed escalations.
|
(2)
|
Represents the weighted average rent per square foot that is recognized over the term of the respective leases, including the effect of free rent and fixed escalations.
|
(3)
|
Includes the results of the properties that are owned, operated and in service for the entirety of both periods being compared except for properties for which significant redevelopment, renovation or repositioning occurred during either of the periods being compared. Excludes the JBG Assets acquired in the Combination.
|
•
|
the sale of four commercial assets located in Washington D.C. and Reston, Virginia, a future development asset located in Reston, Virginia, and the out-of-service portion of a multifamily asset located in Silver Spring, Maryland, for an aggregate gross sales price of
$427.4 million
, resulting in gains on sale of real estate of
$52.2 million
. See Note 4 to the financial statements for additional information;
|
•
|
the leasing of the unimproved land at 1700 M Street for a
99
-year term, with no extension options;
|
•
|
the acquisition of a
4.25-acre
land parcel, Potomac Yard Land Bay H located in Alexandria, Virginia, for
$23.0 million
;
|
•
|
the closing of a real estate venture with Canadian Pension Plan Investment Board ("CPPIB") to develop and own 1900 N Street, an under construction commercial asset in Washington, D.C. We contributed 1900 N Street, valued at
$95.9 million
, to the real estate venture, and CPPIB has committed to contribute approximately
$101.3 million
to the venture for a
45.0%
interest, which will reduce our ownership interest from
100.0%
at the real estate venture's formation to
55.0%
as contributions are funded;
|
•
|
the investment of
$10.1 million
for a
16.67%
interest in a real estate venture with CIM Group and Pacific Life Insurance Company, which purchased the 1,152-key Wardman Park hotel, located adjacent to the Woodley Park Metro Station in northwest Washington, D.C.;
|
•
|
the acquisition by our partner in the real estate venture that owned the Investment Building, a 401,000 square foot office building located in Washington, D.C., of our
5.0%
interest in the venture for
$24.6 million
, resulting in a gain of
$15.5 million
;
|
•
|
the sale of The Warner, a
583,000
square foot office building located in Washington, D.C., by our unconsolidated real estate venture with CPPIB for
$376.5 million
. In connection with the sale, the unconsolidated real estate venture recognized a gain on sale of
$32.5 million
, of which our proportionate share was
$20.6 million
;
|
•
|
a
$50.0 million
draw under our unsecured term loan maturing in
January 2023
, in accordance with the delayed draw provisions of the credit facility, bringing the outstanding borrowings under the term loan facility to
$100.0 million
. Concurrent with the draw, we entered into an interest rate swap agreement effectively to convert the variable interest rate to a fixed interest rate;
|
•
|
a
$200.0 million
draw under our unsecured term loan maturing in
July 2024
, in accordance with the delayed draw provisions of the credit facility. We also repaid all outstanding revolving credit facility balances;
|
•
|
aggregate borrowings under mortgages payable totaling
$118.1 million
, of which
$47.5 million
relates to the principal balance on a new mortgage loan collateralized by 1730 M Street and the remainder related to construction draws under mortgages payable;
|
•
|
the repayment of mortgages payable with an aggregate principal balance of
$298.1 million
and recognized losses on the extinguishment of debt in conjunction with these repayments of
$5.2 million
;
|
•
|
declared cash dividends totaling
$1.00
(regular dividends of
$0.90
per common share and a special dividend of
$0.10
per common share). Regular quarterly dividends declared in December 2018 of
$0.225
per common share and a special dividend of
$0.10
per common share were paid in
January 2019
; and
|
•
|
the investment of
$385.9 million
in development costs, construction in progress and real estate additions.
|
•
|
the sale of Commerce Executive, an office building located in Reston, Virginia, for the gross sales price of
$115.0 million
;
|
•
|
the issuance of
an additional
442,395
long-term incentive partnership units ("LTIP Units") and
477,640
performance-based LTIP Units ("Performance-Based LTIP Units") to management and employees with an estimated aggregate fair value of
$24.5 million
; and
|
•
|
the redemption of
1.7 million
OP units, which we elected to redeem for an equivalent number of our common shares.
|
•
|
The value allocable to the above- or below-market component of an acquired in-place lease is determined based upon the present value (using a discount rate which reflects the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be received pursuant to the lease over its remaining term and (ii) management’s estimate of the amounts that would be received using market rates over the remaining term of the lease. Amounts allocated to above- market leases are recorded as "Identified intangible assets" in "Other assets, net" in the balance sheets, and amounts allocated to below-market leases are recorded as "Lease intangible liabilities" in "Other liabilities, net" in the balance sheets. These intangibles are amortized to "Property rentals" in our statements of operations over the remaining terms of the respective leases.
|
•
|
Factors considered in determining the value allocable to in-place leases during hypothetical lease-up periods related to space that is leased at the time of acquisition include (i) lost rent and operating cost recoveries during the hypothetical lease-up period and (ii) theoretical leasing commissions required to execute similar leases. These intangible assets are recorded as "Identified intangible assets" in "Other assets, net" in the balance sheets and are amortized to "Depreciation and amortization expenses" in our statements of operations over the remaining term of the existing lease.
|
•
|
The fair value of the in-place property management, leasing, asset management, and development and construction management contracts is based on revenue and expense projections over the estimated life of each contract discounted using a market discount rate. These management contract intangibles are amortized to "Depreciation and amortization expenses" in our statements of operations over the weighted average life of the management contracts.
|
|
Year Ended December 31,
|
|||||||||
|
2018
|
|
2017
|
|
% Change
|
|||||
|
(In thousands)
|
|
|
|||||||
Property rentals revenue
|
$
|
499,835
|
|
|
$
|
436,625
|
|
|
14.5
|
%
|
Tenant reimbursements revenue
|
39,290
|
|
|
37,985
|
|
|
3.4
|
%
|
||
Third-party real estate services revenue, including reimbursements
|
98,699
|
|
|
63,236
|
|
|
56.1
|
%
|
||
Depreciation and amortization expense
|
211,436
|
|
|
161,659
|
|
|
30.8
|
%
|
||
Property operating expense
|
148,081
|
|
|
118,836
|
|
|
24.6
|
%
|
||
Real estate taxes expense
|
71,054
|
|
|
66,434
|
|
|
7.0
|
%
|
||
General and administrative expense:
|
|
|
|
|
|
|||||
Corporate and other
|
33,728
|
|
|
39,350
|
|
|
(14.3
|
)%
|
||
Third-party real estate services
|
89,826
|
|
|
51,919
|
|
|
73.0
|
%
|
||
Share-based compensation related to Formation Transaction and
special equity awards |
36,030
|
|
|
29,251
|
|
|
23.2
|
%
|
||
Transaction and other costs
|
27,706
|
|
|
127,739
|
|
|
(78.3
|
)%
|
||
Income (loss) from unconsolidated real estate ventures, net
|
39,409
|
|
|
(4,143
|
)
|
|
*
|
|||
Interest and other income, net
|
15,168
|
|
|
1,788
|
|
|
748.3
|
%
|
||
Interest expense
|
74,447
|
|
|
58,141
|
|
|
28.0
|
%
|
||
Gain on sale of real estate
|
52,183
|
|
|
—
|
|
|
*
|
|||
Loss on extinguishment of debt
|
5,153
|
|
|
701
|
|
|
635.1
|
%
|
||
Gain (reduction of gain) on bargain purchase
|
(7,606
|
)
|
|
24,376
|
|
|
*
|
|
Year Ended December 31,
|
|||||||||
|
2017
|
|
2016
|
|
% Change
|
|||||
|
(In thousands)
|
|
|
|||||||
Property rentals revenue
|
$
|
436,625
|
|
|
$
|
401,595
|
|
|
8.7
|
%
|
Tenant reimbursements revenue
|
37,985
|
|
|
37,661
|
|
|
0.9
|
%
|
||
Third-party real estate services revenue, including reimbursements
|
63,236
|
|
|
33,882
|
|
|
86.6
|
%
|
||
Depreciation and amortization expense
|
161,659
|
|
|
133,343
|
|
|
21.2
|
%
|
||
Property operating expense
|
118,836
|
|
|
100,304
|
|
|
18.5
|
%
|
||
Real estate taxes expense
|
66,434
|
|
|
57,784
|
|
|
15.0
|
%
|
||
General and administrative expense:
|
|
|
|
|
|
|||||
Corporate and other
|
39,350
|
|
|
48,753
|
|
|
(19.3
|
)%
|
||
Third-party real estate services
|
51,919
|
|
|
19,066
|
|
|
172.3
|
%
|
||
Share-based compensation related to Formation Transaction and
special equity awards |
29,251
|
|
|
—
|
|
|
*
|
|||
Transaction and other costs
|
127,739
|
|
|
6,476
|
|
|
1,872.5
|
%
|
||
Loss from unconsolidated real estate ventures, net
|
4,143
|
|
|
947
|
|
|
337.5
|
%
|
||
Interest expense
|
58,141
|
|
|
51,781
|
|
|
12.3
|
%
|
||
Loss on extinguishment of debt
|
701
|
|
|
—
|
|
|
*
|
|||
Gain on bargain purchase
|
24,376
|
|
|
—
|
|
|
*
|
|||
Net loss attributable to redeemable noncontrolling interests
|
7,328
|
|
|
—
|
|
|
*
|
|
Year Ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(In thousands)
|
||||||
Net income (loss) attributable to common shareholders
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
Add:
|
|
|
|
||||
Depreciation and amortization expense
|
211,436
|
|
|
161,659
|
|
||
General and administrative expense:
|
|
|
|
||||
Corporate and other
|
33,728
|
|
|
39,350
|
|
||
Third-party real estate services
|
89,826
|
|
|
51,919
|
|
||
Share-based compensation related to Formation Transaction and
special equity awards |
36,030
|
|
|
29,251
|
|
||
Transaction and other costs
|
27,706
|
|
|
127,739
|
|
||
Interest expense
|
74,447
|
|
|
58,141
|
|
||
Loss on extinguishment of debt
|
5,153
|
|
|
701
|
|
||
Reduction of gain (gain) on bargain purchase
|
7,606
|
|
|
(24,376
|
)
|
||
Income tax benefit
|
(738
|
)
|
|
(9,912
|
)
|
||
Net (income) loss attributable to redeemable noncontrolling interests
|
6,710
|
|
|
(7,328
|
)
|
||
Less:
|
|
|
|
||||
Third-party real estate services, including reimbursements
|
98,699
|
|
|
63,236
|
|
||
Other income
|
6,358
|
|
|
5,167
|
|
||
Income (loss) from unconsolidated real estate ventures, net
|
39,409
|
|
|
(4,143
|
)
|
||
Interest and other income, net
|
15,168
|
|
|
1,788
|
|
||
Gain on sale of real estate
|
52,183
|
|
|
—
|
|
||
Net loss attributable to noncontrolling interests
|
21
|
|
|
3
|
|
||
Consolidated NOI
|
319,990
|
|
|
289,340
|
|
||
NOI attributable to consolidated JBG Assets
(1)
|
—
|
|
|
24,936
|
|
||
Proportionate NOI attributable to unconsolidated JBG Assets
(1)
|
—
|
|
|
8,688
|
|
||
Proportionate NOI attributable to unconsolidated real estate ventures
|
36,824
|
|
|
21,530
|
|
||
Non-cash rent adjustments
(2)
|
(10,349
|
)
|
|
(6,715
|
)
|
||
Other adjustments
(3)
|
19,638
|
|
|
11,587
|
|
||
Total adjustments
|
46,113
|
|
|
60,026
|
|
||
NOI
|
366,103
|
|
|
349,366
|
|
||
Non-same store NOI
(4)
|
115,801
|
|
|
96,342
|
|
||
Same store NOI
(5)
|
$
|
250,302
|
|
|
$
|
253,024
|
|
|
|
|
|
||||
Growth in same store NOI
|
(1.1
|
)%
|
|
|
|||
Number of properties in same store pool
|
32
|
|
|
|
(1)
|
Includes financial information for the JBG Assets as if the Combination had been completed as of the beginning of the period presented.
|
(2)
|
Adjustment to exclude straight-line rent, above/below market lease amortization and lease incentive amortization.
|
(3)
|
Adjustment to include other income and payments associated with assumed lease liabilities related to operating properties, and exclude incidental income generated by development assets and commercial lease termination revenue. Includes property management fees of approximately
$16.6 million
and
$7.8 million
for the
years ended
December 31, 2018
and
2017
.
|
(4)
|
Includes the results for properties that were not owned, operated and in service for the entirety of both periods being compared and properties for which significant redevelopment, renovation or repositioning occurred during either of the periods being compared.
|
(5)
|
Includes the results of the properties that are owned, operated and in service for the entirety of both periods being compared except for properties for which significant redevelopment, renovation or repositioning occurred during either of the periods being compared.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
||||||||||
Property management fees
|
$
|
24,831
|
|
|
$
|
16,022
|
|
|
$
|
10,643
|
|
Asset management fees
|
14,910
|
|
|
10,083
|
|
|
—
|
|
|||
Leasing fees
|
6,658
|
|
|
3,639
|
|
|
4,635
|
|
|||
Development fees
|
7,592
|
|
|
3,653
|
|
|
396
|
|
|||
Construction management fees
|
2,892
|
|
|
2,220
|
|
|
1,182
|
|
|||
Other service revenue
|
2,801
|
|
|
712
|
|
|
223
|
|
|||
Third-party real estate services revenue, excluding reimbursements and
service revenue
|
59,684
|
|
|
36,329
|
|
|
17,079
|
|
|||
Reimbursements and service revenue
|
39,015
|
|
|
26,907
|
|
|
16,803
|
|
|||
Third-party real estate services revenue, including reimbursements
|
$
|
98,699
|
|
|
$
|
63,236
|
|
|
$
|
33,882
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
|
|
||||||||
Rental revenue:
|
|
|
|
|
|
||||||
Commercial
|
$
|
430,042
|
|
|
$
|
383,897
|
|
|
$
|
356,494
|
|
Multifamily
|
109,357
|
|
|
91,569
|
|
|
66,855
|
|
|||
Other
(1)
|
(274
|
)
|
|
(856
|
)
|
|
15,907
|
|
|||
Total rental revenue
|
539,125
|
|
|
474,610
|
|
|
439,256
|
|
|||
|
|
|
|
|
|
||||||
Rental expense:
|
|
|
|
|
|
||||||
Commercial
|
171,612
|
|
|
148,247
|
|
|
137,263
|
|
|||
Multifamily
|
45,782
|
|
|
35,653
|
|
|
24,231
|
|
|||
Other
(1)
|
1,741
|
|
|
1,370
|
|
|
(3,406
|
)
|
|||
Total rental expense
|
219,135
|
|
|
185,270
|
|
|
158,088
|
|
|||
|
|
|
|
|
|
||||||
Consolidated NOI:
|
|
|
|
|
|
||||||
Commercial
|
258,430
|
|
|
235,650
|
|
|
219,231
|
|
|||
Multifamily
|
63,575
|
|
|
55,916
|
|
|
42,624
|
|
|||
Other
(1)
|
(2,015
|
)
|
|
(2,226
|
)
|
|
19,313
|
|
|||
Consolidated NOI
|
$
|
319,990
|
|
|
$
|
289,340
|
|
|
$
|
281,168
|
|
(1)
|
Includes future development assets, corporate entities and the elimination of intersegment activity.
|
|
|
Weighted Average
Effective Interest Rate (1) |
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
|||||
|
|
|
|
(In thousands)
|
||||||
Variable rate
(2)
|
|
4.30%
|
|
$
|
308,918
|
|
|
$
|
498,253
|
|
Fixed rate
(3)
|
|
4.09%
|
|
1,535,734
|
|
|
1,537,706
|
|
||
Mortgages payable
|
|
|
|
1,844,652
|
|
|
2,035,959
|
|
||
Unamortized deferred financing costs and premium/
discount, net
|
|
|
|
(6,271
|
)
|
|
(10,267
|
)
|
||
Mortgages payable, net
|
|
|
|
$
|
1,838,381
|
|
|
$
|
2,025,692
|
|
(1)
|
Weighted average effective interest rate as of
December 31, 2018
.
|
(2)
|
Includes variable rate mortgages payable with interest rate cap agreements.
|
(3)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
|
|
|
|
December 31,
|
||||||
|
|
Interest Rate
(1)
|
|
2018
|
|
2017
|
||||
|
|
|
|
(In thousands)
|
||||||
Revolving credit facility
(2) (3) (4) (5)
|
|
3.60%
|
|
$
|
—
|
|
|
$
|
115,751
|
|
|
|
|
|
|
|
|
||||
Tranche A-1 Term Loan
|
|
3.32%
|
|
$
|
100,000
|
|
|
$
|
50,000
|
|
Tranche A-2 Term Loan
|
|
4.05%
|
|
200,000
|
|
|
—
|
|
||
Unsecured term loans
|
|
|
|
300,000
|
|
|
50,000
|
|
||
Unamortized deferred financing costs, net
|
|
|
|
(2,871
|
)
|
|
(3,463
|
)
|
||
Unsecured term loans, net
|
|
|
|
$
|
297,129
|
|
|
$
|
46,537
|
|
(1)
|
Interest rate as of
December 31, 2018
.
|
(2)
|
As of
December 31, 2018
and
2017
, letters of credit with an aggregate face amount of
$5.7 million
were provided under our revolving credit facility.
|
(3)
|
As of
December 31, 2018
and
2017
, net deferred financing costs related to our revolving credit facility totaling
$4.8 million
and
$6.7 million
were included in "Other assets, net."
|
(4)
|
In May 2018, in connection with the sale of the Bowen Building, we repaid
$115.0 million
of the then outstanding balance on our revolving credit facility. See Note 4 to the financial statements for additional information.
|
(5)
|
The interest rate for the revolving credit facility excludes a
0.15%
facility fee.
|
•
|
normal recurring expenses;
|
•
|
debt service and principal repayment obligations, including balloon payments on maturing debt;
|
•
|
capital expenditures, including major renovations, tenant improvements and leasing costs;
|
•
|
development expenditures;
|
•
|
dividends to shareholders and distributions to holders of OP Units and
|
•
|
possible acquisitions of properties, either directly or indirectly through the acquisition of equity interests therein.
|
•
|
cash flows from operations;
|
•
|
distributions from real estate ventures;
|
•
|
cash and cash equivalent balances;
|
•
|
issuance and sale of equity securities and
|
•
|
proceeds from financings, recapitalizations and asset sales.
|
|
Total
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
||||||||||||||
Contractual cash obligations
(principal and interest):
|
(In thousands)
|
||||||||||||||||||||||||||
Debt obligations
(1) (2)
|
$
|
2,531,692
|
|
|
$
|
279,632
|
|
|
$
|
185,369
|
|
|
$
|
410,373
|
|
|
$
|
392,723
|
|
|
$
|
306,672
|
|
|
$
|
956,923
|
|
Operating leases
(3)
|
96,304
|
|
|
12,939
|
|
|
12,637
|
|
|
12,300
|
|
|
11,437
|
|
|
8,350
|
|
|
38,641
|
|
|||||||
Capital leases
|
22,615
|
|
|
1,052
|
|
|
1,073
|
|
|
1,095
|
|
|
1,117
|
|
|
1,139
|
|
|
17,139
|
|
|||||||
Total contractual cash obligations
(4)
|
$
|
2,650,611
|
|
|
$
|
293,623
|
|
|
$
|
199,079
|
|
|
$
|
423,768
|
|
|
$
|
405,277
|
|
|
$
|
316,161
|
|
|
$
|
1,012,703
|
|
(1)
|
One-month LIBOR of
2.50%
is applied to loans which are variable (no hedge) or variable with an interest rate cap. Additionally, we assumed no additional borrowings on construction loans.
|
(2)
|
Excludes our proportionate share of unconsolidated real estate venture indebtedness. See additional information in Off-Balance Sheet Arrangements section below.
|
(3)
|
Includes lease assumption liabilities and payments for ground leases during the term utilized for financial reporting purposes.
|
(4)
|
Excludes obligations related to construction or development contracts, since payments are only due upon satisfactory performance under the contracts. See Commitments and Contingencies section below for additional information.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
||||||||||
Net cash provided by operating activities
|
$
|
188,193
|
|
|
$
|
74,183
|
|
|
$
|
159,541
|
|
Net cash provided by (used in) investing activities
|
66,327
|
|
|
(7,676
|
)
|
|
(258,807
|
)
|
|||
Net cash provided by (used in) financing activities
|
(193,545
|
)
|
|
239,787
|
|
|
51,083
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||
|
|
|
Weighted
Average
Effective
Interest
Rate
|
|
Effect of 1%
Change in
Base Rates
|
|
|
|
Weighted
Average Effective Interest Rate |
||||||||
|
Balance
|
|
|
|
Balance
|
|
|||||||||||
Debt (contractual balances):
|
(Dollars in thousands)
|
||||||||||||||||
Mortgages payable
|
|
|
|
|
|
|
|
|
|
||||||||
Variable rate
(1)
|
$
|
308,918
|
|
|
4.30
|
%
|
|
$
|
3,132
|
|
|
$
|
498,253
|
|
|
3.62
|
%
|
Fixed rate
(2)
|
1,535,734
|
|
|
4.09
|
%
|
|
—
|
|
|
1,537,706
|
|
|
4.25
|
%
|
|||
|
$
|
1,844,652
|
|
|
|
|
$
|
3,132
|
|
|
$
|
2,035,959
|
|
|
|
||
Credit facility (variable rate):
|
|
|
|
|
|
|
|
|
|
||||||||
Revolving credit facility
|
$
|
—
|
|
|
3.60
|
%
|
|
$
|
—
|
|
|
$
|
115,751
|
|
|
2.66
|
%
|
Tranche A-1 Term Loan
(3)
|
100,000
|
|
|
3.32
|
%
|
|
—
|
|
|
50,000
|
|
|
3.17
|
%
|
|||
Tranche A-2 Term Loan
|
200,000
|
|
|
4.05
|
%
|
|
2,028
|
|
|
—
|
|
|
—
|
|
|||
Pro rata share of debt of unconsolidated entities (contractual balances):
|
|
|
|
|
|
|
|
|
|
||||||||
Variable rate
(1)
|
$
|
146,980
|
|
|
6.19
|
%
|
|
$
|
1,490
|
|
|
$
|
158,154
|
|
|
4.40
|
%
|
Fixed rate
(2)
|
152,410
|
|
|
4.44
|
%
|
|
—
|
|
|
238,138
|
|
|
3.79
|
%
|
|||
|
$
|
299,390
|
|
|
|
|
$
|
1,490
|
|
|
$
|
396,292
|
|
|
|
(1)
|
Includes variable rate mortgages payable with interest rate cap agreements.
|
(2)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
(3)
|
As of
December 31, 2018
and
2017
, the outstanding balance was fixed by interest rate swap agreements.
|
TABLE OF CONTENTS
|
|
|
|
|
Page
|
Report of Independent Registered Public Accounting Firm
|
|
Consolidated Balance Sheets as of December 31, 2018 and 2017
|
|
Consolidated and Combined Statements of Operations for the years ended December 31, 2018, 2017 and 2016
|
|
Consolidated and Combined Statements of Comprehensive Income (Loss) for the years ended December 31, 2018, 2017 and 2016
|
|
Consolidated and Combined Statements of Equity for the years ended December 31, 2018, 2017 and 2016
|
|
Consolidated and Combined Statements of Cash Flows for the years ended December 31, 2018, 2017 and 2016
|
|
Notes to Consolidated and Combined Financial Statements
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Operations
(In thousands, except per share data)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
REVENUE
|
|
|
|
|
|
||||||
Property rentals
|
$
|
499,835
|
|
|
$
|
436,625
|
|
|
$
|
401,595
|
|
Tenant reimbursements
|
39,290
|
|
|
37,985
|
|
|
37,661
|
|
|||
Third-party real estate services, including reimbursements
|
98,699
|
|
|
63,236
|
|
|
33,882
|
|
|||
Other income
|
6,358
|
|
|
5,167
|
|
|
5,381
|
|
|||
Total revenue
|
644,182
|
|
|
543,013
|
|
|
478,519
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Depreciation and amortization
|
211,436
|
|
|
161,659
|
|
|
133,343
|
|
|||
Property operating
|
148,081
|
|
|
118,836
|
|
|
100,304
|
|
|||
Real estate taxes
|
71,054
|
|
|
66,434
|
|
|
57,784
|
|
|||
General and administrative:
|
|
|
|
|
|
||||||
Corporate and other
|
33,728
|
|
|
39,350
|
|
|
48,753
|
|
|||
Third-party real estate services
|
89,826
|
|
|
51,919
|
|
|
19,066
|
|
|||
Share-based compensation related to Formation Transaction and
special equity awards |
36,030
|
|
|
29,251
|
|
|
—
|
|
|||
Transaction and other costs
|
27,706
|
|
|
127,739
|
|
|
6,476
|
|
|||
Total expenses
|
617,861
|
|
|
595,188
|
|
|
365,726
|
|
|||
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
||||||
Income (loss) from unconsolidated real estate ventures, net
|
39,409
|
|
|
(4,143
|
)
|
|
(947
|
)
|
|||
Interest and other income, net
|
15,168
|
|
|
1,788
|
|
|
2,992
|
|
|||
Interest expense
|
(74,447
|
)
|
|
(58,141
|
)
|
|
(51,781
|
)
|
|||
Gain on sale of real estate
|
52,183
|
|
|
—
|
|
|
—
|
|
|||
Loss on extinguishment of debt
|
(5,153
|
)
|
|
(701
|
)
|
|
—
|
|
|||
Gain (reduction of gain) on bargain purchase
|
(7,606
|
)
|
|
24,376
|
|
|
—
|
|
|||
Total other income (expense)
|
19,554
|
|
|
(36,821
|
)
|
|
(49,736
|
)
|
|||
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
|
45,875
|
|
|
(88,996
|
)
|
|
63,057
|
|
|||
Income tax benefit (expense)
|
738
|
|
|
9,912
|
|
|
(1,083
|
)
|
|||
NET INCOME (LOSS)
|
46,613
|
|
|
(79,084
|
)
|
|
61,974
|
|
|||
Net (income) loss attributable to redeemable noncontrolling
interests |
(6,710
|
)
|
|
7,328
|
|
|
—
|
|
|||
Net loss attributable to noncontrolling interests
|
21
|
|
|
3
|
|
|
—
|
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
|
$
|
61,974
|
|
EARNINGS (LOSS) PER COMMON SHARE:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
$
|
0.62
|
|
Diluted
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
$
|
0.62
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING:
|
|
|
|
|
|
||||||
Basic
|
119,176
|
|
|
105,359
|
|
|
100,571
|
|
|||
Diluted
|
119,176
|
|
|
105,359
|
|
|
100,571
|
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Comprehensive Income (Loss)
(In thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
NET INCOME (LOSS)
|
$
|
46,613
|
|
|
$
|
(79,084
|
)
|
|
$
|
61,974
|
|
OTHER COMPREHENSIVE INCOME:
|
|
|
|
|
|
||||||
Change in fair value of derivative financial instruments
|
5,382
|
|
|
1,438
|
|
|
—
|
|
|||
Reclassification of net loss on derivative financial instruments
from accumulated other comprehensive income into
interest expense
|
1,090
|
|
|
399
|
|
|
—
|
|
|||
Other comprehensive income
|
6,472
|
|
|
1,837
|
|
|
—
|
|
|||
COMPREHENSIVE INCOME (LOSS)
|
53,085
|
|
|
(77,247
|
)
|
|
61,974
|
|
|||
Net (income) loss attributable to redeemable noncontrolling
interests |
(6,710
|
)
|
|
7,328
|
|
|
—
|
|
|||
Other comprehensive income attributable to redeemable
noncontrolling interests |
(1,384
|
)
|
|
(225
|
)
|
|
—
|
|
|||
Net loss attributable to noncontrolling interests
|
21
|
|
|
3
|
|
|
—
|
|
|||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO
JBG SMITH PROPERTIES |
$
|
45,012
|
|
|
$
|
(70,141
|
)
|
|
$
|
61,974
|
|
|
Common Shares
|
|
Additional
Paid-In
Capital
|
|
Accum-ulated Deficit
|
|
Accumulated Other Comprehensive Income
|
|
Former
Parent
Equity
|
|
Noncontrolling Interests in Consolidated Subsidiaries
|
|
Total Equity
|
||||||||||||||||||
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||||
BALANCE AT JANUARY 1, 2016
|
|
|
|
|
|
|
|
|
|
|
$
|
2,058,976
|
|
|
$
|
515
|
|
|
$
|
2,059,491
|
|
||||||||||
Net income attributable to former parent
|
|
|
|
|
|
|
|
|
|
|
61,974
|
|
|
—
|
|
|
61,974
|
|
|||||||||||||
Deferred compensation shares and options, net
|
|
|
|
|
|
|
|
|
|
|
4,502
|
|
|
—
|
|
|
4,502
|
|
|||||||||||||
Distributions to former parent, net
|
|
|
|
|
|
|
|
|
|
|
(3,763
|
)
|
|
(220
|
)
|
|
(3,983
|
)
|
|||||||||||||
BALANCE AS OF DECEMBER 31, 2016
|
|
|
|
|
|
|
|
|
|
|
2,121,689
|
|
|
295
|
|
|
2,121,984
|
|
|||||||||||||
Net loss attributable to common shareholders
and noncontrolling interests
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(42,729
|
)
|
|
$
|
—
|
|
|
(29,024
|
)
|
|
(3
|
)
|
|
(71,756
|
)
|
||||
Deferred compensation shares and options, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,526
|
|
|
—
|
|
|
1,526
|
|
||||||||
Contributions from former parent, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
333,020
|
|
|
—
|
|
|
333,020
|
|
||||||||
Issuance of common limited partnership
units at the Separation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(96,632
|
)
|
|
—
|
|
|
(96,632
|
)
|
||||||||
Issuance of common shares at the Separation
|
94,736
|
|
|
947
|
|
|
2,329,632
|
|
|
—
|
|
|
—
|
|
|
(2,330,579
|
)
|
|
—
|
|
|
—
|
|
||||||||
Issuance of common shares in connection
with the Combination
|
23,219
|
|
|
233
|
|
|
864,685
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
864,918
|
|
||||||||
Noncontrolling interests acquired in
connection with the Combination
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,586
|
|
|
3,586
|
|
||||||||
Dividends declared on common shares
($0.45 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,080
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,080
|
)
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(171
|
)
|
|
(171
|
)
|
||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
499
|
|
|
499
|
|
||||||||
Redeemable noncontrolling interest
redemption value adjustment and other
comprehensive income allocation
|
—
|
|
|
—
|
|
|
(130,692
|
)
|
|
—
|
|
|
(225
|
)
|
|
—
|
|
|
—
|
|
|
(130,917
|
)
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
1,837
|
|
|
—
|
|
|
—
|
|
|
1,837
|
|
|||||||
BALANCE AS OF DECEMBER 31, 2017
|
117,955
|
|
|
1,180
|
|
|
3,063,625
|
|
|
(95,809
|
)
|
|
1,612
|
|
|
—
|
|
|
4,206
|
|
|
2,974,814
|
|
||||||||
Net income (loss) attributable to common
shareholders and noncontrolling interests |
—
|
|
|
—
|
|
|
—
|
|
|
39,924
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
39,903
|
|
||||||||
Conversion of common limited partnership
units to common shares |
2,962
|
|
|
30
|
|
|
109,092
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
109,122
|
|
||||||||
Common shares issued pursuant to
Employee Share Purchase Plan
|
20
|
|
|
—
|
|
|
741
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
741
|
|
||||||||
Dividends declared on common shares
($1.00 per common share) |
—
|
|
|
—
|
|
|
—
|
|
|
(120,133
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(120,133
|
)
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(347
|
)
|
|
(347
|
)
|
||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
250
|
|
||||||||
Redeemable noncontrolling interests
redemption value adjustment and other comprehensive income allocation |
—
|
|
|
—
|
|
|
(16,172
|
)
|
|
—
|
|
|
(1,384
|
)
|
|
—
|
|
|
—
|
|
|
(17,556
|
)
|
||||||||
Acquisition of consolidated real estate
venture
|
—
|
|
|
—
|
|
|
(1,666
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,884
|
)
|
|
(5,550
|
)
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,472
|
|
|
—
|
|
|
—
|
|
|
6,472
|
|
||||||||
Other
|
—
|
|
|
—
|
|
|
(364
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(364
|
)
|
||||||||
BALANCE AS OF DECEMBER 31, 2018
|
120,937
|
|
|
$
|
1,210
|
|
|
$
|
3,155,256
|
|
|
$
|
(176,018
|
)
|
|
$
|
6,700
|
|
|
$
|
—
|
|
|
$
|
204
|
|
|
$
|
2,987,352
|
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Cash Flows
(In thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
46,613
|
|
|
$
|
(79,084
|
)
|
|
$
|
61,974
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Share-based compensation expense
|
52,675
|
|
|
33,693
|
|
|
4,502
|
|
|||
Depreciation and amortization, including amortization of debt issuance costs
|
215,659
|
|
|
164,580
|
|
|
135,072
|
|
|||
Deferred rent
|
(14,056
|
)
|
|
(10,388
|
)
|
|
(15,551
|
)
|
|||
(Income) loss from unconsolidated real estate ventures, net
|
(39,409
|
)
|
|
4,143
|
|
|
947
|
|
|||
Amortization of above- and below-market lease intangibles, net
|
(220
|
)
|
|
(862
|
)
|
|
(1,353
|
)
|
|||
Amortization of lease incentives
|
3,406
|
|
|
4,023
|
|
|
3,592
|
|
|||
Return on capital from unconsolidated real estate ventures
|
7,827
|
|
|
2,563
|
|
|
1,520
|
|
|||
Reduction of gain (gain) on bargain purchase
|
7,606
|
|
|
(24,376
|
)
|
|
—
|
|
|||
Loss on extinguishment of debt
|
4,536
|
|
|
701
|
|
|
—
|
|
|||
Gain on sale of real estate
|
(52,183
|
)
|
|
—
|
|
|
—
|
|
|||
Unrealized gain on interest rate swaps and caps
|
(926
|
)
|
|
(1,348
|
)
|
|
—
|
|
|||
Bad debt expense
|
3,298
|
|
|
3,807
|
|
|
751
|
|
|||
Other non-cash items
|
1,388
|
|
|
3,955
|
|
|
6,236
|
|
|||
Deferred tax benefit
|
(718
|
)
|
|
(10,408
|
)
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Tenant and other receivables
|
(5,582
|
)
|
|
(2,098
|
)
|
|
(3,693
|
)
|
|||
Other assets, net
|
(16,600
|
)
|
|
(23,481
|
)
|
|
(16,614
|
)
|
|||
Accounts payable and accrued expenses
|
(5,984
|
)
|
|
16,160
|
|
|
7,667
|
|
|||
Other liabilities, net
|
(19,137
|
)
|
|
(7,397
|
)
|
|
(25,509
|
)
|
|||
Net cash provided by operating activities
|
188,193
|
|
|
74,183
|
|
|
159,541
|
|
|||
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Development costs, construction in progress and real estate additions
|
(385,943
|
)
|
|
(210,593
|
)
|
|
(237,814
|
)
|
|||
Acquisition of real estate
|
(23,246
|
)
|
|
—
|
|
|
—
|
|
|||
Cash and restricted cash received in connection with the Combination, net
|
—
|
|
|
97,416
|
|
|
—
|
|
|||
Proceeds from sale of real estate
|
413,077
|
|
|
—
|
|
|
—
|
|
|||
Acquisition of interests in unconsolidated real estate ventures, net of cash acquired
|
(386
|
)
|
|
(8,834
|
)
|
|
—
|
|
|||
Distributions of capital from unconsolidated real estate ventures
|
14,408
|
|
|
6,929
|
|
|
—
|
|
|||
Distributions of capital from sales of unconsolidated real estate ventures
|
80,279
|
|
|
—
|
|
|
—
|
|
|||
Investments in and advances to unconsolidated real estate ventures
|
(31,197
|
)
|
|
(16,321
|
)
|
|
(23,027
|
)
|
|||
Repayment of notes receivable
|
—
|
|
|
50,934
|
|
|
—
|
|
|||
Other investments
|
(665
|
)
|
|
(2,207
|
)
|
|
(1,966
|
)
|
|||
Proceeds from repayment of receivable from former parent
|
—
|
|
|
75,000
|
|
|
4,000
|
|
|||
Net cash provided by (used in) investing activities
|
66,327
|
|
|
(7,676
|
)
|
|
(258,807
|
)
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Contributions from (distributions to) former parent, net
|
—
|
|
|
160,203
|
|
|
(3,763
|
)
|
|||
Acquisition of consolidated real estate venture
|
(5,550
|
)
|
|
—
|
|
|
—
|
|
|||
Repayment of borrowings from former parent
|
—
|
|
|
(115,630
|
)
|
|
—
|
|
|||
Proceeds from borrowings from former parent
|
—
|
|
|
4,000
|
|
|
79,500
|
|
|||
Capital lease payments
|
(114
|
)
|
|
(17,827
|
)
|
|
—
|
|
|||
Borrowings under mortgages payable
|
118,141
|
|
|
366,239
|
|
|
—
|
|
|||
Borrowings under revolving credit facility
|
35,000
|
|
|
115,751
|
|
|
—
|
|
|||
Borrowings under unsecured term loans
|
250,000
|
|
|
50,000
|
|
|
—
|
|
|||
Repayments of mortgages payable
|
(312,894
|
)
|
|
(272,905
|
)
|
|
(24,364
|
)
|
|||
Repayments of revolving credit facility
|
(150,751
|
)
|
|
—
|
|
|
—
|
|
|||
Debt issuance costs
|
(3,114
|
)
|
|
(19,287
|
)
|
|
(70
|
)
|
|||
Proceeds from common stock issued pursuant to Employee Share Purchase Plan
|
597
|
|
|
—
|
|
|
—
|
|
|||
Dividends paid to common shareholders
|
(107,372
|
)
|
|
(26,540
|
)
|
|
—
|
|
|||
Distributions to redeemable noncontrolling interests
|
(17,398
|
)
|
|
(4,556
|
)
|
|
—
|
|
|||
Contributions from noncontrolling interests
|
250
|
|
|
357
|
|
|
—
|
|
|||
Distributions to noncontrolling interests
|
(340
|
)
|
|
(18
|
)
|
|
(220
|
)
|
|||
Net cash provided by (used in) financing activities
|
(193,545
|
)
|
|
239,787
|
|
|
51,083
|
|
|||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
60,975
|
|
|
306,294
|
|
|
(48,183
|
)
|
|||
Cash and cash equivalents and restricted cash as of the beginning of the year
|
338,557
|
|
|
32,263
|
|
|
80,446
|
|
|||
Cash and cash equivalents and restricted cash as of the end of the year
|
$
|
399,532
|
|
|
$
|
338,557
|
|
|
$
|
32,263
|
|
|
|
|
|
|
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Cash Flows
(In thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
AS OF END OF THE PERIOD:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
260,553
|
|
|
$
|
316,676
|
|
|
$
|
29,000
|
|
Restricted cash
|
138,979
|
|
|
21,881
|
|
|
3,263
|
|
|||
Cash and cash equivalents and restricted cash
|
$
|
399,532
|
|
|
$
|
338,557
|
|
|
$
|
32,263
|
|
|
|
|
|
|
|
||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW AND NON-CASH
INFORMATION:
|
|
|
|
|
|
||||||
Transfer of mortgage payable to former parent
|
$
|
—
|
|
|
$
|
115,630
|
|
|
$
|
115,022
|
|
Cash paid for interest (net of capitalized interest of $20,804, $12,727 and $4,076 in
2018, 2017 and 2016)
|
64,605
|
|
|
52,388
|
|
|
45,373
|
|
|||
Accrued capital expenditures included in accounts payable and accrued expenses
|
53,073
|
|
|
12,445
|
|
|
8,851
|
|
|||
Write-off of fully depreciated assets
|
52,272
|
|
|
55,998
|
|
|
100,076
|
|
|||
Deferred interest on mortgages payable
|
3,216
|
|
|
3,714
|
|
|
—
|
|
|||
Cash receipts from (payments for) income taxes
|
1,965
|
|
|
(3,396
|
)
|
|
(1,165
|
)
|
|||
Deconsolidation of 1900 N Street
|
95,923
|
|
|
—
|
|
|
—
|
|
|||
Accrued dividends to common shareholders
|
39,298
|
|
|
26,540
|
|
|
—
|
|
|||
Accrued distributions to redeemable noncontrolling interests
|
5,896
|
|
|
4,557
|
|
|
—
|
|
|||
Acquisition of consolidated real estate venture
|
—
|
|
|
5,420
|
|
|
—
|
|
|||
Conversion of common limited partnership units to common shares
|
109,208
|
|
|
—
|
|
|
—
|
|
|||
Non-cash transactions related to the Formation Transaction:
|
|
|
|
|
|
||||||
Issuance of common limited partnership units at the Separation
|
—
|
|
|
96,632
|
|
|
—
|
|
|||
Issuance of common shares at the Separation
|
—
|
|
|
2,330,579
|
|
|
—
|
|
|||
Issuance of common shares in connection with the Combination
|
—
|
|
|
864,918
|
|
|
—
|
|
|||
Issuance of common limited partnership units in connection with the Combination
|
—
|
|
|
359,967
|
|
|
—
|
|
|||
Contribution from former parent in connection with the Separation
|
—
|
|
|
172,817
|
|
|
—
|
|
|
Year Ended December 31,
|
||||||||||
(Dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Rental revenue from the U.S. federal government
|
$
|
94,822
|
|
|
$
|
92,192
|
|
|
$
|
103,864
|
|
Percentage of commercial segment rental revenue
|
22.0
|
%
|
|
24.0
|
%
|
|
29.1
|
%
|
|||
Percentage of total rental revenue
|
17.6
|
%
|
|
19.4
|
%
|
|
23.6
|
%
|
•
|
The value allocable to the above- or below-market component of an acquired in-place lease is determined based upon the present value (using a discount rate which reflects the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be received pursuant to the lease over its remaining term and (ii) management’s estimate of the amounts that would be received using market rates over the remaining term of the lease. Amounts allocated to above- market leases are recorded as "Identified intangible assets" in "Other assets, net" in the balance sheets, and amounts allocated to below-market leases are recorded as "Lease intangible liabilities" in "Other liabilities, net" in the balance sheets. These intangibles are amortized to "Property rentals" in our statements of operations over the remaining terms of the respective leases.
|
•
|
Factors considered in determining the value allocable to in-place leases during hypothetical lease-up periods related to space that is leased at the time of acquisition include (i) lost rent and operating cost recoveries during the hypothetical lease-up period and (ii) theoretical leasing commissions required to execute similar leases. These intangible assets are recorded as "Identified intangible assets" in "Other assets, net" in the balance sheets and are amortized to "Depreciation and amortization expenses" in our statements of operations over the remaining term of the existing lease.
|
•
|
The fair value of the in-place property management, leasing, asset management, and development and construction management contracts is based on revenue and expense projections over the estimated life of each contract discounted using a market discount rate. These management contract intangibles are amortized to "Depreciation and amortization expenses" in our statements of operations over the weighted average life of the management contracts.
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other
Significant Matters
|
|
|
|
|
|
|
|
Standards adopted
|
|
|
|
|
|
|
ASU 2014-09, Revenue from Contracts with Customers (Topic 606), as clarified and amended by ASU 2016-08, ASU 2016-10 and ASU 2016-12
|
|
This standard establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue recognition guidance. It requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also requires certain additional disclosures.
|
|
January 2018
|
|
We utilized the modified retrospective method of adoption. The standard excludes from its scope the areas of accounting that most significantly affect our revenue recognition, including accounting for leases and financial instruments. Our evaluation determined there were no required changes to our recognition of revenue related to our third-party real estate services, tenant reimbursements, property and asset management fees, or transactional/management fees for leasing, development and construction. Our evaluation also determined there were no required changes to our recognition of promote fees and dispositions of real estate properties as we did not have any deferred gains due to continuing involvement at the time of adoption. Therefore, the adoption of this standard did not have a material impact on our financial statements. We adopted the practical expedient of this standard to only assess the recognition of revenue for open contracts at the date of adoption and there was no adjustment to the opening balance of our accumulated deficit at January 1, 2018. The comparative information has not been restated and continues to be reported under the accounting standards in effect for that period.
|
ASU 2018-09, Codification Improvements
|
|
These amendments provide clarifications and corrections to certain ASC subtopics including the following: 220-10 (Income Statement - Reporting Comprehensive Income - Overall), 470-50 (Debt - Modifications and Extinguishments), 480-10 (Distinguishing Liabilities from Equity - Overall), 718-740 (Compensation - Stock Compensation - Income Taxes), 805-740 (Business Combinations - Income Taxes), 815-10 (Derivatives and Hedging - Overall), and 820-10 (Fair Value Measurement - Overall).
|
|
December 2018
|
|
The adoption and implementation of this standard did not have a material impact on our financial statements.
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other
Significant Matters
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard not yet adopted
|
||||||
ASU 2016-02, Leases (Topic 842), as clarified and amended by ASU 2018-01, ASU 2018-10, ASU 2018-11 and ASU 2018-20
|
|
This standard establishes principles for the recognition, measurement, presentation and disclosure of leases for both lessees and lessors. ASU 2016-02 requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase. Lessees are required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases. Lessees will recognize expense based on the effective interest method for finance leases or on a straight-line basis for operating leases. The ASU also clarifies that an assessment of whether a land easement meets the definition of a lease under the new lease standard is required. The provisions of this standard are effective for fiscal years beginning after December 15, 2018 and should be applied through a modified retrospective transition, which includes optional practical expedients related to leases that commenced before the effective date and allows the new requirements to be applied on the date of adoption rather than the beginning of the earliest comparative period presented.
|
|
January 2019
|
|
We completed our evaluation of the implementation of this standard. ASU 2016-02 will more significantly impact the accounting for leases in which we are the lessee. We have leases for which we anticipate recording operating right-of-use assets totaling $31.0 million to $41.0 million and operating lease liabilities totaling $33.0 million to $43.0 million, which are equal to the present value of the remaining minimum lease payments upon adoption of this standard. Under ASU 2016-02, initial direct costs for both lessees and lessors would include only those costs that are incremental to the arrangement and would not have been incurred if the lease had not been obtained. As a result, we will no longer be able to capitalize internal leasing costs and instead will be required to expense these costs as incurred. Capitalized internal leasing costs were $6.5 million, $2.9 million and $2.5 million for each of the three years in the period ended December 31, 2018. We will apply the modified retrospective approach of adoption and will elect the transition practical expedients, including the Relief Package for existing leases, the Easement practical expedient for existing easements, but not the Hindsight expedient.
|
3.
|
The Combination
|
Fair value of purchase consideration:
|
|
||
Common shares and OP Units
|
$
|
1,224,885
|
|
Cash
|
20,573
|
|
|
Total consideration paid
|
$
|
1,245,458
|
|
|
|
||
Fair value of assets acquired and liabilities assumed:
|
|
||
Land and improvements
|
$
|
338,072
|
|
Building and improvements
|
609,156
|
|
|
Construction in progress, including land
|
699,800
|
|
|
Leasehold improvements and equipment
|
7,890
|
|
|
Real estate
|
1,654,918
|
|
|
Cash
|
104,529
|
|
|
Restricted cash
|
13,460
|
|
|
Investments in and advances to unconsolidated real estate ventures
|
241,142
|
|
|
Identified intangible assets
|
138,371
|
|
|
Notes receivable
(1)
|
50,934
|
|
|
Identified intangible liabilities
|
(8,687
|
)
|
|
Mortgages payable assumed
(2)
|
(768,523
|
)
|
|
Capital lease obligations assumed
(3)
|
(33,543
|
)
|
|
Lease assumption liabilities
(4)
|
(48,127
|
)
|
|
Deferred tax liability
(5)
|
(18,610
|
)
|
|
Other liabilities acquired, net
|
(60,048
|
)
|
|
Noncontrolling interests in consolidated subsidiaries
|
(3,588
|
)
|
|
Net assets acquired
|
1,262,228
|
|
|
Gain on bargain purchase
(6)
|
16,770
|
|
|
Total consideration paid
|
$
|
1,245,458
|
|
(1)
|
During the year ended
December 31, 2017
, we received proceeds of
$50.9 million
from the repayment of the notes receivable acquired in the Combination.
|
(2)
|
Subject to various interest rate swap and cap agreements assumed in the Combination that are considered economic hedges, but not designated as accounting hedges.
|
(3)
|
In the Combination,
two
ground leases were assumed that were determined to be capital leases. On July 25, 2017, we purchased a land parcel located in Reston, Virginia associated with
one
of the ground leases for
$19.5 million
.
|
(4)
|
Includes a
$14.0 million
payment to a tenant, which was paid in 2018, and a
$34.1 million
lease liability we assumed in relocating a tenant to one of our office buildings. The
$34.1 million
assumed lease liability is based on the contractual payments we assumed under the tenant’s previous lease, which are partially offset by estimated sub-tenant income we anticipate receiving as we actively pursue a sub-tenant.
|
(5)
|
Related to the management and leasing contracts acquired in the Combination.
|
(6)
|
The Combination resulted in a gain on bargain purchase of
$24.4 million
for the
year ended
December 31, 2017
because the fair value of the identifiable net assets acquired exceeded the purchase consideration. As a result of finalizing our fair value estimates used in the purchase price allocation related to the Combination, during the
year ended
December 31, 2018
, we adjusted the fair value of certain assets acquired and liabilities assumed consisting of a decrease of
$468,000
to investments in and advances to unconsolidated real estate ventures, an increase of
$4.7 million
to lease assumption liabilities and an increase of
$2.4 million
to other liabilities acquired, resulting in a reduction of the gain on bargain purchase of
$7.6 million
for the
year ended
December 31, 2018
. The purchase consideration was based on the fair value of the common shares and OP Units issued in the Combination. We have concluded that all acquired assets and liabilities were recognized and that the valuation procedures and resulting estimates of fair values were appropriate.
|
Outstanding common shares and common limited partnership units prior to the Combination
|
100,571
|
|
|
Exchange ratio
(1)
|
2.71
|
|
|
Common shares and OP Units issued in consideration
|
37,164
|
|
|
Price per share/unit
(2)
|
$
|
37.10
|
|
Fair value of common shares and OP Units issued in consideration
|
$
|
1,378,780
|
|
Fair value adjustment to OP Units due to transfer restrictions
|
(43,304
|
)
|
|
Portion of consideration attributable to performance of future services
(3)
|
(110,591
|
)
|
|
Fair value of common shares and OP Units purchase consideration
|
$
|
1,224,885
|
|
(1)
|
Represents the implied exchange ratio of one common share and OP Unit of JBG SMITH for
2.71
common shares and common limited partnership units prior to the Combination.
|
(2)
|
Represents the volume weighted average share price on July 18, 2017.
|
(3)
|
OP Unit consideration paid to certain of the owners of the JBG Assets which have a fair value of
$110.6 million
is subject to post-combination employment with vesting over periods of either
12
or
60
months and amortization is recognized as compensation expense over the period of employment in "General and administrative expense: Share-based compensation related to Formation Transaction and special equity awards" in the statements of operations.
|
|
Total Fair Value
|
|
Weighted Average Amortization Period
|
|
|
||
|
|
Useful Life
(1)
|
|||||
|
(In thousands)
|
|
(In years)
|
|
|
||
Tangible assets:
|
|
|
|
|
|
||
Building and improvements
|
$
|
543,584
|
|
|
|
|
3 - 40 years
|
Tenant improvements
|
65,572
|
|
|
|
|
Shorter of useful life or remaining life of the respective lease
|
|
Total building and improvements
|
$
|
609,156
|
|
|
|
|
|
Leasehold improvements
|
$
|
4,422
|
|
|
|
|
Shorter of useful life or remaining life of the respective lease
|
Equipment
|
3,468
|
|
|
|
|
5 years
|
|
Total leasehold improvements and equipment
|
$
|
7,890
|
|
|
|
|
|
Identified intangible assets:
|
|
|
|
|
|
||
In-place leases
|
$
|
60,317
|
|
|
6.4
|
|
Remaining life of the respective lease
|
Above-market real estate leases
|
11,732
|
|
|
6.3
|
|
Remaining life of the respective lease
|
|
Below-market ground leases
|
332
|
|
|
88.5
|
|
Remaining life of the respective lease
|
|
Option to enter into ground lease
|
17,090
|
|
|
N/A
|
|
Remaining life of contract
|
|
Management and leasing contracts
(2)
|
48,900
|
|
|
7.5
|
|
Estimated remaining life of contracts, ranging between 3 - 9 years
|
|
Total identified intangible assets
|
$
|
138,371
|
|
|
|
|
|
Identified intangible liabilities:
|
|
|
|
|
|
||
Below-market real estate leases
|
$
|
8,687
|
|
|
10.3
|
|
Remaining life of the respective lease
|
(1)
|
In determining these useful lives, we considered the length of time the asset had been in existence, the maintenance history, as well as anticipated future maintenance, and any contractual stipulations that might limit the useful life.
|
(2)
|
Includes
in-place property management, leasing, asset management and development management contracts.
|
|
|
Year Ended
|
||
|
December 31, 2017
|
|||
|
(In thousands)
|
|||
Unaudited pro forma information:
|
|
|
||
Total revenue
|
|
$
|
637,672
|
|
Net loss attributable to common shareholders
|
|
(19,343
|
)
|
Date Disposed
|
|
Assets
|
|
Segment
|
|
Location
|
|
Total Square Feet
|
|
Gross Sales Price
|
|
Cash Proceeds from Sale
(1)
|
|
Gain on Sale of Real Estate
|
|||||||
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|||||||||||
February 13, 2018
|
|
Summit - MWAA
|
|
Commercial
|
|
Reston, Virginia
|
|
—
|
|
|
$
|
2,154
|
|
|
$
|
2,154
|
|
|
$
|
455
|
|
April 3, 2018
|
|
Summit I and II / Summit Land
(2)
|
|
Commercial
|
|
Reston, Virginia
|
|
284,118
|
|
|
95,000
|
|
|
35,240
|
|
|
6,189
|
|
|||
May 1, 2018
|
|
Bowen Building
(3)
|
|
Commercial
|
|
Washington, D.C.
|
|
231,402
|
|
|
140,000
|
|
|
136,488
|
|
|
27,207
|
|
|||
September 21, 2018
|
|
Executive Tower
(4)
|
|
Commercial
|
|
Washington, D.C.
|
|
129,831
|
|
|
121,445
|
|
|
113,267
|
|
|
12,378
|
|
|||
October 23, 2018
|
|
1233 20th Street
(5)
|
|
Commercial
|
|
Washington, D.C.
|
|
149,684
|
|
|
65,000
|
|
|
21,229
|
|
|
4,354
|
|
|||
October 25, 2018
|
|
Falkland Chase - North (out-of-service portion)
|
|
Multifamily
|
|
Silver Spring, Maryland
|
|
13,284
|
|
|
3,819
|
|
|
3,819
|
|
|
1,600
|
|
|||
Total
|
|
|
|
|
|
|
|
808,319
|
|
|
$
|
427,418
|
|
|
$
|
312,197
|
|
|
$
|
52,183
|
|
(1)
|
Net of related mortgage loan payments.
|
(2)
|
Total square feet included
700,000
square feet of estimated potential development density. In connection with the sale, we repaid the related
$59.0 million
mortgage loan.
|
(3)
|
In connection with the sale, we repaid
$115.0 million
of the then outstanding balance on our revolving credit facility.
|
(4)
|
Proceeds from the sale were held in escrow and classified as "Restricted cash" on our balance sheet as of
December 31, 2018
.
|
(5)
|
In connection with the sale, we repaid the related
$41.9 million
mortgage loan.
|
Assets
|
|
Segment
|
|
Location
|
|
Total Square Feet
|
|
Assets Held for Sale
|
|
Liabilities Related to Assets Held for Sale
|
|||||
|
|
|
|
|
|
|
(In thousands)
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|||||
Commerce Executive
(1)
|
|
Commercial
|
|
Reston, Virginia
|
|
388,562
|
|
|
$
|
78,981
|
|
|
$
|
3,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|||||
Summit - MWAA
(2)
|
|
Commercial
|
|
Reston, Virginia
|
|
—
|
|
|
$
|
1,699
|
|
|
$
|
—
|
|
Potomac Yard Land Bay G
(3)
|
|
Other
|
|
Alexandria, Virginia
|
|
—
|
|
|
6,594
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
$
|
8,293
|
|
|
$
|
—
|
|
(1)
|
In July 2018, the buyer’s deposit related to the contract to sell Commerce Executive became non-refundable. In
February 2019
, we sold Commerce Executive for
$115.0 million
. The sale also included approximately
894,000
square feet of estimated potential development density. The sale was part of a reverse 1031 like-kind exchange. See Note 7 for additional information.
|
(2)
|
As previously disclosed, in February 2018, Summit - MWAA was sold for
$2.2 million
.
|
(3)
|
During the second quarter of 2018, the buyer forfeited their deposit and the property was removed from assets held for sale.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(In thousands)
|
||||||
Tenants
|
$
|
31,362
|
|
|
$
|
30,672
|
|
Third-party real estate services
|
12,443
|
|
|
8,954
|
|
||
Other
|
9,463
|
|
|
12,992
|
|
||
Allowance for doubtful accounts
|
(6,700
|
)
|
|
(5,884
|
)
|
||
Total tenant and other receivables, net
|
$
|
46,568
|
|
|
$
|
46,734
|
|
(1)
|
Ownership interests as of
December 31, 2018
. We have multiple investments with certain venture partners with varying ownership interests.
|
|
|
Weighted Average Effective
Interest Rate (1) |
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
|||||
|
|
|
|
(In thousands)
|
||||||
Variable rate
(2)
|
|
5.53%
|
|
$
|
461,704
|
|
|
$
|
534,500
|
|
Fixed rate
(3)
|
|
4.02%
|
|
665,662
|
|
|
657,701
|
|
||
Unconsolidated real estate ventures - mortgages payable
|
|
|
|
1,127,366
|
|
|
1,192,201
|
|
||
Unamortized deferred financing costs
|
|
|
|
(1,998
|
)
|
|
(2,000
|
)
|
||
Unconsolidated real estate ventures - mortgages payable, net
(4)
|
|
|
|
$
|
1,125,368
|
|
|
$
|
1,190,201
|
|
(1)
|
Weighted average effective interest rate as of
December 31, 2018
.
|
(2)
|
Includes variable rate mortgages payable with interest rate cap agreements.
|
(3)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
(4)
|
See Note 19 for additional information on guarantees of the debt of certain of our unconsolidated real estate ventures.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Combined balance sheet information:
|
(In thousands)
|
||||||
Real estate, net
|
$
|
2,050,985
|
|
|
$
|
2,106,670
|
|
Other assets, net
|
169,264
|
|
|
264,731
|
|
||
Total assets
|
$
|
2,220,249
|
|
|
$
|
2,371,401
|
|
|
|
|
|
||||
Borrowings, net
|
$
|
1,125,368
|
|
|
$
|
1,190,201
|
|
Other liabilities, net
|
94,845
|
|
|
76,416
|
|
||
Total liabilities
|
1,220,213
|
|
|
1,266,617
|
|
||
Total equity
|
1,000,036
|
|
|
1,104,784
|
|
||
Total liabilities and equity
|
$
|
2,220,249
|
|
|
$
|
2,371,401
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Combined income statement information:
|
(In thousands)
|
||||||||||
Total revenue
|
$
|
300,032
|
|
|
$
|
135,256
|
|
|
$
|
68,118
|
|
Operating income
(1)
|
56,262
|
|
|
14,741
|
|
|
19,283
|
|
|||
Net income (loss)
|
(1,155
|
)
|
|
(7,593
|
)
|
|
5,234
|
|
(1)
|
Includes gain on sale of The Warner of
$32.5 million
recognized by our unconsolidated real estate venture with CPPIB during the year ended
December 31, 2018
.
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Deferred leasing costs
|
|
$
|
202,066
|
|
|
$
|
171,153
|
|
Accumulated amortization
|
|
(72,465
|
)
|
|
(67,180
|
)
|
||
Deferred leasing costs, net
|
|
129,601
|
|
|
103,973
|
|
||
Identified intangible assets, net
|
|
89,859
|
|
|
126,467
|
|
||
Prepaid expenses
|
|
6,482
|
|
|
9,038
|
|
||
Deferred financing costs on credit facility, net
|
|
4,806
|
|
|
6,654
|
|
||
Deposits
|
|
3,633
|
|
|
6,317
|
|
||
Derivative agreements, at fair value
|
|
10,383
|
|
|
2,141
|
|
||
Other
|
|
20,230
|
|
|
9,333
|
|
||
Total other assets, net
|
|
$
|
264,994
|
|
|
$
|
263,923
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Identified intangible assets:
|
(in thousands)
|
||||||
In-place leases
|
$
|
38,216
|
|
|
$
|
72,086
|
|
Above-market real estate leases
|
9,414
|
|
|
12,066
|
|
||
Below-market ground leases
|
2,215
|
|
|
2,547
|
|
||
Option to enter into ground lease
|
17,090
|
|
|
17,090
|
|
||
Management and leasing contracts
|
48,900
|
|
|
48,900
|
|
||
Other
|
166
|
|
|
206
|
|
||
Total identified intangibles assets
|
116,001
|
|
|
152,895
|
|
||
Accumulated amortization:
|
|
|
|
||||
In-place leases
|
11,602
|
|
|
20,015
|
|
||
Above-market real estate leases
|
2,405
|
|
|
1,600
|
|
||
Below-market ground leases
|
1,448
|
|
|
1,365
|
|
||
Option to enter into ground lease
|
251
|
|
|
78
|
|
||
Management and leasing contracts
|
10,297
|
|
|
3,209
|
|
||
Other
|
139
|
|
|
161
|
|
||
Total accumulated amortization
|
26,142
|
|
|
26,428
|
|
||
Identified intangible assets, net
|
$
|
89,859
|
|
|
$
|
126,467
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
||||||||||
In-place lease amortization
(1)
|
$
|
11,807
|
|
|
$
|
10,216
|
|
|
$
|
485
|
|
Above-market real estate lease amortization
(2)
|
2,390
|
|
|
1,428
|
|
|
78
|
|
|||
Below-market ground lease amortization
(3)
|
85
|
|
|
87
|
|
|
85
|
|
|||
Option to enter into ground lease amortization
(3)
|
173
|
|
|
—
|
|
|
—
|
|
|||
Management and leasing contract amortization
(1)
|
7,088
|
|
|
3,209
|
|
|
—
|
|
|||
Other amortization
(1)
|
18
|
|
|
14
|
|
|
92
|
|
|||
Total identified intangible asset amortization
|
$
|
21,561
|
|
|
$
|
14,954
|
|
|
$
|
740
|
|
Year ending December 31,
|
|
Amount
|
||
|
|
(in thousands)
|
||
2019
|
|
$
|
16,184
|
|
2020
|
|
13,720
|
|
|
2021
|
|
10,591
|
|
|
2022
|
|
9,506
|
|
|
2023
|
|
8,924
|
|
|
Thereafter
|
|
30,934
|
|
|
Total
|
|
$
|
89,859
|
|
|
|
Weighted Average
Effective Interest Rate (1) |
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
|||||
|
|
|
|
(In thousands)
|
||||||
Variable rate
(2)
|
|
4.30%
|
|
$
|
308,918
|
|
|
$
|
498,253
|
|
Fixed rate
(3)
|
|
4.09%
|
|
1,535,734
|
|
|
1,537,706
|
|
||
Mortgages payable
|
|
|
|
1,844,652
|
|
|
2,035,959
|
|
||
Unamortized deferred financing costs and premium/
discount, net
|
|
|
|
(6,271
|
)
|
|
(10,267
|
)
|
||
Mortgages payable, net
|
|
|
|
$
|
1,838,381
|
|
|
$
|
2,025,692
|
|
(1)
|
Weighted average effective interest rate as of
December 31, 2018
.
|
(2)
|
Includes variable rate mortgages payable with interest rate cap agreements.
|
(3)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
|
|
|
|
December 31,
|
||||||
|
|
Interest Rate
(1)
|
|
2018
|
|
2017
|
||||
|
|
|
|
(In thousands)
|
||||||
Revolving credit facility
(2) (3) (4) (5)
|
|
3.60%
|
|
$
|
—
|
|
|
$
|
115,751
|
|
|
|
|
|
|
|
|
||||
Tranche A-1 Term Loan
|
|
3.32%
|
|
$
|
100,000
|
|
|
$
|
50,000
|
|
Tranche A-2 Term Loan
|
|
4.05%
|
|
200,000
|
|
|
—
|
|
||
Unsecured term loans
|
|
|
|
300,000
|
|
|
50,000
|
|
||
Unamortized deferred financing costs, net
|
|
|
|
(2,871
|
)
|
|
(3,463
|
)
|
||
Unsecured term loans, net
|
|
|
|
$
|
297,129
|
|
|
$
|
46,537
|
|
(1)
|
Interest rate as of
December 31, 2018
.
|
(2)
|
As of
December 31, 2018
and
2017
, letters of credit with an aggregate face amount of
$5.7 million
were provided under our revolving credit facility.
|
(3)
|
As of
December 31, 2018
and
2017
, net deferred financing costs related to our revolving credit facility totaling
$4.8 million
and
$6.7 million
were included in "Other assets, net."
|
(4)
|
In May 2018, in connection with the sale of the Bowen Building, we repaid
$115.0 million
of the then outstanding balance on our revolving credit facility. See Note 4 for additional information.
|
(5)
|
The interest rate for the revolving credit facility excludes a
0.15%
facility fee.
|
Year ending December 31,
|
|
Amount
|
||
|
|
(In thousands)
|
||
2019
|
|
$
|
182,467
|
|
2020
|
|
97,141
|
|
|
2021
|
|
331,881
|
|
|
2022
|
|
327,500
|
|
|
2023
|
|
277,736
|
|
|
Thereafter
|
|
927,927
|
|
|
Total
|
|
$
|
2,144,652
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(In thousands)
|
||||||
Lease intangible liabilities
|
$
|
40,179
|
|
|
$
|
44,917
|
|
Accumulated amortization
|
(26,081
|
)
|
|
(26,950
|
)
|
||
Lease intangible liabilities, net
|
14,098
|
|
|
17,967
|
|
||
Prepaid rent
|
21,998
|
|
|
15,751
|
|
||
Lease assumption liabilities and accrued tenant incentives
|
32,422
|
|
|
50,866
|
|
||
Capital lease obligation
|
15,704
|
|
|
15,819
|
|
||
Security deposits
|
17,696
|
|
|
13,618
|
|
||
Environmental liabilities
(1)
|
17,898
|
|
|
2,900
|
|
||
Ground lease deferred rent payable
|
3,510
|
|
|
3,730
|
|
||
Net deferred tax liability
|
6,878
|
|
|
8,202
|
|
||
Dividends payable
|
45,193
|
|
|
31,097
|
|
||
Other
|
6,209
|
|
|
1,327
|
|
||
Total other liabilities, net
|
$
|
181,606
|
|
|
$
|
161,277
|
|
(1)
|
Includes a
$15.1 million
liability to remediate pre-existing environmental matters related to Potomac Yard Land Bay H, which was acquired in December 2018.
|
Year ending December 31,
|
|
Amount
|
||
|
|
(in thousands)
|
||
2019
|
|
$
|
2,232
|
|
2020
|
|
2,019
|
|
|
2021
|
|
1,753
|
|
|
2022
|
|
1,734
|
|
|
2023
|
|
1,726
|
|
|
Thereafter
|
|
4,634
|
|
|
Total
|
|
$
|
14,098
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
||||||||||
Current tax benefit (expense)
|
$
|
20
|
|
|
$
|
(496
|
)
|
|
$
|
(1,083
|
)
|
Deferred tax benefit (expense)
|
718
|
|
|
10,408
|
|
|
—
|
|
|||
Income tax benefit (expense)
|
$
|
738
|
|
|
$
|
9,912
|
|
|
$
|
(1,083
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(in thousands)
|
||||||
Deferred tax assets:
|
|
|
|
||||
Accrued bonus
|
$
|
—
|
|
|
$
|
1,675
|
|
Net operating loss
|
2,326
|
|
|
1,710
|
|
||
Deferred revenue
|
998
|
|
|
71
|
|
||
Bad debt expense
|
583
|
|
|
111
|
|
||
Other
|
198
|
|
|
623
|
|
||
Total deferred tax assets
|
4,105
|
|
|
4,190
|
|
||
Valuation allowance
|
(469
|
)
|
|
—
|
|
||
Total deferred tax assets, net of valuation allowance
|
3,636
|
|
|
4,190
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Management and leasing contracts
|
(9,905
|
)
|
|
(11,840
|
)
|
||
Other
|
(609
|
)
|
|
(552
|
)
|
||
Total deferred tax liabilities
|
(10,514
|
)
|
|
(12,392
|
)
|
||
Net deferred tax liability
|
$
|
(6,878
|
)
|
|
$
|
(8,202
|
)
|
|
Year Ended December 31,
|
||||||||||||||||||||||
|
2018
|
|
2017
|
||||||||||||||||||||
|
JBG SMITH LP
|
|
Consolidated Real Estate Venture
|
|
Total
|
|
JBG SMITH LP
|
|
Consolidated Real Estate Venture
|
|
Total
|
||||||||||||
|
(In thousands)
|
||||||||||||||||||||||
Balance as of beginning of period
|
$
|
603,717
|
|
|
$
|
5,412
|
|
|
$
|
609,129
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Fair value of OP Unit redemptions
|
(109,208
|
)
|
|
—
|
|
|
(109,208
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
OP Units issued at the Separation
|
—
|
|
|
—
|
|
|
—
|
|
|
96,632
|
|
|
—
|
|
|
96,632
|
|
||||||
OP Units issued in connection with
the Combination
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
359,967
|
|
|
—
|
|
|
359,967
|
|
||||||
Net income (loss) attributable to
redeemable noncontrolling
interests
|
6,641
|
|
|
69
|
|
|
6,710
|
|
|
(7,320
|
)
|
|
(8
|
)
|
|
(7,328
|
)
|
||||||
Other comprehensive income
|
1,384
|
|
|
—
|
|
|
1,384
|
|
|
225
|
|
|
—
|
|
|
225
|
|
||||||
Contributions (distributions)
|
(18,737
|
)
|
|
500
|
|
|
(18,237
|
)
|
|
(9,113
|
)
|
|
5,420
|
|
|
(3,693
|
)
|
||||||
Share-based compensation expense
|
52,190
|
|
|
—
|
|
|
52,190
|
|
|
32,634
|
|
|
—
|
|
|
32,634
|
|
||||||
Adjustment to redemption value
|
16,172
|
|
|
—
|
|
|
16,172
|
|
|
130,692
|
|
|
—
|
|
|
130,692
|
|
||||||
Balance as of end of period
|
$
|
552,159
|
|
|
$
|
5,981
|
|
|
$
|
558,140
|
|
|
$
|
603,717
|
|
|
$
|
5,412
|
|
|
$
|
609,129
|
|
(1)
|
Excludes certain OP Units issued as part of the Combination which had an estimated fair value of
$110.6 million
, the vesting of which is subject to post-combination employment. See Note 13 for additional information.
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
||
Unvested at December 31, 2017
|
3,086,962
|
|
|
33.49
|
|
Vested
|
(86,975
|
)
|
|
37.10
|
|
Unvested at December 31, 2018
|
2,999,987
|
|
|
33.39
|
|
|
Year Ended December 31,
|
|||
|
2018
|
|
2017
|
|
Expected volatility
|
27.0% to 29.0%
|
|
26.0
|
%
|
Dividend yield
|
2.5% to 2.7%
|
|
2.3
|
%
|
Risk-free interest rate
|
2.8% to 3.0%
|
|
2.3
|
%
|
Expected life
|
7 years
|
|
7 years
|
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested at December 31, 2017
|
2,673,814
|
|
|
$
|
8.84
|
|
Granted
|
93,784
|
|
|
7.73
|
|
|
Vested
|
(39,970
|
)
|
|
8.32
|
|
|
Forfeited
|
(72,234
|
)
|
|
8.84
|
|
|
Unvested at December 31, 2018
|
2,655,394
|
|
|
8.81
|
|
|
Year Ended December 31,
|
||
|
2018
|
|
2017
|
Expected volatility
|
20.0% to 22.0%
|
|
17.0% to 19.0%
|
Risk-free interest rate
|
1.9% to 2.6%
|
|
1.3% to 1.5%
|
Post-grant restriction periods
|
2 to 3 years
|
|
2 to 3 years
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested at December 31, 2017
|
332,207
|
|
|
$
|
33.68
|
|
Granted
|
749,880
|
|
|
34.01
|
|
|
Vested
|
(110,723
|
)
|
|
32.91
|
|
|
Forfeited
|
(8,702
|
)
|
|
32.51
|
|
|
Unvested at December 31, 2018
|
962,662
|
|
|
34.03
|
|
|
Year Ended December 31,
|
|||
|
2018
|
|
2017
|
|
|
|
|||
Expected volatility
|
19.9% to 26.0%
|
|
18.0
|
%
|
Dividend yield
|
2.5% to 2.7%
|
|
2.3
|
%
|
Risk-free interest rate
|
2.3% to 3.0%
|
|
1.5
|
%
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested at December 31, 2017
|
604,522
|
|
|
$
|
15.95
|
|
Granted
|
1,078,661
|
|
|
19.52
|
|
|
Forfeited
|
(25,605
|
)
|
|
16.29
|
|
|
Unvested at December 31, 2017
|
1,657,578
|
|
|
18.27
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
||||||||||
Time-Based LTIP Units
|
$
|
10,095
|
|
|
$
|
2,211
|
|
|
—
|
|
|
Performance-Based LTIP Units
|
5,271
|
|
|
1,172
|
|
|
—
|
|
|||
LTIP Units
|
794
|
|
|
—
|
|
|
—
|
|
|||
Other equity awards
(1)
|
3,826
|
|
|
1,526
|
|
|
4,502
|
|
|||
Share-based compensation expense - other
|
19,986
|
|
|
4,909
|
|
|
4,502
|
|
|||
Formation Awards
|
5,606
|
|
|
5,169
|
|
|
$
|
—
|
|
||
OP Units
(2)
|
29,455
|
|
|
21,467
|
|
|
—
|
|
|||
LTIP Units
(2)
|
277
|
|
|
2,615
|
|
|
—
|
|
|||
Special Performance-Based LTIP Units
|
323
|
|
|
—
|
|
|
—
|
|
|||
Special Time-Based LTIP Units
|
369
|
|
|
—
|
|
|
—
|
|
|||
Share-based compensation related to Formation Transaction and
special equity awards
(3)
|
36,030
|
|
|
29,251
|
|
|
—
|
|
|||
Total share-based compensation expense
|
56,016
|
|
|
34,160
|
|
|
4,502
|
|
|||
Less amount capitalized
|
(3,341
|
)
|
|
(467
|
)
|
|
—
|
|
|||
Share-based compensation expense
|
$
|
52,675
|
|
|
$
|
33,693
|
|
|
$
|
4,502
|
|
(1)
|
For the year ended
December 31, 2018
, primarily includes compensation expense for certain executives who have elected to receive all or a portion of any cash bonus that may be paid in 2019, related to 2018 service, in the form of fully vested LTIP Units. For the years ended
December 31, 2017
and 2016, represents share-based compensation expense related to equity awards prior to the Formation Transaction.
|
(2)
|
Represents share-based compensation expense for LTIP Units and OP Units subject to post-Combination employment obligations.
|
(3)
|
Included in "General and administrative expense: Share-based compensation related to Formation Transaction and special equity awards" in the accompanying statements of operations.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
||||||||||
Interest expense
|
$
|
91,651
|
|
|
$
|
69,178
|
|
|
$
|
54,379
|
|
Amortization of deferred financing costs
|
4,661
|
|
|
3,011
|
|
|
1,478
|
|
|||
Net loss (gain) on derivative financial instruments
not designated as cash flow hedges: |
|
|
|
|
|
||||||
Net unrealized
|
(926
|
)
|
|
(1,348
|
)
|
|
—
|
|
|||
Net realized
|
(135
|
)
|
|
27
|
|
|
—
|
|
|||
Capitalized interest
|
(20,804
|
)
|
|
(12,727
|
)
|
|
(4,076
|
)
|
|||
Interest expense
|
$
|
74,447
|
|
|
$
|
58,141
|
|
|
$
|
51,781
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands, except per share amounts)
|
||||||||||
Net income (loss)
|
$
|
46,613
|
|
|
$
|
(79,084
|
)
|
|
$
|
61,974
|
|
Net (income) loss attributable to redeemable noncontrolling
interests |
(6,710
|
)
|
|
7,328
|
|
|
—
|
|
|||
Net loss attributable to noncontrolling interests
|
21
|
|
|
3
|
|
|
—
|
|
|||
Net income (loss) attributable to common shareholders
|
39,924
|
|
|
(71,753
|
)
|
|
61,974
|
|
|||
Distributions to participating securities
|
(2,599
|
)
|
|
(1,655
|
)
|
|
—
|
|
|||
Net income (loss) available to common shareholders
— basic and diluted
|
$
|
37,325
|
|
|
$
|
(73,408
|
)
|
|
$
|
61,974
|
|
|
|
|
|
|
|
||||||
Weighted average number of common shares
outstanding — basic and diluted
(1)
|
119,176
|
|
|
105,359
|
|
|
100,571
|
|
|||
|
|
|
|
|
|
||||||
Earnings (loss) per common share:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
$
|
0.62
|
|
Diluted
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
0.62
|
|
(1)
|
Reflects the weighted average common shares attributable to the Vornado Included Assets as of the date of the Separation for all periods prior to July 17, 2017,
|
Year ending December 31,
|
|
Amount
|
||
|
|
(In thousands)
|
||
2019
|
|
$
|
377,427
|
|
2020
|
|
321,205
|
|
|
2021
|
|
287,463
|
|
|
2022
|
|
256,352
|
|
|
2023
|
|
215,203
|
|
|
Thereafter
|
|
1,188,767
|
|
|
Fair Value Measurements
|
||||||||||||||
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
December 31, 2018
|
(In thousands)
|
||||||||||||||
Derivative financial instruments designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Classified as assets in "Other assets, net"
|
$
|
7,913
|
|
|
$
|
—
|
|
|
$
|
7,913
|
|
|
$
|
—
|
|
Classified as liabilities in "Other liabilities, net"
|
1,723
|
|
|
—
|
|
|
1,723
|
|
|
—
|
|
||||
Derivative financial instruments not designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Classified as assets in "Other assets, net"
|
2,470
|
|
|
—
|
|
|
2,470
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Classified as assets in "Other assets, net"
|
$
|
1,506
|
|
|
$
|
—
|
|
|
$
|
1,506
|
|
|
$
|
—
|
|
Classified as liabilities in "Other liabilities, net"
|
2,640
|
|
|
—
|
|
|
2,640
|
|
|
—
|
|
||||
Derivative financial instruments not designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Classified as assets in "Other assets, net"
|
635
|
|
|
—
|
|
|
635
|
|
|
—
|
|
||||
Classified as liabilities in "Other liabilities, net"
|
22
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
Carrying
Amount
(1)
|
|
Fair Value
|
|
Carrying
Amount
(1)
|
|
Fair Value
|
||||||||
|
(In thousands)
|
||||||||||||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Mortgages payable
|
$
|
1,844,652
|
|
|
$
|
1,870,078
|
|
|
$
|
2,035,959
|
|
|
$
|
2,060,899
|
|
Revolving credit facility
|
—
|
|
|
—
|
|
|
115,751
|
|
|
115,768
|
|
||||
Unsecured term loans
|
300,000
|
|
|
300,727
|
|
|
50,000
|
|
|
50,029
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
||||||||||
Net income (loss) attributable to common shareholders
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
|
$
|
61,974
|
|
Add:
|
|
|
|
|
|
||||||
Depreciation and amortization expense
|
211,436
|
|
|
161,659
|
|
|
133,343
|
|
|||
General and administrative expense:
|
|
|
|
|
|
||||||
Corporate and other
|
33,728
|
|
|
39,350
|
|
|
48,753
|
|
|||
Third-party real estate services
|
89,826
|
|
|
51,919
|
|
|
19,066
|
|
|||
Share-based compensation related to Formation Transaction and
special equity awards |
36,030
|
|
|
29,251
|
|
|
—
|
|
|||
Transaction and other costs
|
27,706
|
|
|
127,739
|
|
|
6,476
|
|
|||
Interest expense
|
74,447
|
|
|
58,141
|
|
|
51,781
|
|
|||
Loss on extinguishment of debt
|
5,153
|
|
|
701
|
|
|
—
|
|
|||
Reduction of gain (gain) on bargain purchase
|
7,606
|
|
|
(24,376
|
)
|
|
—
|
|
|||
Income tax expense (benefit)
|
(738
|
)
|
|
(9,912
|
)
|
|
1,083
|
|
|||
Net (income) loss attributable to redeemable noncontrolling interests
|
6,710
|
|
|
(7,328
|
)
|
|
—
|
|
|||
Less:
|
|
|
|
|
|
||||||
Third-party real estate services, including reimbursements
|
98,699
|
|
|
63,236
|
|
|
33,882
|
|
|||
Other income
|
6,358
|
|
|
5,167
|
|
|
5,381
|
|
|||
Income (loss) from unconsolidated real estate ventures, net
|
39,409
|
|
|
(4,143
|
)
|
|
(947
|
)
|
|||
Interest and other income, net
|
15,168
|
|
|
1,788
|
|
|
2,992
|
|
|||
Gain on sale of real estate
|
52,183
|
|
|
—
|
|
|
—
|
|
|||
Net loss attributable to noncontrolling interests
|
21
|
|
|
3
|
|
|
—
|
|
|||
Consolidated NOI
|
$
|
319,990
|
|
|
$
|
289,340
|
|
|
$
|
281,168
|
|
|
Year Ended December 31, 2018
|
|||||||||||||||
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
|||||||||
|
(In thousands)
|
|||||||||||||||
Rental revenue:
|
|
|
|
|
|
|
|
|||||||||
Property rentals
|
$
|
395,089
|
|
|
$
|
102,617
|
|
|
$
|
2,129
|
|
|
$
|
499,835
|
|
|
Tenant reimbursements
|
34,953
|
|
|
6,740
|
|
|
(2,403
|
)
|
|
39,290
|
|
|||||
Total rental revenue
|
430,042
|
|
|
109,357
|
|
|
(274
|
)
|
|
539,125
|
|
|||||
Rental expense:
|
|
|
|
|
|
—
|
|
|
||||||||
Property operating
|
118,288
|
|
|
31,502
|
|
|
(1,709
|
)
|
|
148,081
|
|
|||||
Real estate taxes
|
53,324
|
|
|
14,280
|
|
|
3,450
|
|
|
71,054
|
|
|||||
Total rental expense
|
171,612
|
|
|
45,782
|
|
|
1,741
|
|
|
219,135
|
|
|||||
Consolidated NOI
|
$
|
258,430
|
|
|
$
|
63,575
|
|
|
$
|
(2,015
|
)
|
|
$
|
319,990
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
||||||||
|
(In thousands)
|
||||||||||||||
Rental revenue:
|
|
|
|
|
|
|
|
||||||||
Property rentals
|
$
|
351,517
|
|
|
$
|
86,439
|
|
|
$
|
(1,331
|
)
|
|
$
|
436,625
|
|
Tenant reimbursements
|
32,380
|
|
|
5,130
|
|
|
475
|
|
|
37,985
|
|
||||
Total rental revenue
|
383,897
|
|
|
91,569
|
|
|
(856
|
)
|
|
474,610
|
|
||||
Rental expense:
|
|
|
|
|
|
|
|
||||||||
Property operating
|
97,701
|
|
|
24,623
|
|
|
(3,488
|
)
|
|
118,836
|
|
||||
Real estate taxes
|
50,546
|
|
|
11,030
|
|
|
4,858
|
|
|
66,434
|
|
||||
Total rental expense
|
148,247
|
|
|
35,653
|
|
|
1,370
|
|
|
185,270
|
|
||||
Consolidated NOI
|
$
|
235,650
|
|
|
$
|
55,916
|
|
|
$
|
(2,226
|
)
|
|
$
|
289,340
|
|
|
Year Ended December 31, 2016
|
|||||||||||||||
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
|||||||||
|
(In thousands)
|
|||||||||||||||
Rental revenue:
|
|
|
|
|
|
|
|
|||||||||
Property rentals
|
$
|
323,133
|
|
|
$
|
63,401
|
|
|
$
|
15,061
|
|
|
$
|
401,595
|
|
|
Tenant reimbursements
|
33,361
|
|
|
3,454
|
|
|
846
|
|
|
37,661
|
|
|||||
Total rental revenue
|
356,494
|
|
|
66,855
|
|
|
15,907
|
|
|
439,256
|
|
|||||
Rental expense:
|
|
|
|
|
|
—
|
|
|
||||||||
Property operating
|
91,148
|
|
|
17,238
|
|
|
(8,082
|
)
|
|
100,304
|
|
|||||
Real estate taxes
|
46,115
|
|
|
6,993
|
|
|
4,676
|
|
|
57,784
|
|
|||||
Total rental expense
|
137,263
|
|
|
24,231
|
|
|
(3,406
|
)
|
|
158,088
|
|
|||||
Consolidated NOI
|
$
|
219,231
|
|
|
$
|
42,624
|
|
|
$
|
19,313
|
|
|
$
|
281,168
|
|
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
||||||||
December 31, 2018
|
(In thousands)
|
||||||||||||||
Real estate, at cost
|
$
|
3,634,472
|
|
|
$
|
1,656,974
|
|
|
$
|
501,288
|
|
|
$
|
5,792,734
|
|
Investments in and advances to unconsolidated real
estate ventures
|
177,173
|
|
|
109,232
|
|
|
36,473
|
|
|
322,878
|
|
||||
Total assets
(1)
|
3,707,255
|
|
|
1,528,177
|
|
|
761,853
|
|
|
5,997,285
|
|
||||
December 31, 2017
|
|
|
|
|
|
|
|
||||||||
Real estate, at cost
|
$
|
4,023,544
|
|
|
$
|
1,480,812
|
|
|
$
|
513,148
|
|
|
$
|
6,017,504
|
|
Investments in and advances to unconsolidated real
estate ventures
|
134,138
|
|
|
98,835
|
|
|
28,838
|
|
|
261,811
|
|
||||
Total assets
(1)
|
3,612,947
|
|
|
1,403,452
|
|
|
1,055,408
|
|
|
6,071,807
|
|
(1)
|
Includes assets held for sale. See Note 4 for additional information.
|
Year ending December 31,
|
|
Amount
|
||
|
|
(In thousands)
|
||
2019
|
|
$
|
13,991
|
|
2020
|
|
13,710
|
|
|
2021
|
|
13,395
|
|
|
2022
|
|
12,554
|
|
|
2023
|
|
9,489
|
|
|
Thereafter
|
|
55,780
|
|
|
Total
|
|
$
|
118,919
|
|
20.
|
Transactions with Vornado and Related Parties
|
2018
|
First Quarter
|
|
Second Quarter
(1)
|
|
Third Quarter
(2)
|
|
Fourth Quarter
(3)
|
||||||||
|
(In thousands, except per share data)
|
||||||||||||||
Total revenue
|
$
|
163,037
|
|
|
$
|
159,447
|
|
|
$
|
158,443
|
|
|
$
|
163,255
|
|
Net income (loss)
|
(4,786
|
)
|
|
24,023
|
|
|
26,382
|
|
|
994
|
|
||||
Net income (loss) attributable to common shareholders
|
(4,190
|
)
|
|
20,574
|
|
|
22,830
|
|
|
710
|
|
||||
Earnings (loss) per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
(0.04
|
)
|
|
0.17
|
|
|
0.19
|
|
|
(0.01
|
)
|
||||
Diluted
|
(0.04
|
)
|
|
0.17
|
|
|
0.19
|
|
|
(0.01
|
)
|
(1)
|
During the second quarter of 2018, we recognized a gain on the sale of real estate of
$33.4 million
from the sale of Summit I and II and the Bowen Building, a reduction to the gain on bargain purchase of
$7.6 million
related to the final adjustments to the fair value of certain asset acquired and liabilities assumed in the Formation Transaction and a loss on the extinguishment of debt of
$4.5 million
.
|
(2)
|
During the third quarter of 2018, we recognized a gain of
$15.5 million
related to the sale of our interest in a real estate venture that owned the Investment Building and a gain on the sale of real estate of
$11.9 million
from the sale of Executive Tower.
|
(3)
|
During the fourth quarter of 2018, we recognized a gain of
$20.6 million
from the sale of The Warner by our unconsolidated real estate venture with CPPIB, transaction and other costs of
$15.6 million
related to expenses incurred in connection with the Formation Transaction (including transition services provided by our former parent, integration costs, and severance costs), costs related to the pursuit of Amazon HQ2, and costs related to other completed, potential and pursued transactions, and a gain on the sale of real estate of
$6.4 million
, primarily from the sale of 1233 20th Street and the out-of-service portion of Falkland Chase - North.
|
2017
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
(1)
|
|
Fourth Quarter
(2)
|
||||||||
|
(In thousands, except per share data)
|
||||||||||||||
Total revenue
|
$
|
116,272
|
|
|
$
|
118,020
|
|
|
$
|
152,350
|
|
|
$
|
156,371
|
|
Net income (loss)
|
6,318
|
|
|
11,341
|
|
|
(77,991
|
)
|
|
(18,752
|
)
|
||||
Net income (loss) attributable to common shareholders
|
6,318
|
|
|
11,341
|
|
|
(69,831
|
)
|
|
(16,418
|
)
|
||||
Earnings (loss) per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
0.06
|
|
|
0.11
|
|
|
(0.61
|
)
|
|
(0.15
|
)
|
||||
Diluted
|
0.06
|
|
|
0.11
|
|
|
(0.61
|
)
|
|
(0.15
|
)
|
(1)
|
During the third quarter of 2017, we recognized transaction and other costs of
$104.1 million
, a gain on bargain purchase of
$27.8 million
and share-based compensation expense of
$14.4 million
in connection with the completion of the Formation Transaction.
|
(2)
|
During the fourth quarter of 2017, we recognized share-based compensation expense of
$14.8 million
and transaction and other costs of
$12.6 million
in connection with the completion of the Formation Transaction in the third quarter of 2017. Additionally, we recognized a reduction to the gain on bargain purchase of
$3.4 million
related to adjustments to the fair value of certain assets acquired and liabilities assumed in the Formation Transaction. See Note 3 for additional information.
|
22.
|
Subsequent Event
|
Report of Independent Registered Public Accounting Firm
|
Consolidated Balance Sheets as of December 31, 2018 and 2017
|
Consolidated and Combined Statements of Operations for the years ended December 31, 2018, 2017 and 2016
|
Consolidated and Combined Statements of Comprehensive Income (Loss) for the years ended December 31, 2018, 2017 and 2016
|
Consolidated and Combined Statements of Equity for the years ended December 31, 2018, 2017 and 2016
|
Consolidated and Combined Statements of Cash Flows for the years ended December 31, 2018, 2017 and 2016
|
Notes to Consolidated and Combined Financial Statements
|
|
Balance at
Beginning of Year
|
|
Additions Charged
Against
Operations
|
|
Adjustments to Valuation Accounts
|
|
Uncollectible
Accounts
Written‑off
|
|
Balance at
End of Year
|
||||||||||
|
(In thousands)
|
||||||||||||||||||
Allowance for doubtful accounts
(1)
for year ended December 31:
|
|
|
|
|
|
|
|
|
|
||||||||||
2018
|
$
|
6,285
|
|
|
$
|
3,298
|
|
|
$
|
—
|
|
|
$
|
(1,989
|
)
|
|
$
|
7,594
|
|
2017
|
$
|
4,526
|
|
|
$
|
3,807
|
|
|
$
|
—
|
|
|
$
|
(2,048
|
)
|
|
$
|
6,285
|
|
2016
|
$
|
4,431
|
|
|
$
|
751
|
|
|
$
|
—
|
|
|
$
|
(656
|
)
|
|
$
|
4,526
|
|
|
|
Initial Cost to Company
|
|
Gross Amounts at Which Carried
at Close of Period
|
|
|
|
|||||||||||||||||||
Description
|
Encumbrances
(1)
|
Land and Improvements
|
Buildings and
Improvements
|
Costs
Capitalized
Subsequent to
Acquisition
(2)
|
Land and Improvements
|
Buildings and
Improvements |
Total
|
Accumulated
Depreciation
and
Amortization
|
Date of
Construction
(3)
|
Date
Acquired
|
||||||||||||||||
Commercial Operating Assets
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Universal Buildings
|
$
|
182,467
|
|
$
|
69,393
|
|
$
|
143,320
|
|
$
|
23,829
|
|
$
|
68,612
|
|
$
|
167,930
|
|
$
|
236,542
|
|
$
|
53,606
|
|
1956
|
2007
|
2101 L Street
|
137,453
|
|
32,815
|
|
51,642
|
|
88,181
|
|
39,768
|
|
132,870
|
|
172,638
|
|
43,414
|
|
1975
|
2003
|
||||||||
1700 M Street
|
—
|
|
34,178
|
|
46,938
|
|
(25,937
|
)
|
55,179
|
|
—
|
|
55,179
|
|
—
|
|
|
2002, 2006
|
||||||||
1730 M Street
|
47,500
|
|
10,095
|
|
17,541
|
|
15,625
|
|
10,687
|
|
32,574
|
|
43,261
|
|
13,021
|
|
1964
|
2002
|
||||||||
1600 K Street
|
—
|
|
19,870
|
|
10,308
|
|
364
|
|
19,870
|
|
10,672
|
|
30,542
|
|
1,280
|
|
1950
|
2017
|
||||||||
Courthouse Plaza 1 and 2
|
—
|
|
—
|
|
105,475
|
|
50,652
|
|
—
|
|
156,127
|
|
156,127
|
|
64,721
|
|
1989
|
2002
|
||||||||
2121 Crystal Drive
|
136,728
|
|
21,503
|
|
87,329
|
|
53,027
|
|
22,071
|
|
139,788
|
|
161,859
|
|
70,404
|
|
1985
|
2002
|
||||||||
2345 Crystal Drive
|
—
|
|
23,126
|
|
93,918
|
|
41,679
|
|
23,683
|
|
135,040
|
|
158,723
|
|
57,974
|
|
1988
|
2002
|
||||||||
2231 Crystal Drive
|
—
|
|
20,611
|
|
83,705
|
|
21,694
|
|
21,132
|
|
104,878
|
|
126,010
|
|
42,194
|
|
1987
|
2002
|
||||||||
1550 Crystal Drive
|
—
|
|
17,988
|
|
70,525
|
|
19,854
|
|
17,996
|
|
90,371
|
|
108,367
|
|
38,157
|
|
1980
|
2002
|
||||||||
RTC - West
|
88,854
|
|
30,326
|
|
134,108
|
|
5,819
|
|
30,425
|
|
139,828
|
|
170,253
|
|
9,969
|
|
1988
|
2017
|
||||||||
RTC - West Retail
|
6,889
|
|
2,894
|
|
—
|
|
8,338
|
|
2,894
|
|
8,338
|
|
11,232
|
|
407
|
|
2017
|
2017
|
||||||||
2011 Crystal Drive
|
—
|
|
18,940
|
|
76,921
|
|
38,777
|
|
18,991
|
|
115,647
|
|
134,638
|
|
48,727
|
|
1984
|
2002
|
||||||||
2451 Crystal Drive
|
—
|
|
16,755
|
|
68,047
|
|
28,915
|
|
17,337
|
|
96,380
|
|
113,717
|
|
38,652
|
|
1990
|
2002
|
||||||||
1235 S. Clark Street
|
78,000
|
|
15,826
|
|
56,090
|
|
28,656
|
|
16,293
|
|
84,279
|
|
100,572
|
|
33,875
|
|
1981
|
2002
|
||||||||
241 18th Street S.
|
—
|
|
13,867
|
|
54,169
|
|
32,344
|
|
16,812
|
|
83,568
|
|
100,380
|
|
33,725
|
|
1977
|
2002
|
||||||||
251 18th Street S.
|
34,294
|
|
12,305
|
|
49,360
|
|
56,515
|
|
15,729
|
|
102,451
|
|
118,180
|
|
39,602
|
|
1975
|
2002
|
||||||||
1215 S. Clark Street
|
—
|
|
13,636
|
|
48,380
|
|
54,601
|
|
14,017
|
|
102,600
|
|
116,617
|
|
31,987
|
|
1983
|
2002
|
||||||||
201 12th Street S.
|
32,863
|
|
14,766
|
|
52,750
|
|
23,357
|
|
15,126
|
|
75,747
|
|
90,873
|
|
30,413
|
|
1987
|
2002
|
||||||||
800 North Glebe Road
|
107,500
|
|
28,168
|
|
140,983
|
|
2,307
|
|
28,168
|
|
143,290
|
|
171,458
|
|
8,790
|
|
1982
|
2017
|
||||||||
2200 Crystal Drive
|
—
|
|
13,104
|
|
30,050
|
|
34,732
|
|
13,454
|
|
64,432
|
|
77,886
|
|
19,870
|
|
1968
|
2002
|
||||||||
1901 South Bell Street
|
—
|
|
11,669
|
|
36,918
|
|
21,887
|
|
12,009
|
|
58,465
|
|
70,474
|
|
26,342
|
|
1968
|
2002
|
||||||||
1225 S. Clark Street
|
—
|
|
11,176
|
|
43,495
|
|
20,292
|
|
11,490
|
|
63,473
|
|
74,963
|
|
25,616
|
|
1968
|
2002
|
||||||||
Crystal City Marriott
|
—
|
|
8,000
|
|
47,191
|
|
15,733
|
|
8,224
|
|
62,700
|
|
70,924
|
|
22,162
|
|
1968
|
2004
|
||||||||
2100 Crystal Drive
|
—
|
|
10,287
|
|
23,590
|
|
31,413
|
|
10,588
|
|
54,702
|
|
65,290
|
|
23,839
|
|
1968
|
2002
|
||||||||
200 12th Street S.
|
16,507
|
|
8,016
|
|
30,552
|
|
20,211
|
|
8,241
|
|
50,538
|
|
58,779
|
|
20,974
|
|
1985
|
2002
|
||||||||
2001 Jefferson Davis Highway
|
—
|
|
7,300
|
|
16,746
|
|
11,870
|
|
7,481
|
|
28,435
|
|
35,916
|
|
11,411
|
|
1967
|
2002
|
||||||||
1800 South Bell Street
|
—
|
|
—
|
|
28,702
|
|
7,368
|
|
212
|
|
35,858
|
|
36,070
|
|
15,602
|
|
1969
|
2002
|
||||||||
Crystal City Shops at 2100
|
—
|
|
4,059
|
|
9,309
|
|
5,175
|
|
4,049
|
|
14,494
|
|
18,543
|
|
6,098
|
|
1968
|
2002
|
||||||||
Crystal Drive Retail
|
—
|
|
—
|
|
20,465
|
|
4,461
|
|
55
|
|
24,871
|
|
24,926
|
|
11,813
|
|
2003
|
2004
|
||||||||
Vienna Retail
|
—
|
|
1,763
|
|
641
|
|
41
|
|
1,763
|
|
682
|
|
2,445
|
|
230
|
|
1981
|
2005
|
||||||||
7200 Wisconsin Avenue
|
—
|
|
34,683
|
|
92,059
|
|
4,712
|
|
34,683
|
|
96,771
|
|
131,454
|
|
5,373
|
|
1986
|
2017
|
||||||||
One Democracy Plaza
|
—
|
|
—
|
|
33,628
|
|
7,873
|
|
—
|
|
41,501
|
|
41,501
|
|
23,617
|
|
1987
|
2002
|
||||||||
4749 Bethesda Avenue Retail
|
—
|
|
2,480
|
|
11,830
|
|
26
|
|
2,872
|
|
11,464
|
|
14,336
|
|
257
|
|
2016
|
2017
|
||||||||
CEB Tower at Central Place
|
234,000
|
|
74,420
|
|
230,280
|
|
54,714
|
|
74,877
|
|
284,537
|
|
359,414
|
|
8,956
|
|
2018
|
2017
|
||||||||
Commercial Construction Assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1770 Crystal Drive
|
—
|
|
10,771
|
|
44,276
|
|
(9,067
|
)
|
—
|
|
45,980
|
|
45,980
|
|
1,674
|
|
1974-1980
|
2002
|
||||||||
Central District Retail
|
—
|
|
4,194
|
|
—
|
|
16,388
|
|
—
|
|
20,582
|
|
20,582
|
|
5
|
|
|
2002
|
||||||||
4747 Bethesda Avenue
|
—
|
|
29,030
|
|
10,040
|
|
68,070
|
|
—
|
|
107,140
|
|
107,140
|
|
—
|
|
|
2017
|
||||||||
Multifamily Operating Assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Fort Totten Square
|
73,600
|
|
24,390
|
|
90,404
|
|
826
|
|
24,390
|
|
91,230
|
|
115,620
|
|
5,433
|
|
2015
|
2017
|
||||||||
WestEnd25
|
97,881
|
|
67,049
|
|
5,039
|
|
110,465
|
|
68,210
|
|
114,343
|
|
182,553
|
|
27,229
|
|
2009
|
2007
|
||||||||
North End Retail
|
—
|
|
5,847
|
|
9,333
|
|
(291
|
)
|
5,847
|
|
9,042
|
|
14,889
|
|
481
|
|
2015
|
2017
|
||||||||
RiverHouse Apartments
|
307,710
|
|
118,421
|
|
125,078
|
|
84,970
|
|
138,763
|
|
189,706
|
|
328,469
|
|
63,413
|
|
1960
|
2007
|
||||||||
The Bartlett
|
220,000
|
|
41,687
|
|
—
|
|
224,948
|
|
41,867
|
|
224,768
|
|
266,635
|
|
15,988
|
|
2016
|
2007
|
||||||||
220 20th Street
|
—
|
|
8,434
|
|
19,340
|
|
100,624
|
|
8,761
|
|
119,637
|
|
128,398
|
|
31,277
|
|
2009
|
2017
|
||||||||
2221 South Clark Street
|
—
|
|
7,405
|
|
16,981
|
|
41,394
|
|
7,542
|
|
58,238
|
|
65,780
|
|
6,558
|
|
1964
|
2002
|
|
|
Initial Cost to Company
|
|
Gross Amounts at Which Carried
at Close of Period
|
|
|
|
|||||||||||||||||||
Description
|
Encumbrances
(1)
|
Land and Improvements
|
Buildings and
Improvements
|
Costs
Capitalized
Subsequent to
Acquisition
(2)
|
Land and Improvements
|
Buildings and
Improvements |
Total
|
Accumulated
Depreciation
and
Amortization
|
Date of
Construction
(3)
|
Date
Acquired
|
||||||||||||||||
Falkland Chase - South & West
|
41,008
|
|
18,530
|
|
44,232
|
|
570
|
|
18,530
|
|
44,802
|
|
63,332
|
|
2,941
|
|
1938
|
2017
|
||||||||
Falkland Chase - North
|
—
|
|
9,810
|
|
22,706
|
|
(2,239
|
)
|
8,992
|
|
21,285
|
|
30,277
|
|
1,429
|
|
1938
|
2017
|
||||||||
1221 Van Street
|
—
|
|
27,386
|
|
63,775
|
|
25,293
|
|
28,182
|
|
88,272
|
|
116,454
|
|
3,613
|
|
|
2017
|
||||||||
Multifamily Construction Assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
West Half
|
—
|
|
45,668
|
|
17,902
|
|
96,284
|
|
—
|
|
159,854
|
|
159,854
|
|
—
|
|
|
2017
|
||||||||
965 Florida Avenue
|
|
14,306
|
|
—
|
|
42,045
|
|
—
|
|
56,351
|
|
56,351
|
|
—
|
|
|
2017
|
|||||||||
Atlantic Plumbing C
|
—
|
|
47,678
|
|
13,952
|
|
66,708
|
|
—
|
|
128,338
|
|
128,338
|
|
—
|
|
|
2017
|
||||||||
Future Development Assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
1900 Crystal Drive
|
—
|
|
16,811
|
|
53,187
|
|
(25,598
|
)
|
—
|
|
44,400
|
|
44,400
|
|
243
|
|
1968
|
2002
|
||||||||
Capitol Point - North
|
—
|
|
32,730
|
|
—
|
|
18,374
|
|
50,829
|
|
275
|
|
51,104
|
|
—
|
|
|
2017
|
||||||||
Metropolitan Park 6-8
|
—
|
|
65,259
|
|
1,326
|
|
27,777
|
|
82,898
|
|
11,464
|
|
94,362
|
|
31
|
|
|
2007
|
||||||||
Pen Place - Land Parcel
|
—
|
|
104,473
|
|
55
|
|
(30,618
|
)
|
61,970
|
|
11,940
|
|
73,910
|
|
6
|
|
|
2007
|
||||||||
Potomac Yard Land Bay G - Parcels A - F
|
—
|
|
20,318
|
|
—
|
|
7,955
|
|
26,914
|
|
1,359
|
|
28,273
|
|
1
|
|
|
|
||||||||
Potomac Yard Land Bay H
|
—
|
|
38,369
|
|
—
|
|
—
|
|
38,369
|
|
—
|
|
38,369
|
|
—
|
|
|
|
||||||||
RTC - West Land
|
1,398
|
|
29,956
|
|
—
|
|
1,792
|
|
29,956
|
|
1,792
|
|
31,748
|
|
—
|
|
|
2017
|
||||||||
Square 649
|
—
|
|
15,550
|
|
6,451
|
|
(2,183
|
)
|
12,672
|
|
7,146
|
|
19,818
|
|
427
|
|
|
2005
|
||||||||
Other Future Development Assets
|
—
|
|
71,686
|
|
15,286
|
|
14,629
|
|
72,394
|
|
29,207
|
|
101,601
|
|
330
|
|
|
|
||||||||
Corporate
|
|
|
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
Corporate
|
300,000
|
|
—
|
|
—
|
|
18,408
|
|
—
|
|
18,408
|
|
18,408
|
|
7,718
|
|
|
2017
|
||||||||
|
2,144,652
|
|
1,479,777
|
|
2,606,328
|
|
1,706,629
|
|
1,371,874
|
|
4,420,860
|
|
5,792,734
|
|
1,051,875
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Held for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commerce Executive
(4)
|
—
|
|
13,401
|
|
58,705
|
|
31,113
|
|
13,140
|
|
90,079
|
|
103,219
|
|
34,969
|
|
|
2017
|
||||||||
|
$
|
2,144,652
|
|
$
|
1,493,178
|
|
$
|
2,665,033
|
|
$
|
1,737,742
|
|
$
|
1,385,014
|
|
$
|
4,510,939
|
|
$
|
5,895,953
|
|
$
|
1,086,844
|
|
|
|
(1)
|
Represents the contractual debt obligations.
|
(2)
|
Includes asset impairments recognized, amounts written off in connection with redevelopment activities, partial sale of assets and the reclassification of the net book value of assets to construction in progress.
|
(3)
|
Date of original construction, many assets have had substantial renovation or additional construction. See "Costs Capitalized Subsequent to Acquisition" column.
|
(4)
|
In
February 2019
, we sold Commerce Executive for
$115.0 million
.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
(In thousands)
|
||||||||||
Real Estate:
|
|
|
|
|
|
||||||
Balance at beginning of the year
|
$
|
6,025,797
|
|
|
$
|
4,155,391
|
|
|
$
|
4,038,206
|
|
Additions during the year:
|
|
|
|
|
|
||||||
Land and improvements
|
19,431
|
|
|
428,702
|
|
|
—
|
|
|||
Buildings and improvements
|
282,988
|
|
|
1,489,409
|
|
|
217,261
|
|
|||
Held for sale
|
94,926
|
|
|
8,293
|
|
|
—
|
|
|||
Less: Assets sold or written‑off
|
(527,189
|
)
|
|
(55,998
|
)
|
|
(100,076
|
)
|
|||
Balance at end of the year
|
$
|
5,895,953
|
|
|
$
|
6,025,797
|
|
|
$
|
4,155,391
|
|
Accumulated Depreciation:
|
|
|
|
|
|
||||||
Balance at beginning of period
|
$
|
1,011,330
|
|
|
$
|
930,769
|
|
|
$
|
908,233
|
|
Additions during the year:
|
|
|
|
|
|
||||||
Additions charged to operating expenses
|
116,377
|
|
|
136,559
|
|
|
122,612
|
|
|||
Held for sale
|
34,969
|
|
|
—
|
|
|
—
|
|
|||
Less: Accumulated depreciation on assets sold or written‑off
|
(75,832
|
)
|
|
(55,998
|
)
|
|
(100,076
|
)
|
|||
Balance at end of period
|
$
|
1,086,844
|
|
|
$
|
1,011,330
|
|
|
$
|
930,769
|
|
Exhibits
|
Description
|
|
|
2.1
|
|
|
|
2.2
|
|
|
|
2.3
|
|
|
|
2.4
|
|
|
|
2.5
|
|
|
|
2.6
|
|
|
|
2.7
|
|
|
|
2.8
|
|
|
|
2.9
|
|
|
|
2.10
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
10.3
|
|
|
|
10.4
|
|
|
|
Exhibits
|
Description
|
10.5
|
|
|
|
10.6
|
|
|
|
10.7
|
|
|
|
10.8†
|
|
|
|
10.9†
|
|
|
|
10.10†
|
|
|
|
10.11†
|
|
|
|
10.12†
|
|
|
|
10.13†
|
|
|
|
10.14†**
|
|
|
|
10.15†
|
|
|
|
10.16†
|
|
|
|
10.17†
|
|
|
|
10.18†
|
|
|
|
10.19
|
|
|
|
10.20†
|
|
|
|
10.21†
|
|
|
|
10.22†
|
|
|
|
10.23†
|
|
|
|
10.24†
|
|
|
|
Exhibits
|
Description
|
10.25
|
|
|
|
10.26†
|
|
|
|
10.27†
|
|
|
|
10.28†
|
|
|
|
10.29
|
|
|
|
21.1**
|
|
|
|
23.1**
|
|
|
|
31.1**
|
|
|
|
31.2**
|
|
|
|
32.1**
|
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
|
101.CAL
|
XBRL Extension Calculation Linkbase
|
|
|
101.LAB
|
XBRL Extension Labels Linkbase
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
**
|
Filed herewith.
|
|
|
†
|
Denotes a management contract or compensatory plan, contract or arrangement.
|
|
JBG SMITH Properties
|
|
|
||
Date:
|
February 26, 2019
|
/s/ Stephen W. Theriot
|
|
Stephen W. Theriot
|
|
Chief Financial Officer
|
||
|
(Principal Financial and Accounting Officer)
|
SIGNATURE
|
|
TITLE
|
|
DATE
|
|
|
|
|
|
/s/ Steven Roth
|
|
Chairman of the Board
|
|
February 26, 2019
|
Steven Roth
|
|
|
|
|
|
|
|
|
|
/s/ Robert Stewart
|
|
Executive Vice Chairman
|
|
February 26, 2019
|
Robert Stewart
|
|
|
|
|
|
|
|
|
|
/s/ W. Matthew Kelly
|
|
Chief Executive Officer
|
|
February 26, 2019
|
W. Matthew Kelly
|
|
|
|
|
|
|
|
|
|
/s/ Stephen W. Theriot
|
|
Chief Financial Officer
|
|
February 26, 2019
|
Stephen W. Theriot
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Scott Estes
|
|
Trustee
|
|
February 26, 2019
|
Scott Estes
|
|
|
|
|
|
|
|
|
|
/s/ Alan Forman
|
|
Trustee
|
|
February 26, 2019
|
Alan Forman
|
|
|
|
|
|
|
|
|
|
/s/ Michael J. Glosserman
|
|
Trustee
|
|
February 26, 2019
|
Michael J. Glosserman
|
|
|
|
|
|
|
|
|
|
/s/ Charles E. Haldeman, Jr.
|
|
Trustee
|
|
February 26, 2019
|
Charles E. Haldeman, Jr.
|
|
|
|
|
|
|
|
|
|
/s/ Carol Melton
|
|
Trustee
|
|
February 26, 2019
|
Carol Melton
|
|
|
|
|
|
|
|
|
|
/s/ William Mulrow
|
|
Trustee
|
|
February 26, 2019
|
William Mulrow
|
|
|
|
|
|
|
|
|
|
/s/ Mitchell N. Schear
|
|
Trustee
|
|
February 26, 2019
|
Mitchell N. Schear
|
|
|
|
|
|
|
|
|
|
/s/ Ellen Shuman
|
|
Trustee
|
|
February 26, 2019
|
Ellen Shuman
|
|
|
|
|
|
|
|
|
|
/s/ John F. Wood
|
|
Trustee
|
|
February 26, 2019
|
John F. Wood
|
|
|
|
|
COMPANY:
JBG SMITH PROPERTIES
, a Maryland real estate investment trust
|
|
EXECUTIVE:
|
|
By:
|
/s/ Steve A. Museles
|
|
/s/ Madhumita Moina Banerjee
|
|
Name: Steven A. Museles
|
|
Madhumita Moina Banerjee
|
|
Title: Chief Legal Officer and Corporate Secretary
|
|
|
(i)
|
release any Claims for payment of amounts payable under the Employment Agreement (including under
Section 8
[
(b)
][
(e)
]
thereof);
|
(ii)
|
release any Claims for employee benefits under plans covered by ERISA to the extent any such Claim may not lawfully be waived or for any payments or benefits under any plans of the Company that have vested in accordance with the terms of such plans;
|
(iii)
|
release any Claim that may not lawfully be waived;
|
(iv)
|
release any Claim for indemnification and D&O insurance in accordance with the Employment Agreement and with applicable laws and the corporate governance documents of the Company; or
|
(v)
|
prohibit Executive from reporting possible violations of federal law or regulation or making other disclosures that are protected under (or claiming any award under) the whistleblower provisions of federal law or regulation.
|
(i)
|
this Release does not release, waive or discharge any rights or Claims that may arise for actions or omissions after the Effective Date of this Release and Executive acknowledges that she is not releasing, waiving or discharging any ADEA Claims that may arise after the Effective Date of this Release;
|
(ii)
|
Executive is entering into this Release and releasing, waiving and discharging rights or Claims only in exchange for consideration which she is not already entitled to receive;
|
(iii)
|
Executive has been advised, and is being advised by the Release, to consult with an attorney before executing this Release; Executive acknowledges that she has consulted with counsel of her choice concerning the terms and conditions of this Release;
|
(iv)
|
Executive has been advised, and is being advised by this Release, that she has been given at least
[
21
][
45
]
days within which to consider the Release, but Executive can execute this Release at any time prior to the expiration of such review period; and
|
(v)
|
Executive is aware that this Release shall become null and void if she revokes her agreement to this Release within seven (7) days following the date of execution of this Release. Executive may revoke this Release at any time during such seven-day period by delivering (or causing to be delivered) to the Company written notice of his revocation of this Release no later than 5:00 p.m. Eastern time on the seventh (7th) full day following the date of execution of this Release (the “
Effective Date
”). Executive agrees and acknowledges that a letter of revocation that is not received by such date and time will be invalid and will not revoke this Release.
|
|
Entity
|
State of Organization
|
1
|
1101 Fern Street, L.L.C.
|
Delaware
|
2
|
1200 Eads Street LLC
|
Delaware
|
3
|
1200 Eads Street Sub LLC
|
Delaware
|
4
|
1229-1231 25th Street, L.L.C.
|
Delaware
|
5
|
1244 South Capitol Residential, L.L.C.
|
Delaware
|
6
|
1250 First Street Office, L.L.C.
|
Delaware
|
7
|
1400 Eads Street LLC
|
Delaware
|
8
|
1400 Eads Street Sub LLC
|
Delaware
|
9
|
151 Q Street Co-Investment, L.P.
|
Delaware
|
10
|
151 Q Street REIT, L.L.C.
|
Delaware
|
11
|
151 Q Street Residential, L.L.C.
|
Delaware
|
12
|
1770 Crystal Drive, L.L.C.
|
Virginia
|
13
|
1776 Seed Investors, LP
|
Delaware
|
14
|
1800 Rockville Residential, L.L.C.
|
Delaware
|
15
|
1800 S. Bell, L.L.C.
|
Virginia
|
16
|
220 S. 20th Street Member, L.L.C.
|
Delaware
|
17
|
220 S. 20th Street, L.L.C.
|
Delaware
|
18
|
2101 L STREET, L.L.C.
|
Delaware
|
19
|
35 New York Avenue, L.L.C.
|
Delaware
|
20
|
50 Patterson Office, L.L.C.
|
Delaware
|
21
|
51 N 50 Patterson Corporate Member, L.L.C.
|
Delaware
|
22
|
51 N 50 Patterson Holdings, L.L.C.
|
Delaware
|
23
|
51 N Residential, L.L.C.
|
Delaware
|
24
|
5640 Fishers Associates, L.L.C.
|
Delaware
|
25
|
5640 Fishers GP, L.L.C.
|
Delaware
|
26
|
75 New York Avenue, L.L.C.
|
Delaware
|
27
|
7200 Wisconsin Condo Association, Inc.
|
Maryland
|
28
|
7900 Wisconsin Residential, L.L.C.
|
Delaware
|
29
|
Arna-Eads, L.L.C.
|
Delaware
|
30
|
Arna-Fern, L.L.C.
|
Delaware
|
31
|
Ashley House Member, L.L.C.
|
Delaware
|
32
|
Ashley House Residential, L.L.C.
|
Delaware
|
33
|
Atlantic AB Holdings, L.L.C.
|
Delaware
|
34
|
Atlantic AB Services, L.L.C.
|
Delaware
|
35
|
Atlantic Residential A, L.L.C.
|
Delaware
|
36
|
Atlantic Residential C, L.L.C.
|
Delaware
|
37
|
Atlantic Retail B, L.L.C.
|
Delaware
|
38
|
Blue Lion Cell 2, PC
|
District of Columbia
|
39
|
Blue Lion, L.L.C.
|
District of Columbia
|
40
|
Blue Lion PCC, LLC
|
District of Columbia
|
41
|
Bowen Building, L.P.
|
Delaware
|
42
|
Building Maintenance Service LLC
|
Delaware
|
43
|
Central Place Office, L.L.C.
|
Delaware
|
44
|
Central Place REIT, L.L.C.
|
Delaware
|
45
|
Central Place TRS, L.L.C.
|
Delaware
|
46
|
CESC 1101 17th Street L.L.C.
|
Delaware
|
47
|
CESC 1101 17th Street L.P.
|
Maryland
|
48
|
CESC 1101 17th Street Manager L.L.C.
|
Delaware
|
|
Entity
|
State of Organization
|
49
|
CESC 1150 17th Street L.L.C.
|
Delaware
|
50
|
CESC 1150 17th Street Manager, L.L.C.
|
Delaware
|
51
|
CESC 1730 M Street L.L.C.
|
Delaware
|
52
|
CESC 2101 L Street L.L.C.
|
Delaware
|
53
|
CESC Commerce Executive Park L.L.C.
|
Delaware
|
54
|
CESC Crystal Square Four L.L.C.
|
Delaware
|
55
|
CESC Crystal/Rosslyn L.L.C.
|
Delaware
|
56
|
CESC Crystal Rosslyn II, L.L.C.
|
Delaware
|
57
|
CESC District Holdings L.L.C.
|
Delaware
|
58
|
CESC Downtown Member L.L.C.
|
Delaware
|
59
|
CESC Engineering TRS, L.L.C.
|
Delaware
|
60
|
CESC Gateway One L.L.C.
|
Delaware
|
61
|
CESC Gateway Two Limited Partnership
|
Virginia
|
62
|
CESC Gateway Two Manager L.L.C.
|
Virginia
|
63
|
CESC Gateway/Square L.L.C.
|
Delaware
|
64
|
CESC Gateway/Square Member L.L.C.
|
Delaware
|
65
|
CESC H Street L.L.C.
|
Delaware
|
66
|
CESC Mall L.L.C.
|
Virginia
|
67
|
CESC Mall Land L.L.C.
|
Delaware
|
68
|
CESC One Courthouse Plaza Holdings LLC
|
Delaware
|
69
|
CESC One Courthouse Plaza L.L.C.
|
Delaware
|
70
|
CESC One Democracy Plaza L.P.
|
Maryland
|
71
|
CESC One Democracy Plaza Manager L.L.C.
|
Delaware
|
72
|
CESC Park Five Land L.L.C.
|
Delaware
|
73
|
CESC Park Five Manager L.L.C.
|
Virginia
|
74
|
CESC Park Four Land L.L.C.
|
Delaware
|
75
|
CESC Park Four Manager L.L.C.
|
Virginia
|
76
|
CESC Park One Land L.L.C.
|
Delaware
|
77
|
CESC Park One Manager L.L.C.
|
Delaware
|
78
|
CESC Park Three Land L.L.C.
|
Delaware
|
79
|
CESC Park Three Manager L.L.C.
|
Virginia
|
80
|
CESC Park Two L.L.C.
|
Delaware
|
81
|
CESC Park Two Land L.L.C.
|
Delaware
|
82
|
CESC Plaza Five Limited Partnership
|
Virginia
|
83
|
CESC Plaza Limited Partnership
|
Virginia
|
84
|
CESC Plaza Manager L.L.C.
|
Virginia
|
85
|
CESC Potomac Yard LLC
|
Delaware
|
86
|
CESC Square L.L.C.
|
Virginia
|
87
|
CESC TRS, L.L.C.
|
Delaware
|
88
|
CESC Two Courthouse Plaza Limited Partnership
|
Virginia
|
89
|
CESC Two Courthouse Plaza Manager L.L.C.
|
Delaware
|
90
|
CESC Water Park L.L.C.
|
Virginia
|
91
|
Charles E. Smith Commercial Realty L.P.
|
Delaware
|
92
|
Crystal City Development, L.L.C.
|
Delaware
|
93
|
Crystal Gateway 3 Owner, L.L.C.
|
Delaware
|
94
|
Crystal Tech Fund LP
|
Delaware
|
95
|
Fairways I Residential, L.L.C.
|
Delaware
|
96
|
Fairways II Residential, L.L.C.
|
Delaware
|
97
|
Fairways Residential REIT, L.L.C.
|
Delaware
|
98
|
Falkland Chase Residential I, L.L.C.
|
Delaware
|
99
|
Falkland Chase Residential II, L.L.C.
|
Delaware
|
100
|
Falkland/REC Holdco, L.L.C.
|
Delaware
|
101
|
Falkland/REC Holdco Member, L.L.C.
|
Delaware
|
|
Entity
|
State of Organization
|
208
|
JBG/Woodbridge, L.L.C.
|
Delaware
|
209
|
JBG/Woodmont II, L.L.C.
|
Delaware
|
210
|
JBGS/1235 South Clark, L.L.C.
|
Delaware
|
211
|
JBGS 1399 New York Avenue TIC Owner, L.L.C.
|
Delaware
|
212
|
JBGS Employee Company, L.L.C.
|
Delaware
|
213
|
JBGS Hotel Operator L.L.C.
|
Delaware
|
214
|
JBGS Warner GP, L.L.C.
|
Delaware
|
215
|
JBGS/1101 South Capitol, L.L.C.
|
Delaware
|
216
|
JBGS/1399 HOLDING, L.L.C.
|
Delaware
|
217
|
JBGS/1399 New York Avenue TIC Owner, L.L.C.
|
Delaware
|
218
|
JBGS/17th Street Holdings, L.P.
|
Delaware
|
219
|
JBGS/17th Street, L.L.C.
|
Delaware
|
220
|
JBGS/1900 N GP, L.L.C.
|
Delaware
|
221
|
JBGS/1900 N, L.L.C.
|
Delaware
|
222
|
JBGS/1900 N Member, L.P.
|
Delaware
|
223
|
JBGS/1900 N REIT, L.L.C.
|
Delaware
|
224
|
JBGS/Bowen GP, L.L.C.
|
Delaware
|
225
|
JBGS/Bowen II, L.L.C.
|
Delaware
|
226
|
JBGS/Bowen, L.L.C.
|
Delaware
|
227
|
JBGS/Capitol Point TDR Holdings, L.L.C.
|
Delaware
|
228
|
JBGS/CES Management, L.L.C.
|
Delaware
|
229
|
JBGS/CIM Wardman Owner Member, L.L.C.
|
Delaware
|
230
|
JBGS/Commercial Realty GEN-PAR, L.L.C.
|
Delaware
|
231
|
JBGS/Company Manager, L.L.C.
|
Delaware
|
232
|
JBGS/Courthouse I, L.L.C.
|
Delaware
|
233
|
JBGS/Courthouse II, L.L.C.
|
Delaware
|
234
|
JBGS/Crystal City TRS, Inc.
|
Delaware
|
235
|
JBGS/Fund VIII REIT Management Services, L.L.C.
|
Delaware
|
236
|
JBGS/Hotel Operator, L.L.C.
|
Delaware
|
237
|
JBGS/Hotel Owner, L.L.C.
|
Delaware
|
238
|
JBGS/HQ JV MEMBER, L.L.C.
|
Delaware
|
239
|
JBGS/IB Holdings, L.L.C.
|
Delaware
|
240
|
JBGS/KMS Holdings, L.L.C.
|
Delaware
|
241
|
JBGS/Management OP, L.P.
|
Virginia
|
242
|
JBGS/OP Management Services, L.L.C.
|
Delaware
|
243
|
JBGS/Pentagon Plaza, L.L.C.
|
Virginia
|
244
|
JBGS/Pickett Services, L.L.C.
|
Delaware
|
245
|
JBGS/Recap GP L.L.C.
|
Delaware
|
246
|
JBGS/Recap, L.L.C.
|
Delaware
|
247
|
JBGS/TRS, L.L.C.
|
Delaware
|
248
|
JBGS/Wardman Owner Member, L.L.C.
|
Delaware
|
249
|
JBGS/Warner Acquisition, L.L.C.
|
Delaware
|
250
|
JBGS/Warner GP, L.L.C.
|
Delaware
|
251
|
JBGS/Warner Holdings, L.P.
|
Delaware
|
252
|
JBGS/Warner, L.L.C.
|
Delaware
|
253
|
JBGS/Waterfront Holdings, L.L.C.
|
Delaware
|
254
|
Kaempfer Management Services, LLC
|
Delaware
|
255
|
Landbay G Corporate Member, L.L.C.
|
Delaware
|
256
|
Landbay G Declarant, L.L.C.
|
Virginia
|
257
|
Landbay H Lessee, L.L.C.
|
Delaware
|
258
|
LBG Parcel A, L.L.C.
|
Delaware
|
259
|
LBG Parcel B, L.L.C.
|
Delaware
|
260
|
LBG Parcel C, L.L.C.
|
Delaware
|
|
Entity
|
State of Organization
|
261
|
LBG Parcel D, L.L.C.
|
Delaware
|
262
|
LBG Parcel E, L.L.C.
|
Delaware
|
263
|
LBG Parcel F, L.L.C.
|
Delaware
|
264
|
LBG Parcel G, L.L.C.
|
Delaware
|
265
|
LBG Parcel H, L.L.C.
|
Delaware
|
266
|
Market Square Fairfax MM LLC
|
Delaware
|
267
|
New Kaempfer 1501 LLC
|
Delaware
|
268
|
New Kaempfer IB LLC
|
Delaware
|
269
|
New Kaempfer Waterfront LLC
|
Delaware
|
271
|
North Glebe Office, L.L.C.
|
Delaware
|
272
|
Operating Partners Legacy, L.L.C.
|
Delaware
|
273
|
Palisades 1399 New York Avenue Tic Owner LLC
|
Delaware
|
274
|
Park One Member L.L.C.
|
Delaware
|
275
|
Potomac Creek Associates, L.L.C.
|
Delaware
|
276
|
Potomac House Member, L.L.C.
|
Delaware
|
277
|
Potomac House Residential, L.L.C.
|
Delaware
|
278
|
PY RR Land, L.L.C.
|
Delaware
|
279
|
Rosslyn Gateway Hotel, L.L.C.
|
Delaware
|
280
|
Sherman Avenue, L.L.C.
|
District of Columbia
|
281
|
SINEWAVE VENTURES FUND I, L.P.
|
Delaware
|
282
|
SMB Tenant Services, LLC
|
Delaware
|
283
|
South Capitol L.L.C.
|
Delaware
|
284
|
The Commerce Metro Association of Co-Owners
|
Virginia
|
285
|
Third Crystal Park Associates Limited Partnership
|
Virginia
|
286
|
Twinbrook Commons Office, L.L.C.
|
Delaware
|
287
|
Twinbrook Commons Residential 1B, L.L.C.
|
Delaware
|
288
|
Twinbrook Commons Residential North, L.L.C.
|
Delaware
|
289
|
Twinbrook Commons Residential South, L.L.C.
|
Delaware
|
290
|
Twinbrook Commons Residential West, L.L.C.
|
Delaware
|
291
|
Twinbrook Commons, L.L.C.
|
Delaware
|
292
|
UBI Management LLC
|
Delaware
|
293
|
Universal Bldg., North, Inc.
|
District of Columbia
|
294
|
Universal Building, Inc.
|
District of Columbia
|
295
|
V0012 LLC
|
Delaware
|
296
|
Vornado Warner Acquisition LLC
|
Delaware
|
297
|
Wardman Hotel Owner, L.L.C.
|
Delaware
|
298
|
Warner Investments, L.P.
|
Delaware
|
299
|
Washington CESC TRS, L.L.C.
|
Delaware
|
300
|
Washington CT Fund GP LLC
|
Delaware
|
301
|
WASHINGTON HOUSING INITIATIVE IMPACT POOL, L.L.C.
|
Delaware
|
302
|
Washington Mart TRS, L.L.C.
|
Delaware
|
303
|
WATERFRONT 375 M STREET, LLC
|
Delaware
|
304
|
WATERFRONT 425 M STREET, LLC
|
Delaware
|
305
|
West Half Residential II, L.L.C.
|
Delaware
|
1.
|
I have reviewed this annual report on Form 10-K of JBG SMITH Properties;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
||||
|
February 26, 2019
|
/s/ W. Matthew Kelly
|
||
|
W. Matthew Kelly
|
|||
Chief Executive Officer
|
||||
|
(Principal Executive Officer)
|
1.
|
I have reviewed this annual report on Form 10-K of JBG SMITH Properties;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
February 26, 2019
|
/s/ Stephen W. Theriot
|
||
|
Stephen W. Theriot
|
|||
Chief Financial Officer
|
||||
|
(Principal Financial and Accounting Officer)
|
1)
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
|
February 26, 2019
|
|
/s/ W. Matthew Kelly
|
|
|
W. Matthew Kelly
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
February 26, 2019
|
|
/s/ Stephen W. Theriot
|
|
|
Stephen W. Theriot
|
|
|
Chief Financial Officer
|