☒
|
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.)
|
|||
|
|
|
||
4747 Bethesda Avenue
|
|
Bethesda
|
MD
|
20814
|
Suite 200
|
(Zip Code)
|
|||
(Address of Principal Executive Offices)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Shares, par value $0.01 per share
|
JBGS
|
New York Stock Exchange
|
|
|
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)
|
2019
|
|
2018
|
|
2017
|
||||||
Rental revenue from the U.S. federal government
|
$
|
86,644
|
|
|
$
|
94,822
|
|
|
$
|
92,192
|
|
Percentage of commercial segment rental revenue
|
21.2
|
%
|
|
22.0
|
%
|
|
24.0
|
%
|
|||
Percentage of total rental revenue
|
16.7
|
%
|
|
17.6
|
%
|
|
19.4
|
%
|
•
|
Achieving a 4-star rating in the Global Real Estate Sustainability Benchmark (GRESB) Real Estate Assessment and 2019 Global Sector Leader - Diversified - Office/Residential Sector
|
•
|
Maintaining oversight of environmental and social matters by the Board of Trustees' Corporate Governance & Nominating Committee
|
•
|
Surpassing $104 million in investor commitments to the WHI Impact Pool, which is the social impact investment vehicle of the WHI (the "Impact Pool"), and closing its first investment, a $15.1 million mezzanine loan for the purchase of a residential community in Alexandria, Virginia. We launched the WHI in partnership with the Federal City Council to preserve or build between 2,000 and 3,000 units of affordable workforce housing in the Washington, D.C. region over the next decade.
|
•
|
69% of all operating assets, based on square footage, have earned at least one green certification:
|
◦
|
7.3 million square feet of LEED Certified Commercial Space (69%)
|
◦
|
1.6 million square feet of LEED Certified Multifamily Space (37%)
|
◦
|
4.4 million square feet of ENERGY STAR Certified Commercial Space (41%)
|
◦
|
1.9 million square feet of ENERGY STAR Certified Multi-family Space (42%)
|
•
|
84% of our operational assets' energy and water use are benchmarked
|
•
|
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, subcontractor and supplier 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.
|
•
|
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 change.
|
•
|
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.
|
•
|
the economic health of the greater Washington Metro region and our geographic concentration therein, in particular our concentration in National Landing;
|
•
|
reductions in or actual or threatened changes to the timing of federal government spending;
|
•
|
changes in general political, economic and competitive conditions and specific market conditions;
|
•
|
the risks associated with real estate development and redevelopment, including unanticipated expenses, delays and other contingencies;
|
•
|
the risks associated with the acquisition, disposition and ownership of real estate in general and our real estate assets in particular;
|
•
|
the ability to control our operating expenses;
|
•
|
the risks related to co-investments in real estate ventures and partnerships;
|
•
|
the ability to renew leases, lease vacant space or re-let space as leases expire, and to do so on favorable terms;
|
•
|
the economic health of our tenants;
|
•
|
fluctuations in interest rates;
|
•
|
the supply of competing properties and competition in the real estate industry generally;
|
•
|
the availability and terms of financing and capital and the general volatility of securities markets;
|
•
|
the risks associated with mortgage debt and other indebtedness;
|
•
|
compliance with applicable laws, including those concerning the environment and access by persons with disabilities;
|
•
|
terrorist attacks and the occurrence of cyber incidents or system failures;
|
•
|
the ability to maintain key personnel;
|
•
|
failure to qualify and maintain our qualification as a REIT and the risks of changes in laws affecting REITs; and
|
•
|
other factors discussed under the caption "Risk Factors."
|
Commercial Assets
|
%
Ownership |
C/U (1) |
Same Store (2):
YTD 2018-2019 |
Total
Square Feet |
%
Leased (3) |
Office % Occupied
|
Retail % Occupied
|
|||||
|
|
|
|
|
|
|
|
|||||
D.C.
|
|
|
|
|
|
|
|
|||||
Universal Buildings
|
100.0
|
%
|
C
|
Y
|
659,809
|
|
97.4
|
%
|
97.1
|
%
|
99.6
|
%
|
2101 L Street
|
100.0
|
%
|
C
|
Y
|
378,696
|
|
84.8
|
%
|
84.1
|
%
|
92.6
|
%
|
1730 M Street (4)
|
100.0
|
%
|
C
|
Y
|
204,746
|
|
88.5
|
%
|
88.0
|
%
|
100.0
|
%
|
1700 M Street (5)
|
100.0
|
%
|
C
|
N
|
34,000
|
|
—
|
|
—
|
|
—
|
|
L’Enfant Plaza Office-East (4)
|
49.0
|
%
|
U
|
Y
|
397,057
|
|
89.5
|
%
|
89.5
|
%
|
—
|
|
L’Enfant Plaza Office-North
|
49.0
|
%
|
U
|
Y
|
298,445
|
|
96.8
|
%
|
97.6
|
%
|
85.9
|
%
|
L’Enfant Plaza Retail (4)
|
49.0
|
%
|
U
|
Y
|
119,291
|
|
73.5
|
%
|
100.0
|
%
|
69.2
|
%
|
The Foundry
|
9.9
|
%
|
U
|
Y
|
225,095
|
|
92.2
|
%
|
89.4
|
%
|
100.0
|
%
|
1101 17th Street
|
55.0
|
%
|
U
|
Y
|
211,781
|
|
84.4
|
%
|
84.0
|
%
|
82.7
|
%
|
|
|
|
|
|
|
|
|
|||||
VA
|
|
|
|
|
|
|
|
|||||
Courthouse Plaza 1 and 2 (4)
|
100.0
|
%
|
C
|
Y
|
628,988
|
|
85.2
|
%
|
83.8
|
%
|
100.0
|
%
|
2121 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
505,349
|
|
84.3
|
%
|
84.3
|
%
|
—
|
|
2345 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
503,178
|
|
85.7
|
%
|
83.6
|
%
|
10.1
|
%
|
2231 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
468,262
|
|
85.6
|
%
|
83.1
|
%
|
100.0
|
%
|
1550 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
449,364
|
|
89.5
|
%
|
89.5
|
%
|
—
|
|
RTC-West (6)
|
100.0
|
%
|
C
|
Y
|
432,509
|
|
94.5
|
%
|
94.5
|
%
|
—
|
|
RTC-West Retail
|
100.0
|
%
|
C
|
N
|
40,025
|
|
91.9
|
%
|
—
|
|
91.9
|
%
|
2011 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
439,286
|
|
87.2
|
%
|
87.0
|
%
|
49.7
|
%
|
2451 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
401,535
|
|
88.5
|
%
|
70.4
|
%
|
95.5
|
%
|
1235 S. Clark Street
|
100.0
|
%
|
C
|
Y
|
383,953
|
|
95.7
|
%
|
87.7
|
%
|
100.0
|
%
|
241 18th Street S.
|
100.0
|
%
|
C
|
Y
|
360,034
|
|
94.0
|
%
|
91.8
|
%
|
90.2
|
%
|
251 18th Street S.
|
100.0
|
%
|
C
|
Y
|
342,333
|
|
96.9
|
%
|
95.1
|
%
|
97.0
|
%
|
1215 S. Clark Street
|
100.0
|
%
|
C
|
Y
|
336,159
|
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
201 12th Street S.
|
100.0
|
%
|
C
|
Y
|
329,607
|
|
98.5
|
%
|
98.5
|
%
|
100.0
|
%
|
800 North Glebe Road
|
100.0
|
%
|
C
|
Y
|
303,644
|
|
98.5
|
%
|
100.0
|
%
|
82.3
|
%
|
2200 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
283,608
|
|
82.8
|
%
|
76.2
|
%
|
—
|
|
1225 S. Clark Street
|
100.0
|
%
|
C
|
Y
|
277,145
|
|
96.9
|
%
|
53.5
|
%
|
100.0
|
%
|
1901 South Bell Street
|
100.0
|
%
|
C
|
Y
|
276,987
|
|
93.3
|
%
|
93.2
|
%
|
100.0
|
%
|
Crystal City Marriott (345 Rooms)
|
100.0
|
%
|
C
|
Y
|
266,000
|
|
—
|
|
—
|
|
—
|
|
2100 Crystal Drive
|
100.0
|
%
|
C
|
Y
|
249,281
|
|
100.0
|
%
|
97.4
|
%
|
—
|
|
1800 South Bell Street
|
100.0
|
%
|
C
|
N
|
215,828
|
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
200 12th Street S.
|
100.0
|
%
|
C
|
Y
|
202,708
|
|
90.5
|
%
|
90.5
|
%
|
—
|
|
2001 Richmond Highway (6)
|
100.0
|
%
|
C
|
N
|
77,584
|
|
100.0
|
%
|
100.0
|
%
|
—
|
|
Crystal City Shops at 2100
|
100.0
|
%
|
C
|
Y
|
59,574
|
|
88.2
|
%
|
—
|
|
88.2
|
%
|
Crystal Drive Retail
|
100.0
|
%
|
C
|
Y
|
56,965
|
|
87.9
|
%
|
—
|
|
85.1
|
%
|
Central Place Tower (4) (7)
|
50.0
|
%
|
U
|
N
|
552,437
|
|
93.0
|
%
|
92.6
|
%
|
100.0
|
%
|
Stonebridge at Potomac Town Center*
|
10.0
|
%
|
U
|
Y
|
503,613
|
|
95.8
|
%
|
—
|
|
95.4
|
%
|
Pickett Industrial Park
|
10.0
|
%
|
U
|
Y
|
246,145
|
|
100.0
|
%
|
100.0
|
%
|
—
|
|
Rosslyn Gateway-North
|
18.0
|
%
|
U
|
Y
|
144,157
|
|
87.6
|
%
|
86.8
|
%
|
96.0
|
%
|
Rosslyn Gateway-South
|
18.0
|
%
|
U
|
Y
|
102,194
|
|
86.9
|
%
|
90.6
|
%
|
40.4
|
%
|
|
|
|
|
|
|
|
|
|||||
MD
|
|
|
|
|
|
|
|
|||||
7200 Wisconsin Avenue
|
100.0
|
%
|
C
|
Y
|
269,941
|
|
90.4
|
%
|
79.9
|
%
|
83.9
|
%
|
One Democracy Plaza* (4)
|
100.0
|
%
|
C
|
Y
|
212,894
|
|
96.9
|
%
|
96.9
|
%
|
100.0
|
%
|
4749 Bethesda Avenue Retail
|
100.0
|
%
|
C
|
Y
|
7,999
|
|
47.9
|
%
|
—
|
|
47.9
|
%
|
11333 Woodglen Drive
|
18.0
|
%
|
U
|
Y
|
62,650
|
|
97.6
|
%
|
97.2
|
%
|
100.0
|
%
|
|
|
|
|
|
|
|
|
(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.
|
(3)
|
Represents percentage of total square feet subject to executed leases, including leases that have been executed but for which the tenants have not taken occupancy of the space.
|
(4)
|
Asset is subject to a ground lease.
|
(5)
|
This asset, a development site in Washington, D.C., was leased by us (as landlord) in 2018 for a 99-year term, with no extension options.
|
(6)
|
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 |
||
RTC - West
|
|
432,509
|
|
17,988
|
|
2001 Richmond Highway
|
|
77,584
|
|
82,254
|
|
(7)
|
In December 2019, we sold a 50% interest in a real estate venture that owns Central Place Tower.
|
(8)
|
Includes our corporate office lease for approximately 84,400 square feet.
|
Multifamily Assets
|
%
Ownership |
C/U (1) |
Same Store (2):
YTD 2018-2019 |
Number
of Units |
Total
Square Feet |
%
Leased (3) |
Multifamily
% Occupied |
Retail
% Occupied |
||||||
|
|
|
|
|
|
|
|
|
||||||
D.C.
|
|
|
|
|
|
|
|
|
||||||
Fort Totten Square
|
100.0
|
%
|
C
|
Y
|
345
|
|
384,956
|
|
95.6
|
%
|
91.6
|
%
|
100.0
|
%
|
WestEnd25
|
100.0
|
%
|
C
|
Y
|
283
|
|
273,264
|
|
94.3
|
%
|
90.1
|
%
|
—
|
|
F1RST Residences (4)
|
100.0
|
%
|
C
|
N
|
325
|
|
270,928
|
|
92.0
|
%
|
91.7
|
%
|
91.8
|
%
|
1221 Van Street
|
100.0
|
%
|
C
|
N
|
291
|
|
225,530
|
|
95.1
|
%
|
92.1
|
%
|
100.0
|
%
|
North End Retail
|
100.0
|
%
|
C
|
Y
|
—
|
|
27,355
|
|
95.6
|
%
|
N/A
|
|
95.6
|
%
|
The Gale Eckington
|
5.0
|
%
|
U
|
Y
|
603
|
|
466,716
|
|
95.7
|
%
|
93.2
|
%
|
100.0
|
%
|
Atlantic Plumbing
|
64.0
|
%
|
U
|
Y
|
310
|
|
245,527
|
|
97.4
|
%
|
94.8
|
%
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
||||||
VA
|
|
|
|
|
|
|
|
|
||||||
RiverHouse Apartments
|
100.0
|
%
|
C
|
Y
|
1,676
|
|
1,327,551
|
|
95.0
|
%
|
93.4
|
%
|
100.0
|
%
|
The Bartlett
|
100.0
|
%
|
C
|
Y
|
699
|
|
619,372
|
|
94.7
|
%
|
93.8
|
%
|
100.0
|
%
|
220 20th Street
|
100.0
|
%
|
C
|
Y
|
265
|
|
271,476
|
|
96.2
|
%
|
93.2
|
%
|
100.0
|
%
|
2221 S. Clark Street
|
100.0
|
%
|
C
|
Y
|
216
|
|
164,743
|
|
100.0
|
%
|
100.0
|
%
|
—
|
|
Fairway Apartments*
|
10.0
|
%
|
U
|
Y
|
346
|
|
370,850
|
|
94.2
|
%
|
93.1
|
%
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||
MD
|
|
|
|
|
|
|
|
|
||||||
Falkland Chase-South & West
|
100.0
|
%
|
C
|
Y
|
268
|
|
222,797
|
|
95.5
|
%
|
94.4
|
%
|
—
|
|
Falkland Chase-North
|
100.0
|
%
|
C
|
Y
|
170
|
|
112,229
|
|
91.2
|
%
|
91.2
|
%
|
—
|
|
Galvan
|
1.8
|
%
|
U
|
Y
|
356
|
|
390,641
|
|
96.0
|
%
|
94.4
|
%
|
96.8
|
%
|
The Alaire (5)
|
18.0
|
%
|
U
|
Y
|
279
|
|
266,673
|
|
94.6
|
%
|
92.5
|
%
|
100.0
|
%
|
The Terano (5) (6)
|
1.8
|
%
|
U
|
Y
|
214
|
|
195,864
|
|
94.1
|
%
|
93.0
|
%
|
76.2
|
%
|
|
|
|
|
|
|
|
|
|
||||||
Total / Weighted Average
|
|
|
6,646
|
|
5,836,472
|
|
95.1
|
%
|
93.3
|
%
|
97.7
|
%
|
||
|
|
|
|
|
|
|
|
|
||||||
Recently Delivered
|
|
|
|
|
|
|
|
|
||||||
D.C.
|
|
|
|
|
|
|
|
|
||||||
West Half (7)
|
100.0
|
%
|
C
|
N
|
465
|
|
388,653
|
|
30.2
|
%
|
23.9
|
%
|
57.1
|
%
|
Operating - Total / Weighted Average
|
|
|
7,111
|
|
6,225,125
|
|
91.1
|
%
|
88.7
|
%
|
93.8
|
%
|
||
|
|
|
|
|
|
|
|
|
||||||
Under Construction
|
|
|
|
|
|
|
|
|
||||||
D.C.
|
|
|
|
|
|
|
|
|
||||||
965 Florida Avenue (8)
|
96.1
|
%
|
C
|
|
433
|
|
336,092
|
|
|
|
|
|||
Atlantic Plumbing C
|
100.0
|
%
|
C
|
|
256
|
|
225,531
|
|
|
|
|
|||
MD
|
|
|
|
|
|
|
|
|
||||||
7900 Wisconsin Avenue
|
50.0
|
%
|
U
|
|
322
|
|
359,025
|
|
|
|
|
|||
Under Construction - Total
|
|
|
1,011
|
|
920,648
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|||||||
Total
|
|
|
8,122
|
|
7,145,773
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
||||||
Totals at JBG SMITH Share
|
|
|
|
|
|
|
|
|||||||
In service assets
|
|
|
|
4,862
|
|
4,176,318
|
|
95.1
|
%
|
93.3
|
%
|
98.9
|
%
|
|
Recently delivered assets
|
|
|
|
465
|
|
388,653
|
|
30.2
|
%
|
23.9
|
%
|
57.1
|
%
|
|
Operating assets
|
|
|
|
5,327
|
|
4,564,971
|
|
89.5
|
%
|
87.2
|
%
|
93.2
|
%
|
|
Under construction assets
|
|
|
|
833
|
|
728,163
|
|
—
|
|
—
|
|
—
|
|
(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.
|
(3)
|
Represents percentage of total square feet subject to executed leases, including leases that have been executed but for which the tenants have not taken occupancy of the space.
|
(4)
|
In December 2019, we acquired F1RST Residences for $160.5 million.
|
(5)
|
Asset is subject to a ground lease.
|
(6)
|
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
|
|
(7)
|
During the third quarter of 2019, we completed the construction of West Half.
|
(8)
|
Ownership percentage reflects expected dilution of our real estate venture partner as contributions are funded during the construction of the asset. As of December 31, 2019, our ownership interest was 95.0%.
|
|
|
Estimated Commercial SF / Multifamily Units to be Replaced (1)
|
||||||||||||||||
|
|
Number of Assets
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
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
|
|
|
—
|
|
VA
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
National Landing
|
|
11
|
|
|
6,910,400
|
|
|
2,135,000
|
|
|
4,655,700
|
|
|
119,700
|
|
|
293,412 SF
|
|
Reston
|
|
4
|
|
|
2,589,200
|
|
|
924,800
|
|
|
1,462,400
|
|
|
202,000
|
|
|
15 units
|
|
Other VA
|
|
4
|
|
|
199,600
|
|
|
88,200
|
|
|
102,100
|
|
|
9,300
|
|
|
21,568 SF
|
|
|
|
19
|
|
|
9,699,200
|
|
|
3,148,000
|
|
|
6,220,200
|
|
|
331,000
|
|
|
314,980 SF / 15 units
|
|
MD
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Silver Spring
|
|
1
|
|
|
1,276,300
|
|
|
—
|
|
|
1,156,300
|
|
|
120,000
|
|
|
170 units
|
|
Greater Rockville
|
|
4
|
|
|
126,500
|
|
|
19,200
|
|
|
88,600
|
|
|
18,700
|
|
|
—
|
|
|
|
5
|
|
|
1,402,800
|
|
|
19,200
|
|
|
1,244,900
|
|
|
138,700
|
|
|
170 units
|
|
Total / weighted average
|
|
32
|
|
|
12,780,400
|
|
|
3,479,300
|
|
|
8,822,400
|
|
|
478,700
|
|
|
314,980 SF / 185 units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Optioned (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
D.C.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
D.C.
|
|
3
|
|
|
1,793,600
|
|
|
78,800
|
|
|
1,498,900
|
|
|
215,900
|
|
|
—
|
|
VA
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Other VA
|
|
1
|
|
|
11,300
|
|
|
—
|
|
|
10,400
|
|
|
900
|
|
|
—
|
|
Total / weighted average
|
|
4
|
|
|
1,804,900
|
|
|
78,800
|
|
|
1,509,300
|
|
|
216,800
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Held for Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
VA
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
National Landing (3)
|
|
4
|
|
|
4,082,000
|
|
|
4,082,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total / Weighted Average
|
|
40
|
|
|
18,667,300
|
|
|
7,640,100
|
|
|
10,331,700
|
|
|
695,500
|
|
|
314,980 SF / 185 units
|
|
(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)
|
As of December 31, 2019, the weighted average remaining term for the optioned future development assets is 4.5 years.
|
(3)
|
Represents the estimated potential development density that we have sold to Amazon pursuant to executed purchase and sale agreements. Subject to customary closing conditions, Amazon contracted to acquire these two development sites for an estimated aggregate $293.9 million. In January 2020, we sold the Metropolitan Park land sites to Amazon for a gross sales price of $155.0 million, which represents an $11.0 million increase over the previously estimated contract value resulting from an increase in the approved development density on the sites. We expect the sale of the Pen Place land site to Amazon to be completed in 2021.
|
|
|
|
|
At JBG SMITH Share
|
||||||||||||
Tenant
|
|
Number of Leases
|
|
Square Feet
|
|
% of Total Square Feet
|
|
Annualized Rent
(In thousands)
|
|
% of Total Annualized Rent
|
||||||
GSA
|
|
67
|
|
|
2,447,892
|
|
|
25.8
|
%
|
|
$
|
97,169
|
|
|
23.4
|
%
|
Family Health International
|
|
3
|
|
|
295,977
|
|
|
3.1
|
%
|
|
15,311
|
|
|
3.7
|
%
|
|
Amazon
|
|
3
|
|
|
326,665
|
|
|
3.4
|
%
|
|
14,130
|
|
|
3.4
|
%
|
|
Gartner, Inc
|
|
1
|
|
|
174,424
|
|
|
1.8
|
%
|
|
11,360
|
|
|
2.7
|
%
|
|
Lockheed Martin Corporation
|
|
2
|
|
|
232,598
|
|
|
2.4
|
%
|
|
10,860
|
|
|
2.6
|
%
|
|
Arlington County
|
|
2
|
|
|
235,779
|
|
|
2.5
|
%
|
|
9,908
|
|
|
2.4
|
%
|
|
WeWork (1)
|
|
2
|
|
|
163,918
|
|
|
1.7
|
%
|
|
8,543
|
|
|
2.1
|
%
|
|
Greenberg Traurig LLP
|
|
1
|
|
|
101,602
|
|
|
1.1
|
%
|
|
7,304
|
|
|
1.8
|
%
|
|
Accenture LLP
|
|
2
|
|
|
116,736
|
|
|
1.2
|
%
|
|
6,763
|
|
|
1.6
|
%
|
|
Public Broadcasting Service
|
|
1
|
|
|
140,885
|
|
|
1.5
|
%
|
|
5,186
|
|
|
1.2
|
%
|
|
Total
|
|
84
|
|
|
4,236,476
|
|
|
44.5
|
%
|
|
$
|
186,534
|
|
|
44.9
|
%
|
|
|
|
|
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
|
|
62
|
|
|
158,441
|
|
|
1.7
|
%
|
|
$
|
5,049
|
|
|
1.2
|
%
|
|
$
|
31.87
|
|
|
$
|
31.87
|
|
2020
|
|
160
|
|
|
1,051,182
|
|
|
11.1
|
%
|
|
42,275
|
|
|
10.2
|
%
|
|
40.22
|
|
|
40.62
|
|
|||
2021
|
|
116
|
|
|
989,425
|
|
|
10.4
|
%
|
|
46,014
|
|
|
11.1
|
%
|
|
46.51
|
|
|
48.11
|
|
|||
2022
|
|
104
|
|
|
1,539,568
|
|
|
16.2
|
%
|
|
66,996
|
|
|
16.1
|
%
|
|
43.52
|
|
|
45.65
|
|
|||
2023
|
|
91
|
|
|
553,972
|
|
|
5.8
|
%
|
|
24,274
|
|
|
5.8
|
%
|
|
43.82
|
|
|
47.32
|
|
|||
2024
|
|
97
|
|
|
1,047,902
|
|
|
11.0
|
%
|
|
48,004
|
|
|
11.5
|
%
|
|
45.81
|
|
|
49.99
|
|
|||
2025
|
|
76
|
|
|
608,702
|
|
|
6.4
|
%
|
|
25,315
|
|
|
6.1
|
%
|
|
41.59
|
|
|
46.98
|
|
|||
2026
|
|
55
|
|
|
265,397
|
|
|
2.8
|
%
|
|
11,607
|
|
|
2.8
|
%
|
|
43.73
|
|
|
50.36
|
|
|||
2027
|
|
49
|
|
|
455,115
|
|
|
4.8
|
%
|
|
20,166
|
|
|
4.8
|
%
|
|
44.31
|
|
|
52.37
|
|
|||
2028
|
|
45
|
|
|
386,045
|
|
|
4.1
|
%
|
|
17,902
|
|
|
4.3
|
%
|
|
46.37
|
|
|
55.62
|
|
|||
Thereafter
|
|
99
|
|
|
2,440,276
|
|
|
25.7
|
%
|
|
108,449
|
|
|
26.1
|
%
|
|
44.44
|
|
|
56.84
|
|
|||
Total / Weighted Average
|
|
954
|
|
|
9,496,025
|
|
|
100.0
|
%
|
|
$
|
416,051
|
|
|
100.0
|
%
|
|
$
|
43.81
|
|
|
$
|
49.52
|
|
(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, 2019, or management’s estimate thereof, by 2.75% annually through the lease expiration year.
|
|
Period Ending
|
||||||
|
7/18/2017
|
12/31/2017
|
|
12/31/2018
|
|
12/31/2019
|
|
JBG SMITH Properties
|
100.00
|
94.51
|
|
97.36
|
|
114.18
|
|
S&P MidCap 400 Index
|
100.00
|
108.61
|
|
96.58
|
|
121.88
|
|
FTSE NAREIT Equity Office Index
|
100.00
|
102.57
|
|
87.70
|
|
115.25
|
|
|
|||||||||||||||||||
|
Year Ended December 31,
|
||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
(In thousands, except per share data)
|
||||||||||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue
|
$
|
647,770
|
|
|
$
|
644,182
|
|
|
$
|
543,013
|
|
|
$
|
478,519
|
|
|
$
|
470,607
|
|
Depreciation and amortization
|
191,580
|
|
|
211,436
|
|
|
161,659
|
|
|
133,343
|
|
|
144,984
|
|
|||||
Property operating
|
137,622
|
|
|
148,081
|
|
|
118,836
|
|
|
100,304
|
|
|
101,511
|
|
|||||
Real estate taxes
|
70,493
|
|
|
71,054
|
|
|
66,434
|
|
|
57,784
|
|
|
58,874
|
|
|||||
General and administrative:
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate and other
|
46,822
|
|
|
33,728
|
|
|
39,350
|
|
|
48,753
|
|
|
44,424
|
|
|||||
Third-party real estate services
|
113,495
|
|
|
89,826
|
|
|
51,919
|
|
|
19,066
|
|
|
18,217
|
|
|||||
Share-based compensation related to Formation
Transaction and special equity awards
|
42,162
|
|
|
36,030
|
|
|
29,251
|
|
|
—
|
|
|
—
|
|
|||||
Transaction and other costs
|
23,235
|
|
|
27,706
|
|
|
127,739
|
|
|
6,476
|
|
|
—
|
|
|||||
Total expenses
|
625,409
|
|
|
617,861
|
|
|
595,188
|
|
|
365,726
|
|
|
368,010
|
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from unconsolidated real estate ventures, net
|
(1,395
|
)
|
|
39,409
|
|
|
(4,143
|
)
|
|
(947
|
)
|
|
(4,283
|
)
|
|||||
Interest and other income, net
|
5,385
|
|
|
15,168
|
|
|
1,788
|
|
|
2,992
|
|
|
2,557
|
|
|||||
Interest expense
|
(52,695
|
)
|
|
(74,447
|
)
|
|
(58,141
|
)
|
|
(51,781
|
)
|
|
(50,823
|
)
|
|||||
Gain on sale of real estate
|
104,991
|
|
|
52,183
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss on extinguishment of debt
|
(5,805
|
)
|
|
(5,153
|
)
|
|
(701
|
)
|
|
—
|
|
|
—
|
|
|||||
Gain (reduction of gain) on bargain purchase
|
—
|
|
|
(7,606
|
)
|
|
24,376
|
|
|
—
|
|
|
—
|
|
|||||
Total other income (expense)
|
50,481
|
|
|
19,554
|
|
|
(36,821
|
)
|
|
(49,736
|
)
|
|
(52,549
|
)
|
|||||
Income (loss) before income tax (expense) benefit
|
72,842
|
|
|
45,875
|
|
|
(88,996
|
)
|
|
63,057
|
|
|
50,048
|
|
|||||
Income tax (expense) benefit
|
1,302
|
|
|
738
|
|
|
9,912
|
|
|
(1,083
|
)
|
|
(420
|
)
|
|||||
Net income (loss)
|
74,144
|
|
|
46,613
|
|
|
(79,084
|
)
|
|
61,974
|
|
|
49,628
|
|
|||||
Net (income) loss attributable to redeemable
noncontrolling interests
|
(8,573
|
)
|
|
(6,710
|
)
|
|
7,328
|
|
|
—
|
|
|
—
|
|
|||||
Net loss attributable to noncontrolling interest
|
—
|
|
|
21
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss) attributable to common shareholders
|
$
|
65,571
|
|
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
|
$
|
61,974
|
|
|
$
|
49,628
|
|
Earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
0.48
|
|
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
$
|
0.62
|
|
|
$
|
0.49
|
|
Diluted
|
$
|
0.48
|
|
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
|
$
|
0.62
|
|
|
$
|
0.49
|
|
Weighted average number of common shares
outstanding - basic and diluted
|
130,687
|
|
|
119,176
|
|
|
105,359
|
|
|
100,571
|
|
|
100,571
|
|
|
|||||||||||||||||||
|
Year Ended December 31,
|
||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
(In thousands, except per share data)
|
||||||||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate, net
|
$
|
4,655,948
|
|
|
$
|
4,740,859
|
|
|
$
|
5,006,174
|
|
|
$
|
3,224,622
|
|
|
$
|
3,129,973
|
|
Total assets
|
5,986,251
|
|
|
5,997,285
|
|
|
6,071,807
|
|
|
3,660,640
|
|
|
3,575,878
|
|
|||||
Mortgages payable, net
|
1,125,777
|
|
|
1,838,381
|
|
|
2,025,692
|
|
|
1,165,014
|
|
|
1,302,956
|
|
|||||
Revolving credit facility
|
200,000
|
|
|
—
|
|
|
115,751
|
|
|
—
|
|
|
—
|
|
|||||
Unsecured term loans, net
|
297,295
|
|
|
297,129
|
|
|
46,537
|
|
|
—
|
|
|
—
|
|
|||||
Redeemable noncontrolling interests
|
612,758
|
|
|
558,140
|
|
|
609,129
|
|
|
—
|
|
|
—
|
|
|||||
Total equity
|
3,386,677
|
|
|
2,987,352
|
|
|
2,974,814
|
|
|
2,121,984
|
|
|
2,059,491
|
|
|||||
Cash Flow Statement Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Provided by operating activities
|
$
|
173,986
|
|
|
$
|
188,193
|
|
|
$
|
74,183
|
|
|
$
|
159,541
|
|
|
$
|
178,230
|
|
Provided by (used in) investing activities
|
(240,672
|
)
|
|
66,327
|
|
|
(7,676
|
)
|
|
(258,807
|
)
|
|
(236,617
|
)
|
|||||
Provided by (used in) financing activities
|
(190,330
|
)
|
|
(193,545
|
)
|
|
239,787
|
|
|
51,083
|
|
|
122,671
|
|
|||||
Other Information:
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends declared per common share
|
$
|
0.90
|
|
|
$
|
1.00
|
|
|
$
|
0.45
|
|
|
—
|
|
|
—
|
|
||
Funds from operations ("FFO") attributable to common
shareholders (1)
|
$
|
150,590
|
|
|
$
|
158,640
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
FFO per diluted common share (1)
|
$
|
1.15
|
|
|
$
|
1.33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
(1)
|
FFO attributable to common shareholders and FFO per diluted common share prior to the year ended December 31, 2018 are excluded since periods before and after the Formation Transaction are not directly comparable. See "Management’s Discussion and Analysis of Financial Condition and Results of Operations-Funds from Operations" for a reconciliation of net income attributable to common shareholders, the most directly comparable GAAP measure, to FFO.
|
•
|
net income attributable to common shareholders of $65.6 million, or $0.48 per diluted common share, for the year ended December 31, 2019 as compared to $39.9 million, or $0.31 per diluted common share, for the year ended December 31, 2018. Net income attributable to common shareholders for the years ended December 31, 2019 and 2018 included gains on the sale of real estate of $105.0 million and $52.2 million, and transaction and other costs of $23.2 million and $27.7 million;
|
•
|
third-party real estate services revenue, including reimbursements, of $120.9 million for the year ended December 31, 2019 as compared to $98.7 million for the year ended December 31, 2018;
|
•
|
operating commercial portfolio leased and occupied percentages at our share of 91.4% and 88.2% as of December 31, 2019 compared to 89.6% and 85.5% as of December 31, 2018;
|
•
|
operating multifamily portfolio leased and occupied percentages at our share of 89.5% and 87.2% as of December 31, 2019 and 95.7% and 93.9% as of December 31, 2018. The decreases are due in part to the movement of West Half into our recently delivered operating assets during the fourth quarter of 2019. The in service operating multifamily portfolio was 95.1% leased and 93.3% occupied as of December 31, 2019;
|
•
|
the leasing of approximately 2.3 million square feet, or 2.1 million square feet at our share, at an initial rent (1) of $45.61 per square foot and a GAAP-basis weighted average rent per square foot (2) of $46.31 for the year ended December 31, 2019; and
|
•
|
a decrease in same store (3) NOI of 7.0% to $292.3 million for the year ended December 31, 2019 as compared to $314.1 million for the year ended December 31, 2018.
|
(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.
|
•
|
the closing of an underwritten public offering of 11.5 million common shares (including 1.5 million common shares related to the exercise of the underwriters' option to cover overallotments) at $42.00 per share, which generated net proceeds, after deducting the underwriting discounts and commissions and other offering expenses, of $472.8 million;
|
•
|
the sale of three commercial assets for the gross sales price of $165.4 million, and the sale of a 50.0% interest in a real estate venture that owns Central Place Tower for the gross sales price of $220.0 million;
|
•
|
the execution of agreements for the sale of the Pen Place and Metropolitan Park land sites with Amazon for its headquarters in National Landing, for an estimated aggregate $293.9 million. In January 2020, we sold the Metropolitan Park land sites to Amazon for the gross sales price of $155.0 million, which represents an $11.0 million increase over the previously estimated contract value as the result of an increase in the approved development density on the sites;
|
•
|
the acquisition of F1RST Residences, a 325-unit multifamily asset located in the Ballpark submarket of Washington, D.C. with approximately 21,000 square feet of street level retail, for $160.5 million through a like-kind exchange agreement with a third-party intermediary;
|
•
|
a $200.0 million draw under the revolving credit facility, which was repaid in 2020;
|
•
|
the repayment of mortgages payable totaling $709.1 million;
|
•
|
the payment of dividends totaling $129.8 million and distributions to our noncontrolling interests of $17.4 million; and
|
•
|
the investment of $441.0 million in development, construction in progress and real estate additions.
|
•
|
the amendment of the credit facility to extend the maturity date of the revolving credit facility to January 2025;
|
•
|
the closing of a mortgage loan with a principal balance of $175.0 million collateralized by 4747 and 4749 Bethesda Avenue; and
|
•
|
the issuance of 471,598 long-term incentive partnership units ("LTIP Units") and 593,100 LTIP Units with performance-based vesting requirements ("Performance-Based LTIP Units") to management and employees with an estimated aggregate fair value of $29.4 million.
|
•
|
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 lease) 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 lease intangible assets in "Other assets, net" in our balance sheets, and amounts allocated to below-market leases are recorded as lease intangible liabilities in "Other liabilities, net" in our balance sheets. These intangibles are amortized to "Property rentals revenue" 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 lease intangible assets in "Other assets, net" in our balance sheets and are amortized to "Depreciation and amortization expense" in our statements of operations over the remaining term of the existing lease; and
|
•
|
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 expense" in our statements of operations over the weighted average life of the management contracts.
|
|
Year Ended December 31,
|
|||||||||
|
2019
|
|
2018
|
|
% Change
|
|||||
|
(In thousands)
|
|
|
|||||||
Property rentals revenue
|
$
|
493,273
|
|
|
$
|
513,447
|
|
|
(3.9
|
)%
|
Third-party real estate services revenue, including reimbursements
|
120,886
|
|
|
98,699
|
|
|
22.5
|
%
|
||
Depreciation and amortization expense
|
191,580
|
|
|
211,436
|
|
|
(9.4
|
)%
|
||
Property operating expense
|
137,622
|
|
|
148,081
|
|
|
(7.1
|
)%
|
||
Real estate taxes expense
|
70,493
|
|
|
71,054
|
|
|
(0.8
|
)%
|
||
General and administrative expense:
|
|
|
|
|
|
|||||
Corporate and other
|
46,822
|
|
|
33,728
|
|
|
38.8
|
%
|
||
Third-party real estate services
|
113,495
|
|
|
89,826
|
|
|
26.3
|
%
|
||
Share-based compensation related to Formation Transaction and
special equity awards |
42,162
|
|
|
36,030
|
|
|
17.0
|
%
|
||
Transaction and other costs
|
23,235
|
|
|
27,706
|
|
|
(16.1
|
)%
|
||
Income (loss) from unconsolidated real estate ventures, net
|
(1,395
|
)
|
|
39,409
|
|
|
(103.5
|
)%
|
||
Interest and other income, net
|
5,385
|
|
|
15,168
|
|
|
(64.5
|
)%
|
||
Interest expense
|
52,695
|
|
|
74,447
|
|
|
(29.2
|
)%
|
||
Gain on sale of real estate
|
104,991
|
|
|
52,183
|
|
|
101.2
|
%
|
||
Loss on extinguishment of debt
|
5,805
|
|
|
5,153
|
|
|
12.7
|
%
|
||
Reduction of gain on bargain purchase
|
—
|
|
|
7,606
|
|
|
(100.0
|
)%
|
|
Year Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(In thousands, except per share amounts)
|
||||||
Net income attributable to common shareholders
|
$
|
65,571
|
|
|
$
|
39,924
|
|
Net income attributable to redeemable noncontrolling interests
|
8,573
|
|
|
6,710
|
|
||
Net loss attributable to noncontrolling interests
|
—
|
|
|
(21
|
)
|
||
Net income
|
74,144
|
|
|
46,613
|
|
||
Gain on sale of real estate
|
(104,991
|
)
|
|
(52,183
|
)
|
||
Gain on sale from unconsolidated real estate ventures
|
(335
|
)
|
|
(36,042
|
)
|
||
Real estate depreciation and amortization
|
180,508
|
|
|
201,062
|
|
||
Pro rata share of real estate depreciation and amortization from unconsolidated real estate ventures
|
20,577
|
|
|
25,039
|
|
||
Net income attributable to noncontrolling interests in consolidated real estate ventures
|
(7
|
)
|
|
(51
|
)
|
||
FFO attributable to OP Units (1)
|
169,896
|
|
|
184,438
|
|
||
FFO attributable to redeemable noncontrolling interests
|
(19,306
|
)
|
|
(25,798
|
)
|
||
FFO attributable to common shareholders (1)
|
$
|
150,590
|
|
|
$
|
158,640
|
|
FFO per diluted common share
|
$
|
1.15
|
|
|
$
|
1.33
|
|
Weighted average diluted shares
|
130,687
|
|
|
119,176
|
|
(1)
|
Due to our adoption of Topic 842, beginning in 2019, we no longer capitalize internal leasing costs and expense these costs as incurred (such costs were $6.5 million for the year ended December 31, 2018).
|
|
Year Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(Dollars in thousands)
|
||||||
Net income attributable to common shareholders
|
$
|
65,571
|
|
|
$
|
39,924
|
|
Add:
|
|
|
|
||||
Depreciation and amortization expense
|
191,580
|
|
|
211,436
|
|
||
General and administrative expense:
|
|
|
|
||||
Corporate and other
|
46,822
|
|
|
33,728
|
|
||
Third-party real estate services
|
113,495
|
|
|
89,826
|
|
||
Share-based compensation related to Formation Transaction and
special equity awards |
42,162
|
|
|
36,030
|
|
||
Transaction and other costs
|
23,235
|
|
|
27,706
|
|
||
Interest expense
|
52,695
|
|
|
74,447
|
|
||
Loss on extinguishment of debt
|
5,805
|
|
|
5,153
|
|
||
Reduction of gain on bargain purchase
|
—
|
|
|
7,606
|
|
||
Income tax benefit
|
(1,302
|
)
|
|
(738
|
)
|
||
Net income attributable to redeemable noncontrolling
interests |
8,573
|
|
|
6,710
|
|
||
Less:
|
|
|
|
||||
Third-party real estate services, including reimbursements
|
120,886
|
|
|
98,699
|
|
||
Other revenue (1)
|
7,638
|
|
|
6,358
|
|
||
Income (loss) from unconsolidated real estate ventures, net
|
(1,395
|
)
|
|
39,409
|
|
||
Interest and other income, net
|
5,385
|
|
|
15,168
|
|
||
Gain on sale of real estate
|
104,991
|
|
|
52,183
|
|
||
Net loss attributable to noncontrolling interests
|
—
|
|
|
21
|
|
||
Consolidated NOI
|
311,131
|
|
|
319,990
|
|
||
NOI attributable to unconsolidated real estate ventures at our share
|
21,797
|
|
|
36,684
|
|
||
Non-cash rent adjustments (2)
|
(34,359
|
)
|
|
(10,349
|
)
|
||
Other adjustments (3)
|
13,979
|
|
|
15,061
|
|
||
Total adjustments
|
1,417
|
|
|
41,396
|
|
||
NOI
|
312,548
|
|
|
361,386
|
|
||
Less: out-of-service NOI loss (4)
|
(7,013
|
)
|
|
(4,395
|
)
|
||
Operating Portfolio NOI
|
319,561
|
|
|
365,781
|
|
||
Non-same store NOI (5)
|
27,298
|
|
|
51,646
|
|
||
Same store NOI (6)
|
$
|
292,263
|
|
|
$
|
314,135
|
|
|
|
|
|
||||
Change in same store NOI
|
(7.0
|
)%
|
|
|
|||
Number of properties in same store pool
|
53
|
|
|
|
(1)
|
Excludes parking revenue of $26.0 million and $25.7 million for the years ended December 31, 2019 and 2018.
|
(2)
|
Adjustment to exclude straight-line rent, above/below market lease amortization and lease incentive amortization.
|
(3)
|
Adjustment to include other revenue and payments associated with assumed lease liabilities related to operating properties and to exclude commercial lease termination revenue and allocated corporate general and administrative expenses to operating properties.
|
(4)
|
Includes the results for our under construction assets and future development pipeline.
|
(5)
|
Includes the results for properties that were not 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. The decrease in non-same store NOI was primarily attributable to lost income from disposed assets.
|
(6)
|
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,
|
||||||
|
2019
|
|
2018
|
||||
|
(In thousands)
|
||||||
Property management fees
|
$
|
22,437
|
|
|
$
|
24,831
|
|
Asset management fees
|
14,045
|
|
|
14,910
|
|
||
Leasing fees
|
7,377
|
|
|
6,658
|
|
||
Development fees
|
15,655
|
|
|
7,592
|
|
||
Construction management fees
|
1,669
|
|
|
2,892
|
|
||
Other service revenue
|
4,269
|
|
|
2,801
|
|
||
Third-party real estate services revenue,
excluding reimbursements
|
65,452
|
|
|
59,684
|
|
||
Reimbursements revenue (1)
|
55,434
|
|
|
39,015
|
|
||
Third-party real estate services revenue,
including reimbursements
|
$
|
120,886
|
|
|
$
|
98,699
|
|
(1)
|
Represents reimbursements of expenses incurred by us on behalf of third parties, including allocated payroll costs and amounts paid to third-party contractors for construction management projects.
|
|
Year Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(In thousands)
|
||||||
Property revenue:
|
|
|
|
||||
Commercial
|
$
|
408,904
|
|
|
$
|
430,042
|
|
Multifamily
|
116,710
|
|
|
109,357
|
|
||
Other (1)
|
(6,368
|
)
|
|
(274
|
)
|
||
Total property revenue
|
519,246
|
|
|
539,125
|
|
||
|
|
|
|
||||
Property expense:
|
|
|
|
||||
Commercial
|
163,292
|
|
|
171,612
|
|
||
Multifamily
|
50,257
|
|
|
45,782
|
|
||
Other (1)
|
(5,434
|
)
|
|
1,741
|
|
||
Total property expense
|
208,115
|
|
|
219,135
|
|
||
|
|
|
|
||||
Consolidated NOI:
|
|
|
|
||||
Commercial
|
245,612
|
|
|
258,430
|
|
||
Multifamily
|
66,453
|
|
|
63,575
|
|
||
Other (1)
|
(934
|
)
|
|
(2,015
|
)
|
||
Consolidated NOI
|
$
|
311,131
|
|
|
$
|
319,990
|
|
(1)
|
Includes activity related to future development assets and corporate entities and the elimination of intersegment activity.
|
|
|
Weighted Average
Effective Interest Rate (1) |
|
December 31,
|
||||||
|
|
|
2019
|
|
2018
|
|||||
|
|
|
|
(In thousands)
|
||||||
Variable rate (2)
|
|
3.36%
|
|
$
|
2,200
|
|
|
$
|
308,918
|
|
Fixed rate (3)
|
|
4.29%
|
|
1,125,648
|
|
|
1,535,734
|
|
||
Mortgages payable
|
|
|
|
1,127,848
|
|
|
1,844,652
|
|
||
Unamortized deferred financing costs and premium/
discount, net
|
|
|
|
(2,071
|
)
|
|
(6,271
|
)
|
||
Mortgages payable, net
|
|
|
|
$
|
1,125,777
|
|
|
$
|
1,838,381
|
|
(1)
|
Weighted average effective interest rate as of December 31, 2019.
|
(2)
|
Includes a variable rate mortgage payable with an interest rate cap agreement as of December 31, 2018.
|
(3)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
|
|
Effective
|
|
December 31,
|
||||||
|
|
Interest Rate (1)
|
|
2019
|
|
2018
|
||||
|
|
|
|
(In thousands)
|
||||||
Revolving credit facility (2) (3) (4)
|
|
2.86%
|
|
$
|
200,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||
Tranche A-1 Term Loan (5)
|
|
3.32%
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
Tranche A-2 Term Loan (5)
|
|
3.74%
|
|
200,000
|
|
|
200,000
|
|
||
Unsecured term loans
|
|
|
|
300,000
|
|
|
300,000
|
|
||
Unamortized deferred financing costs, net
|
|
|
|
(2,705
|
)
|
|
(2,871
|
)
|
||
Unsecured term loans, net
|
|
|
|
$
|
297,295
|
|
|
$
|
297,129
|
|
(1)
|
Interest rate as of December 31, 2019.
|
(2)
|
As of December 31, 2019 and 2018, letters of credit with an aggregate face amount of $1.5 million and $5.7 million were provided under our revolving credit facility.
|
(3)
|
As of December 31, 2019 and 2018, net deferred financing costs related to our revolving credit facility totaling $3.1 million and $4.8 million were included in "Other assets, net."
|
(4)
|
The interest rate for the revolving credit facility excludes a 0.15% facility fee. In January 2020, the credit facility was amended to extend the maturity date of the revolving credit facility from July 2021 to January 2025, and to reduce its range of interest rates by five basis points to LIBOR plus 1.05% to 1.50%.
|
(5)
|
The interest rate includes the impact of interest rate swap agreements.
|
•
|
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;
|
•
|
proceeds from the issuance and sale of equity securities and
|
•
|
proceeds from financings, recapitalizations and asset sales.
|
|
Total
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
Thereafter
|
||||||||||||||
Contractual cash obligations
(principal and interest):
|
(In thousands)
|
||||||||||||||||||||||||||
Debt obligations (1) (2)
|
$
|
1,870,093
|
|
|
$
|
167,619
|
|
|
$
|
155,518
|
|
|
$
|
364,836
|
|
|
$
|
303,224
|
|
|
$
|
351,997
|
|
|
$
|
526,899
|
|
Operating leases (3)
|
53,052
|
|
|
5,999
|
|
|
3,348
|
|
|
3,064
|
|
|
2,000
|
|
|
2,061
|
|
|
36,580
|
|
|||||||
Other
|
727
|
|
|
231
|
|
|
175
|
|
|
175
|
|
|
146
|
|
|
—
|
|
|
—
|
|
|||||||
Total contractual cash obligations (4)
|
$
|
1,923,872
|
|
|
$
|
173,849
|
|
|
$
|
159,041
|
|
|
$
|
368,075
|
|
|
$
|
305,370
|
|
|
$
|
354,058
|
|
|
$
|
563,479
|
|
(1)
|
Interest was computed giving effect to interest rate hedges. One-month LIBOR of 1.76% was 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)
|
With the adoption of Topic 842, as of January 1, 2019, we recognized right-of-use assets and lease liabilities in our balance sheet associated with our corporate office lease and various ground leases for which we are the lessee. See Note 2 to the financial statements for more information.
|
(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,
|
||||||
|
2019
|
|
2018
|
||||
|
(In thousands)
|
||||||
Net cash provided by operating activities
|
$
|
173,986
|
|
|
$
|
188,193
|
|
Net cash (used in) provided by investing activities
|
(240,672
|
)
|
|
66,327
|
|
||
Net cash used in financing activities
|
(190,330
|
)
|
|
(193,545
|
)
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||
|
|
|
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)
|
$
|
2,200
|
|
|
3.36
|
%
|
|
$
|
22
|
|
|
$
|
308,918
|
|
|
4.30
|
%
|
Fixed rate (2)
|
1,125,648
|
|
|
4.29
|
%
|
|
—
|
|
|
1,535,734
|
|
|
4.09
|
%
|
|||
|
$
|
1,127,848
|
|
|
|
|
$
|
22
|
|
|
$
|
1,844,652
|
|
|
|
||
Credit facility (variable rate):
|
|
|
|
|
|
|
|
|
|
||||||||
Revolving credit facility (3)
|
$
|
200,000
|
|
|
2.86
|
%
|
|
$
|
2,028
|
|
|
$
|
—
|
|
|
3.60
|
%
|
Tranche A-1 Term Loan (4)
|
100,000
|
|
|
3.32
|
%
|
|
—
|
|
|
100,000
|
|
|
3.32
|
%
|
|||
Tranche A-2 Term Loan (5)
|
200,000
|
|
|
3.74
|
%
|
|
633
|
|
|
200,000
|
|
|
4.05
|
%
|
|||
|
$
|
500,000
|
|
|
|
|
$
|
2,661
|
|
|
|
|
|
||||
Pro rata share of debt of unconsolidated entities (contractual balances):
|
|
|
|
|
|
|
|
|
|
||||||||
Variable rate (1)
|
$
|
228,226
|
|
|
4.30
|
%
|
|
$
|
2,314
|
|
|
$
|
146,980
|
|
|
6.19
|
%
|
Fixed rate (2)
|
101,993
|
|
|
4.24
|
%
|
|
—
|
|
|
152,410
|
|
|
4.44
|
%
|
|||
|
$
|
330,219
|
|
|
|
|
$
|
2,314
|
|
|
$
|
299,390
|
|
|
|
(1)
|
Includes a variable rate mortgage payable with an interest rate cap agreement as of December 31, 2018.
|
(2)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
(3)
|
The interest rate for the revolving credit facility excludes a 0.15% facility fee.
|
(4)
|
As of December 31, 2019 and 2018, the outstanding balance was fixed by interest rate swap agreements.
|
(5)
|
As of December 31, 2019, a portion of the outstanding balance was fixed by interest rate swap agreements with a notional value of $137.6 million.
|
TABLE OF CONTENTS
|
|
|
|
|
Page
|
Report of Independent Registered Public Accounting Firm
|
|
Consolidated Balance Sheets as of December 31, 2019 and 2018
|
|
Consolidated and Combined Statements of Operations for the years ended December 31, 2019, 2018 and 2017
|
|
Consolidated and Combined Statements of Comprehensive Income (Loss) for the years ended December 31, 2019, 2018 and 2017
|
|
Consolidated and Combined Statements of Equity for the years ended December 31, 2019, 2018 and 2017
|
|
Consolidated and Combined Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
|
Notes to Consolidated and Combined Financial Statements
|
•
|
We tested the effectiveness of the controls over management’s judgments to determine whether a real estate venture is a VIE and whether the Company is the primary beneficiary or has a controlling financial interest, both at inception of a real estate venture and upon occurrence of a reconsideration event.
|
•
|
We assessed each of the Company’s new or modified real estate ventures and evaluated the appropriateness of the Company’s accounting conclusions upon formation and reconsideration events by:
|
▪
|
Reading the operating agreements, including the operating agreement for the real estate venture that owns Central Place Tower, and other related documents and evaluating the structure and terms of the agreements to determine whether a real estate venture is a VIE and whether the Company is the primary beneficiary or has a controlling financial interest that should be consolidated.
|
▪
|
Evaluating the evidence obtained in other areas of the audit to determine if there were additional reconsideration events that had not been identified by the Company, including, among others, reading board minutes and understanding changes to the real estate venture’s economics and status of development projects, if applicable.
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Operations
(In thousands, except per share data)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
REVENUE
|
|
|
|
|
|
||||||
Property rentals
|
$
|
493,273
|
|
|
$
|
513,447
|
|
|
$
|
451,541
|
|
Third-party real estate services, including reimbursements
|
120,886
|
|
|
98,699
|
|
|
63,236
|
|
|||
Other revenue
|
33,611
|
|
|
32,036
|
|
|
28,236
|
|
|||
Total revenue
|
647,770
|
|
|
644,182
|
|
|
543,013
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Depreciation and amortization
|
191,580
|
|
|
211,436
|
|
|
161,659
|
|
|||
Property operating
|
137,622
|
|
|
148,081
|
|
|
118,836
|
|
|||
Real estate taxes
|
70,493
|
|
|
71,054
|
|
|
66,434
|
|
|||
General and administrative:
|
|
|
|
|
|
||||||
Corporate and other
|
46,822
|
|
|
33,728
|
|
|
39,350
|
|
|||
Third-party real estate services
|
113,495
|
|
|
89,826
|
|
|
51,919
|
|
|||
Share-based compensation related to Formation Transaction and
special equity awards |
42,162
|
|
|
36,030
|
|
|
29,251
|
|
|||
Transaction and other costs
|
23,235
|
|
|
27,706
|
|
|
127,739
|
|
|||
Total expenses
|
625,409
|
|
|
617,861
|
|
|
595,188
|
|
|||
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
||||||
Income (loss) from unconsolidated real estate ventures, net
|
(1,395
|
)
|
|
39,409
|
|
|
(4,143
|
)
|
|||
Interest and other income, net
|
5,385
|
|
|
15,168
|
|
|
1,788
|
|
|||
Interest expense
|
(52,695
|
)
|
|
(74,447
|
)
|
|
(58,141
|
)
|
|||
Gain on sale of real estate
|
104,991
|
|
|
52,183
|
|
|
—
|
|
|||
Loss on extinguishment of debt
|
(5,805
|
)
|
|
(5,153
|
)
|
|
(701
|
)
|
|||
Gain (reduction of gain) on bargain purchase
|
—
|
|
|
(7,606
|
)
|
|
24,376
|
|
|||
Total other income (expense)
|
50,481
|
|
|
19,554
|
|
|
(36,821
|
)
|
|||
INCOME (LOSS) BEFORE INCOME TAX BENEFIT
|
72,842
|
|
|
45,875
|
|
|
(88,996
|
)
|
|||
Income tax benefit
|
1,302
|
|
|
738
|
|
|
9,912
|
|
|||
NET INCOME (LOSS)
|
74,144
|
|
|
46,613
|
|
|
(79,084
|
)
|
|||
Net (income) loss attributable to redeemable noncontrolling interests
|
(8,573
|
)
|
|
(6,710
|
)
|
|
7,328
|
|
|||
Net loss attributable to noncontrolling interests
|
—
|
|
|
21
|
|
|
3
|
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
$
|
65,571
|
|
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
EARNINGS (LOSS) PER COMMON SHARE:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.48
|
|
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
Diluted
|
$
|
0.48
|
|
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING:
|
|
|
|
|
|
||||||
Basic
|
130,687
|
|
|
119,176
|
|
|
105,359
|
|
|||
Diluted
|
130,687
|
|
|
119,176
|
|
|
105,359
|
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Comprehensive Income (Loss)
(In thousands)
|
||||||||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
NET INCOME (LOSS)
|
|
$
|
74,144
|
|
|
$
|
46,613
|
|
|
$
|
(79,084
|
)
|
OTHER COMPREHENSIVE INCOME (LOSS):
|
|
|
|
|
|
|
||||||
Change in fair value of derivative financial instruments
|
|
(27,722
|
)
|
|
5,382
|
|
|
1,438
|
|
|||
Reclassification of net loss on derivative financial
instruments from accumulated other comprehensive income (loss)
into interest expense
|
|
1,694
|
|
|
1,090
|
|
|
399
|
|
|||
Other comprehensive income (loss)
|
|
(26,028
|
)
|
|
6,472
|
|
|
1,837
|
|
|||
COMPREHENSIVE INCOME (LOSS)
|
|
48,116
|
|
|
53,085
|
|
|
(77,247
|
)
|
|||
Net (income) loss attributable to redeemable noncontrolling interests
|
|
(8,573
|
)
|
|
(6,710
|
)
|
|
7,328
|
|
|||
Other comprehensive (income) loss attributable to redeemable
noncontrolling interests
|
|
2,584
|
|
|
(1,384
|
)
|
|
(225
|
)
|
|||
Net loss attributable to noncontrolling interests
|
|
—
|
|
|
21
|
|
|
3
|
|
|||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO
JBG SMITH PROPERTIES
|
|
$
|
42,127
|
|
|
$
|
45,012
|
|
|
$
|
(70,141
|
)
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Equity
(In thousands)
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Common Shares
|
|
Additional
Paid-In
Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Former
Parent
Equity
|
|
Noncontrolling Interests in Consolidated Subsidiaries
|
|
Total Equity
|
||||||||||||||||||
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||||
BALANCE AS OF JANUARY 1, 2017
|
|
|
|
|
|
|
|
|
|
|
$
|
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 ("ESPP")
|
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
|
|
||||||||
Net income attributable to common
shareholders and noncontrolling interests |
—
|
|
|
—
|
|
|
—
|
|
|
65,571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65,571
|
|
||||||||
Common shares issued
|
11,500
|
|
|
115
|
|
|
472,665
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
472,780
|
|
|||||||||
Conversion of common limited partnership
units to common shares |
1,664
|
|
|
17
|
|
|
57,301
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,318
|
|
||||||||
Common shares issued pursuant to ESPP
|
47
|
|
|
—
|
|
|
1,803
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,803
|
|
||||||||
Dividends declared on common shares
($0.90 per common share) |
—
|
|
|
—
|
|
|
—
|
|
|
(120,717
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(120,717
|
)
|
||||||||
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(176
|
)
|
|
(176
|
)
|
||||||||
Contributions from noncontrolling
interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
173
|
|
|
173
|
|
||||||||
Redeemable noncontrolling interests
redemption value adjustment and other comprehensive (income) loss allocation |
—
|
|
|
—
|
|
|
(53,983
|
)
|
|
—
|
|
|
2,584
|
|
|
—
|
|
|
—
|
|
|
(51,399
|
)
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,028
|
)
|
|
—
|
|
|
—
|
|
|
(26,028
|
)
|
||||||||
BALANCE AS OF DECEMBER 31, 2019
|
134,148
|
|
|
$
|
1,342
|
|
|
$
|
3,633,042
|
|
|
$
|
(231,164
|
)
|
|
$
|
(16,744
|
)
|
|
$
|
—
|
|
|
$
|
201
|
|
|
$
|
3,386,677
|
|
JBG SMITH PROPERTIES
Consolidated and Combined Statements of Cash Flows
(In thousands)
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
74,144
|
|
|
$
|
46,613
|
|
|
$
|
(79,084
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Share-based compensation expense
|
65,273
|
|
|
52,675
|
|
|
33,693
|
|
|||
Depreciation and amortization, including amortization of debt issuance costs
|
195,795
|
|
|
215,659
|
|
|
164,580
|
|
|||
Deferred rent
|
(39,174
|
)
|
|
(14,056
|
)
|
|
(10,388
|
)
|
|||
(Income) loss from unconsolidated real estate ventures, net
|
1,395
|
|
|
(39,409
|
)
|
|
4,143
|
|
|||
Amortization of market lease intangibles, net
|
(791
|
)
|
|
(220
|
)
|
|
(862
|
)
|
|||
Amortization of lease incentives
|
6,336
|
|
|
3,406
|
|
|
4,023
|
|
|||
Reduction of gain (gain) on bargain purchase
|
—
|
|
|
7,606
|
|
|
(24,376
|
)
|
|||
Loss on extinguishment of debt
|
5,805
|
|
|
4,536
|
|
|
701
|
|
|||
Gain on sale of real estate
|
(104,991
|
)
|
|
(52,183
|
)
|
|
—
|
|
|||
Net unrealized loss (gain) on ineffective derivative financial instruments
|
50
|
|
|
(926
|
)
|
|
(1,348
|
)
|
|||
Losses on operating lease receivables
|
1,560
|
|
|
3,298
|
|
|
3,807
|
|
|||
Return on capital from unconsolidated real estate ventures
|
2,690
|
|
|
7,827
|
|
|
2,563
|
|
|||
Other non-cash items
|
517
|
|
|
1,388
|
|
|
3,955
|
|
|||
Deferred tax benefit
|
(1,336
|
)
|
|
(718
|
)
|
|
(10,408
|
)
|
|||
Impairment of corporate assets
|
10,170
|
|
|
—
|
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Tenant and other receivables
|
(8,382
|
)
|
|
(5,582
|
)
|
|
(2,098
|
)
|
|||
Other assets, net
|
(9,177
|
)
|
|
(16,600
|
)
|
|
(23,481
|
)
|
|||
Accounts payable and accrued expenses
|
(7,678
|
)
|
|
(5,984
|
)
|
|
16,160
|
|
|||
Other liabilities, net
|
(18,220
|
)
|
|
(19,137
|
)
|
|
(7,397
|
)
|
|||
Net cash provided by operating activities
|
173,986
|
|
|
188,193
|
|
|
74,183
|
|
|||
INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
Development costs, construction in progress and real estate additions
|
(441,014
|
)
|
|
(385,943
|
)
|
|
(210,593
|
)
|
|||
Acquisition of real estate
|
(165,208
|
)
|
|
(23,246
|
)
|
|
—
|
|
|||
Cash and restricted cash received in connection with the Combination, net
|
—
|
|
|
—
|
|
|
97,416
|
|
|||
Deposits for real estate acquisitions
|
(850
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of real estate
|
377,511
|
|
|
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
|
7,557
|
|
|
14,408
|
|
|
6,929
|
|
|||
Distributions of capital from sales of unconsolidated real estate ventures
|
—
|
|
|
80,279
|
|
|
—
|
|
|||
Investments in unconsolidated real estate ventures
|
(18,668
|
)
|
|
(31,197
|
)
|
|
(16,321
|
)
|
|||
Repayment of notes receivable
|
—
|
|
|
—
|
|
|
50,934
|
|
|||
Other
|
—
|
|
|
(665
|
)
|
|
(2,207
|
)
|
|||
Proceeds from repayment of receivable from former parent
|
—
|
|
|
—
|
|
|
75,000
|
|
|||
Net cash (used in) provided by investing activities
|
(240,672
|
)
|
|
66,327
|
|
|
(7,676
|
)
|
|||
FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
Contributions from former parent, net
|
—
|
|
|
—
|
|
|
160,203
|
|
|||
Acquisition of interest in consolidated real estate venture
|
—
|
|
|
(5,550
|
)
|
|
—
|
|
|||
Repayment of borrowings from former parent
|
—
|
|
|
—
|
|
|
(115,630
|
)
|
|||
Proceeds from borrowings from former parent
|
—
|
|
|
—
|
|
|
4,000
|
|
|||
Finance lease payments
|
(137
|
)
|
|
(114
|
)
|
|
(17,827
|
)
|
|||
Borrowings under mortgages payable
|
2,200
|
|
|
118,141
|
|
|
366,239
|
|
|||
Borrowings under revolving credit facility
|
200,000
|
|
|
35,000
|
|
|
115,751
|
|
|||
Borrowings under unsecured term loans
|
—
|
|
|
250,000
|
|
|
50,000
|
|
|||
Repayments of mortgages payable
|
(719,003
|
)
|
|
(312,894
|
)
|
|
(272,905
|
)
|
|||
Repayments of revolving credit facility
|
—
|
|
|
(150,751
|
)
|
|
—
|
|
|||
Debt issuance costs
|
(515
|
)
|
|
(3,114
|
)
|
|
(19,287
|
)
|
|||
Proceeds from the issuance of common stock, net of issuance costs
|
472,780
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from common stock issued pursuant to ESPP
|
1,457
|
|
|
597
|
|
|
—
|
|
|||
Dividends paid to common shareholders
|
(129,834
|
)
|
|
(107,372
|
)
|
|
(26,540
|
)
|
|||
Distributions to redeemable noncontrolling interests
|
(17,390
|
)
|
|
(17,398
|
)
|
|
(4,556
|
)
|
|||
Contributions from noncontrolling interests
|
207
|
|
|
250
|
|
|
357
|
|
|||
Distributions to noncontrolling interests
|
(95
|
)
|
|
(340
|
)
|
|
(18
|
)
|
|||
Net cash (used in) provided by in financing activities
|
(190,330
|
)
|
|
(193,545
|
)
|
|
239,787
|
|
|
Year Ended December 31,
|
||||||||||
(Dollars in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Rental revenue from the U.S. federal government
|
$
|
86,644
|
|
|
$
|
94,822
|
|
|
$
|
92,192
|
|
Percentage of commercial segment rental revenue
|
21.2
|
%
|
|
22.0
|
%
|
|
24.0
|
%
|
|||
Percentage of total rental revenue
|
16.7
|
%
|
|
17.6
|
%
|
|
19.4
|
%
|
•
|
Reclassification of parking revenue totaling $25.7 million and $23.1 million previously included in "Property rentals revenue" for the years ended December 31, 2018 and 2017 to "Other revenue" in our statements of operations.
|
•
|
Reclassification of tenant reimbursements totaling $39.3 million and $38.0 million for the years ended December 31, 2018 and 2017 to "Property rentals revenue" in our statements of operations.
|
•
|
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 lease) 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 lease intangible assets in "Other assets, net" in our balance sheets, and amounts allocated to below-market leases are recorded as lease intangible liabilities in "Other liabilities, net" in our balance sheets. These intangibles are amortized to "Property rentals revenue" 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 lease intangible assets in "Other assets, net" in our balance sheets and are amortized to "Depreciation and amortization expense" in our statements of operations over the remaining term of the existing lease; and
|
•
|
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 expense" in our statements of operations over the weighted average life of the management contracts.
|
|
Year Ended December 31, 2019
|
||
|
(In thousands)
|
||
Property rentals:
|
|
||
Fixed
|
$
|
458,329
|
|
Variable
|
34,944
|
|
|
Total
|
$
|
493,273
|
|
Year ending December 31,
|
|
Amount
|
||
|
|
(In thousands)
|
||
2020
|
|
$
|
371,332
|
|
2021
|
|
297,603
|
|
|
2022
|
|
265,150
|
|
|
2023
|
|
220,722
|
|
|
2024
|
|
191,946
|
|
|
Thereafter
|
|
933,143
|
|
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
|
|
Year ending December 31,
|
Amount
|
||
|
(In thousands)
|
||
2020
|
$
|
5,999
|
|
2021
|
3,348
|
|
|
2022
|
3,064
|
|
|
2023
|
2,000
|
|
|
2024
|
2,061
|
|
|
Thereafter
|
36,580
|
|
|
Total future minimum lease payments
|
53,052
|
|
|
Imputed interest
|
(24,576
|
)
|
|
Total (1)
|
$
|
28,476
|
|
(1)
|
The total for operating leases of $28.5 million corresponds to lease liabilities related to operating right-of-use assets, which was included in "Other liabilities, net" as of December 31, 2019. See Note 10 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
|
|
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 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 was 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 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 our 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.
|
Date Disposed
|
|
Assets
|
|
Segment
|
|
Location
|
|
Total Square Feet
|
|
Gross Sales Price
|
|
Cash Proceeds from Sale
|
|
Gain on Sale of Real Estate
|
|||||||
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|||||||||||
February 4, 2019
|
|
Commerce Executive / Commerce Metro
Land (1) (2)
|
|
Commercial / Other
|
|
Reston, Virginia
|
|
388,562
|
|
|
$
|
114,950
|
|
|
$
|
117,676
|
|
|
$
|
39,033
|
|
July 31, 2019
|
|
1600 K Street
|
|
Commercial
|
|
Washington, D.C.
|
|
82,653
|
|
|
43,000
|
|
|
40,134
|
|
|
8,088
|
|
|||
December 18, 2019
|
|
Vienna Retail
|
|
Commercial
|
|
Vienna, Virginia
|
|
8,584
|
|
|
7,400
|
|
|
7,005
|
|
|
4,514
|
|
|||
|
|
|
|
|
|
479,799
|
|
|
$
|
165,350
|
|
|
$
|
164,815
|
|
|
51,635
|
|
|||
December 12, 2019
|
|
Central Place Tower (3)
|
|
Commercial
|
|
Arlington, Virginia
|
|
|
|
|
|
|
|
53,356
|
|
||||||
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
104,991
|
|
(1)
|
The sale also included 894,000 square feet of estimated potential development density. The sale was part of a like-kind exchange. See Note 7 for additional information.
|
(2)
|
Cash proceeds include the reimbursement of $4.0 million of tenant improvement costs and leasing commissions paid by us prior to the closing.
|
(3)
|
Represents the gain, net of certain liabilities, on the sale of a 50.0% interest in the entity that owns Central Place Tower and the remeasurement of our remaining 50.0% interest to fair value. See Note 6 for additional information.
|
Assets
|
|
Segment
|
|
Location
|
|
Total Square Feet
|
|
Assets Held for Sale
|
|
Liabilities Related to Assets Held for Sale
|
|||||
|
|
|
|
|
|
|
(In thousands)
|
||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|||||
Pen Place (1)
|
|
Other
|
|
Arlington, Virginia
|
|
—
|
|
|
$
|
73,895
|
|
|
$
|
—
|
|
Metropolitan Park (1)
|
|
Other
|
|
Arlington, Virginia
|
|
—
|
|
|
94,517
|
|
|
—
|
|
||
|
|
|
|
|
|
—
|
|
|
$
|
168,412
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|||||
Commerce Executive /
Commerce Metro Land (2)
|
|
Commercial
|
|
Reston, Virginia
|
|
388,562
|
|
|
$
|
78,981
|
|
|
$
|
3,717
|
|
(1)
|
In March 2019, we entered into agreements for the sale of Pen Place and Metropolitan Park, land sites having an aggregate estimated potential development density of up to approximately 4.1 million square feet, for approximately $293.9 million, subject to customary closing conditions. In January 2020, we sold the Metropolitan Park land sites to Amazon for the gross sales price of $155.0 million, which represents an $11.0 million increase over the previously estimated contract value as the result of an increase in the approved development density on the sites. The sale was part of a like-kind exchange. See Note 7 for additional information.
|
(2)
|
As noted above, we sold Commerce Executive/Commerce Metro Land in February 2019.
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(In thousands)
|
||||||
Tenants (1)
|
$
|
37,823
|
|
|
$
|
31,362
|
|
Third-party real estate services
|
14,541
|
|
|
12,443
|
|
||
Other
|
577
|
|
|
9,463
|
|
||
Allowance for doubtful accounts (1)
|
—
|
|
|
(6,700
|
)
|
||
Total tenant and other receivables, net
|
$
|
52,941
|
|
|
$
|
46,568
|
|
(1)
|
Due to the adoption of Topic 842 as of January 1, 2019, we recognize changes in the assessment of collectability of tenant receivables as adjustments to the specific tenant’s receivable in our balance sheet and to "Property rentals revenue" in our statement of operations. Prior to the adoption of Topic 842, we recorded estimated losses on tenant receivables as an allowance for doubtful accounts in our balance sheets and to "Property operating expenses" in our statements of operations.
|
(1)
|
Ownership interests as of December 31, 2019. We have multiple investments with certain venture partners with varying ownership interests.
|
|
|
Weighted Average Effective
Interest Rate (1) |
|
December 31,
|
||||||
|
|
|
2019
|
|
2018
|
|||||
|
|
|
|
(In thousands)
|
||||||
Variable rate (2)
|
|
4.10%
|
|
$
|
629,479
|
|
|
$
|
461,704
|
|
Fixed rate (3)
|
|
3.98%
|
|
561,236
|
|
|
665,662
|
|
||
Unconsolidated real estate ventures - mortgages payable
|
|
|
|
1,190,715
|
|
|
1,127,366
|
|
||
Unamortized deferred financing costs
|
|
|
|
(2,859
|
)
|
|
(1,998
|
)
|
||
Unconsolidated real estate ventures - mortgages payable, net (4)
|
|
|
|
$
|
1,187,856
|
|
|
$
|
1,125,368
|
|
(1)
|
Weighted average effective interest rate as of December 31, 2019.
|
(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,
|
||||||
|
2019
|
|
2018
|
||||
Combined balance sheet information:
|
(In thousands)
|
||||||
Real estate, net
|
$
|
2,493,961
|
|
|
$
|
2,050,985
|
|
Other assets, net (1)
|
291,092
|
|
|
169,264
|
|
||
Total assets
|
$
|
2,785,053
|
|
|
$
|
2,220,249
|
|
|
|
|
|
||||
Borrowings, net
|
$
|
1,187,856
|
|
|
$
|
1,125,368
|
|
Other liabilities, net (1)
|
168,243
|
|
|
94,845
|
|
||
Total liabilities
|
1,356,099
|
|
|
1,220,213
|
|
||
Total equity
|
1,428,954
|
|
|
1,000,036
|
|
||
Total liabilities and equity
|
$
|
2,785,053
|
|
|
$
|
2,220,249
|
|
(1)
|
On January 1, 2019, our unconsolidated real estate ventures adopted Topic 842, which required the ventures to record operating right-of-use assets totaling $52.4 million and related lease liabilities totaling $44.1 million.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Combined income statement information:
|
(In thousands)
|
||||||||||
Total revenue
|
$
|
266,653
|
|
|
$
|
300,032
|
|
|
$
|
135,256
|
|
Operating income (1)
|
18,041
|
|
|
56,262
|
|
|
14,741
|
|
|||
Net loss
|
(32,507
|
)
|
|
(1,155
|
)
|
|
(7,593
|
)
|
(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,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(In thousands)
|
||||||
Deferred leasing costs
|
|
$
|
205,830
|
|
|
$
|
202,066
|
|
Accumulated amortization
|
|
(79,814
|
)
|
|
(72,465
|
)
|
||
Deferred leasing costs, net
|
|
$
|
126,016
|
|
|
$
|
129,601
|
|
Lease intangible assets, net
|
|
23,644
|
|
|
34,390
|
|
||
Other identified intangible assets, net
|
|
48,620
|
|
|
55,469
|
|
||
Operating right-of-use assets, net (1)
|
|
19,865
|
|
|
—
|
|
||
Prepaid expenses
|
|
12,556
|
|
|
6,482
|
|
||
Deferred financing costs on credit facility, net
|
|
3,071
|
|
|
4,806
|
|
||
Deposits
|
|
3,210
|
|
|
3,633
|
|
||
Derivative agreements, at fair value
|
|
—
|
|
|
10,383
|
|
||
Other
|
|
16,705
|
|
|
20,230
|
|
||
Total other assets, net
|
|
$
|
253,687
|
|
|
$
|
264,994
|
|
(1)
|
Related to our adoption of Topic 842 on January 1, 2019. See Note 2 for additional information.
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in thousands)
|
||||||
Lease intangible assets:
|
|
||||||
In-place leases
|
$
|
33,812
|
|
|
$
|
38,216
|
|
Above-market real estate leases
|
8,635
|
|
|
9,414
|
|
||
Below-market ground leases
|
—
|
|
|
2,215
|
|
||
Total lease intangibles assets
|
42,447
|
|
|
49,845
|
|
||
Accumulated amortization:
|
|
|
|
||||
In-place leases
|
15,231
|
|
|
11,602
|
|
||
Above-market real estate leases
|
3,572
|
|
|
2,405
|
|
||
Below-market ground leases
|
—
|
|
|
1,448
|
|
||
Total accumulated amortization
|
18,803
|
|
|
15,455
|
|
||
Lease intangible assets, net
|
$
|
23,644
|
|
|
$
|
34,390
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in thousands)
|
||||||
Other identified intangible assets:
|
|
||||||
Option to enter into ground lease
|
$
|
17,090
|
|
|
$
|
17,090
|
|
Management and leasing contracts
|
48,900
|
|
|
48,900
|
|
||
Other
|
166
|
|
|
166
|
|
||
Total other identified intangibles assets
|
66,156
|
|
|
66,156
|
|
||
Accumulated amortization:
|
|
|
|
||||
Management and leasing contracts
|
17,385
|
|
|
10,297
|
|
||
Other
|
151
|
|
|
390
|
|
||
Total accumulated amortization
|
17,536
|
|
|
10,687
|
|
||
Other identified intangible assets, net
|
$
|
48,620
|
|
|
$
|
55,469
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
In-place lease amortization (1)
|
$
|
7,375
|
|
|
$
|
11,807
|
|
|
$
|
10,216
|
|
Above-market real estate lease amortization (2)
|
1,730
|
|
|
2,390
|
|
|
1,428
|
|
|||
Below-market ground lease amortization (3)
|
—
|
|
|
85
|
|
|
87
|
|
|||
Management and leasing contract amortization (1)
|
7,088
|
|
|
7,088
|
|
|
3,209
|
|
|||
Other amortization
|
(240
|
)
|
|
191
|
|
|
14
|
|
|||
Total lease and other identified intangible asset
amortization expense
|
$
|
15,953
|
|
|
$
|
21,561
|
|
|
$
|
14,954
|
|
Year ending December 31,
|
|
Amount
|
||
|
|
(in thousands)
|
||
2020
|
|
$
|
12,949
|
|
2021
|
|
9,993
|
|
|
2022
|
|
8,999
|
|
|
2023
|
|
8,510
|
|
|
2024
|
|
7,973
|
|
|
Thereafter
|
|
6,750
|
|
|
Total (1)
|
|
$
|
55,174
|
|
|
|
Weighted Average
Effective Interest Rate (1) |
|
December 31,
|
||||||
|
|
|
2019
|
|
2018
|
|||||
|
|
|
|
(In thousands)
|
||||||
Variable rate (2)
|
|
3.36%
|
|
$
|
2,200
|
|
|
$
|
308,918
|
|
Fixed rate (3)
|
|
4.29%
|
|
1,125,648
|
|
|
1,535,734
|
|
||
Mortgages payable
|
|
|
|
1,127,848
|
|
|
1,844,652
|
|
||
Unamortized deferred financing costs and premium/
discount, net
|
|
|
|
(2,071
|
)
|
|
(6,271
|
)
|
||
Mortgages payable, net
|
|
|
|
$
|
1,125,777
|
|
|
$
|
1,838,381
|
|
(1)
|
Weighted average effective interest rate as of December 31, 2019.
|
(2)
|
Includes a variable rate mortgage payable with an interest rate cap agreement as of December 31, 2018.
|
(3)
|
Includes variable rate mortgages payable with interest rates fixed by interest rate swap agreements.
|
|
|
Effective
|
|
December 31,
|
||||||
|
|
Interest Rate (1)
|
|
2019
|
|
2018
|
||||
|
|
|
|
(In thousands)
|
||||||
Revolving credit facility (2) (3) (4)
|
|
2.86%
|
|
$
|
200,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||
Tranche A-1 Term Loan (5)
|
|
3.32%
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
Tranche A-2 Term Loan (5)
|
|
3.74%
|
|
200,000
|
|
|
200,000
|
|
||
Unsecured term loans
|
|
|
|
300,000
|
|
|
300,000
|
|
||
Unamortized deferred financing costs, net
|
|
|
|
(2,705
|
)
|
|
(2,871
|
)
|
||
Unsecured term loans, net
|
|
|
|
$
|
297,295
|
|
|
$
|
297,129
|
|
(1)
|
Interest rate as of December 31, 2019.
|
(2)
|
As of December 31, 2019 and 2018, letters of credit with an aggregate face amount of $1.5 million and $5.7 million were provided under our revolving credit facility.
|
(3)
|
As of December 31, 2019 and 2018, net deferred financing costs related to our revolving credit facility totaling $3.1 million and $4.8 million were included in "Other assets, net."
|
(4)
|
The interest rate for the revolving credit facility excludes a 0.15% facility fee. In January 2020, the credit facility was amended to extend the maturity date of the revolving credit facility from July 2021 to January 2025, and to reduce its range of interest rates by five basis points to LIBOR plus 1.05% to 1.50%.
|
(5)
|
The interest rate includes the impact of interest rate swap agreements.
|
Year ending December 31,
|
|
Amount
|
||
|
|
(In thousands)
|
||
2020
|
|
$
|
99,341
|
|
2021
|
|
296,227
|
|
|
2022
|
|
107,500
|
|
|
2023
|
|
273,961
|
|
|
2024
|
|
334,290
|
|
|
Thereafter
|
|
516,529
|
|
|
Total
|
|
$
|
1,627,848
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(In thousands)
|
||||||
Lease intangible liabilities
|
$
|
38,577
|
|
|
$
|
40,179
|
|
Accumulated amortization
|
(26,253
|
)
|
|
(26,081
|
)
|
||
Lease intangible liabilities, net
|
$
|
12,324
|
|
|
$
|
14,098
|
|
Prepaid rent
|
23,612
|
|
|
21,998
|
|
||
Lease assumption liabilities
|
17,589
|
|
|
23,105
|
|
||
Lease incentive liabilities
|
20,854
|
|
|
9,317
|
|
||
Lease liabilities related to operating right-of-use assets (1)
|
28,476
|
|
|
—
|
|
||
Finance lease liability (2)
|
—
|
|
|
15,704
|
|
||
Security deposits
|
16,348
|
|
|
17,696
|
|
||
Environmental liabilities
|
17,898
|
|
|
17,898
|
|
||
Ground lease deferred rent payable (3)
|
—
|
|
|
3,510
|
|
||
Net deferred tax liability
|
5,542
|
|
|
6,878
|
|
||
Dividends payable
|
34,012
|
|
|
45,193
|
|
||
Derivative agreements, at fair value
|
17,440
|
|
|
1,723
|
|
||
Other
|
11,947
|
|
|
4,486
|
|
||
Total other liabilities, net
|
$
|
206,042
|
|
|
$
|
181,606
|
|
(1)
|
Related to our adoption of Topic 842 on January 1, 2019. See Note 2 for additional information.
|
(2)
|
In December 2019, we sold a 50.0% interest in Central Place Tower, which resulted in the deconsolidation of the entity that was the lessee to our sole finance lease. See Note 6 for additional information.
|
(3)
|
In connection with our adoption of Topic 842 on January 1, 2019, the ground lease deferred rent payable balance as of December 31, 2018 was included in the initial determination of the operating right-of-use assets. See Note 2 for additional information.
|
Year ending December 31,
|
|
Amount
|
||
|
|
(in thousands)
|
||
2020
|
|
$
|
2,017
|
|
2021
|
|
1,800
|
|
|
2022
|
|
1,781
|
|
|
2023
|
|
1,773
|
|
|
2024
|
|
1,755
|
|
|
Thereafter
|
|
3,198
|
|
|
Total
|
|
$
|
12,324
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Current tax benefit (expense)
|
$
|
(34
|
)
|
|
$
|
20
|
|
|
$
|
(496
|
)
|
Deferred tax benefit
|
1,336
|
|
|
718
|
|
|
10,408
|
|
|||
Income tax benefit
|
$
|
1,302
|
|
|
$
|
738
|
|
|
$
|
9,912
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in thousands)
|
||||||
Deferred tax assets:
|
|
|
|
||||
Accrued bonus
|
$
|
721
|
|
|
$
|
—
|
|
Net operating loss
|
915
|
|
|
2,326
|
|
||
Deferred revenue
|
626
|
|
|
998
|
|
||
Bad debt expense
|
—
|
|
|
583
|
|
||
Charitable contributions
|
435
|
|
|
—
|
|
||
Other
|
217
|
|
|
198
|
|
||
Total deferred tax assets
|
2,914
|
|
|
4,105
|
|
||
Valuation allowance
|
(523
|
)
|
|
(469
|
)
|
||
Total deferred tax assets, net of valuation allowance
|
2,391
|
|
|
3,636
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Management and leasing contracts
|
(7,412
|
)
|
|
(9,905
|
)
|
||
Other
|
(521
|
)
|
|
(609
|
)
|
||
Total deferred tax liabilities
|
(7,933
|
)
|
|
(10,514
|
)
|
||
Net deferred tax liability
|
$
|
(5,542
|
)
|
|
$
|
(6,878
|
)
|
|
Year Ended December 31,
|
||||||||||||||||||||||
|
2019
|
|
2018
|
||||||||||||||||||||
|
JBG SMITH LP
|
|
Consolidated Real Estate Venture
|
|
Total
|
|
JBG SMITH LP
|
|
Consolidated Real Estate Venture
|
|
Total
|
||||||||||||
|
(In thousands)
|
||||||||||||||||||||||
Balance as of beginning of period
|
$
|
552,159
|
|
|
$
|
5,981
|
|
|
$
|
558,140
|
|
|
$
|
603,717
|
|
|
$
|
5,412
|
|
|
$
|
609,129
|
|
OP Unit redemptions
|
(57,318
|
)
|
|
—
|
|
|
(57,318
|
)
|
|
(109,208
|
)
|
|
—
|
|
|
(109,208
|
)
|
||||||
LTIP Units issued in lieu of
cash bonuses (1)
|
3,954
|
|
|
—
|
|
|
3,954
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Net income attributable to
redeemable noncontrolling
interests
|
8,566
|
|
|
7
|
|
|
8,573
|
|
|
6,641
|
|
|
69
|
|
|
6,710
|
|
||||||
Other comprehensive income (loss)
|
(2,584
|
)
|
|
—
|
|
|
(2,584
|
)
|
|
1,384
|
|
|
—
|
|
|
1,384
|
|
||||||
Contributions (distributions)
|
(15,325
|
)
|
|
71
|
|
|
(15,254
|
)
|
|
(18,737
|
)
|
|
500
|
|
|
(18,237
|
)
|
||||||
Share-based compensation expense
|
63,264
|
|
|
—
|
|
|
63,264
|
|
|
52,190
|
|
|
—
|
|
|
52,190
|
|
||||||
Adjustment to redemption value
|
53,983
|
|
|
—
|
|
|
53,983
|
|
|
16,172
|
|
|
—
|
|
|
16,172
|
|
||||||
Balance as of end of period
|
$
|
606,699
|
|
|
$
|
6,059
|
|
|
$
|
612,758
|
|
|
$
|
552,159
|
|
|
$
|
5,981
|
|
|
$
|
558,140
|
|
(1)
|
See Note 13 for additional information.
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested at December 31, 2018
|
2,999,987
|
|
|
$
|
33.39
|
|
Vested
|
(127,735
|
)
|
|
33.39
|
|
|
Unvested at December 31, 2019
|
2,872,252
|
|
|
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, 2018
|
2,655,394
|
|
|
$
|
8.81
|
|
Vested
|
(160,746
|
)
|
|
8.84
|
|
|
Forfeited
|
(9,702
|
)
|
|
8.55
|
|
|
Unvested at December 31, 2019
|
2,484,946
|
|
|
8.81
|
|
|
Year Ended December 31,
|
||||
|
2019
|
|
2018
|
|
2017
|
|
|
||||
Expected volatility
|
18.0% to 24.0%
|
|
20.0% to 22.0%
|
|
17.0% to 19.0%
|
Risk-free interest rate
|
2.3% to 2.6%
|
|
1.9% to 2.6%
|
|
1.3% to 1.5%
|
Post-grant restriction periods
|
2 to 3 years
|
|
2 to 3 years
|
|
2 to 3 years
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested at December 31, 2018
|
962,662
|
|
|
$
|
34.03
|
|
Granted
|
493,777
|
|
|
34.40
|
|
|
Vested
|
(360,703
|
)
|
|
33.15
|
|
|
Forfeited
|
(393
|
)
|
|
34.52
|
|
|
Unvested at December 31, 2019
|
1,095,343
|
|
|
34.35
|
|
|
Year Ended December 31,
|
|||||
|
2019
|
|
2018
|
|
2017
|
|
|
|
|||||
Expected volatility
|
19.0% to 23.0%
|
|
19.9% to 26.0%
|
|
18.0
|
%
|
Dividend yield
|
2.3% to 2.5%
|
|
2.5% to 2.7%
|
|
2.3
|
%
|
Risk-free interest rate
|
2.3% to 2.6%
|
|
2.3% to 3.0%
|
|
1.5
|
%
|
|
Unvested Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested at December 31, 2018
|
1,657,578
|
|
|
$
|
18.27
|
|
Granted
|
478,411
|
|
|
19.49
|
|
|
Forfeited
|
(18,054
|
)
|
|
18.00
|
|
|
Unvested at December 31, 2019
|
2,117,935
|
|
|
18.55
|
|
|
Year Ended December 31,
|
|||
|
2019
|
|
2018
|
|
Expected volatility
|
18.0% to 28.0%
|
|
21.0
|
%
|
Dividend yield
|
2.6% to 3.5%
|
|
2.5
|
%
|
Risk-free interest rate
|
2.2% to 2.4%
|
|
2.0
|
%
|
Expected life
|
6 months
|
|
6 months
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands)
|
||||||||||
Time-Based LTIP Units
|
$
|
11,386
|
|
|
$
|
10,095
|
|
|
$
|
2,211
|
|
Performance-Based LTIP Units
|
8,716
|
|
|
5,271
|
|
|
1,172
|
|
|||
LTIP Units
|
1,000
|
|
|
794
|
|
|
—
|
|
|||
Other equity awards (1)
|
4,535
|
|
|
3,826
|
|
|
1,526
|
|
|||
Share-based compensation expense - other
|
25,637
|
|
|
19,986
|
|
|
4,909
|
|
|||
Formation Awards
|
5,734
|
|
|
5,606
|
|
|
5,169
|
|
|||
OP Units (2)
|
29,826
|
|
|
29,455
|
|
|
21,467
|
|
|||
LTIP Units (2)
|
456
|
|
|
277
|
|
|
2,615
|
|
|||
Special Performance-Based LTIP Units (3)
|
2,843
|
|
|
323
|
|
|
—
|
|
|||
Special Time-Based LTIP Units (3)
|
3,303
|
|
|
369
|
|
|
—
|
|
|||
Share-based compensation related to
Formation Transaction and special equity
awards (4)
|
42,162
|
|
|
36,030
|
|
|
29,251
|
|
|||
Total share-based compensation expense
|
67,799
|
|
|
56,016
|
|
|
34,160
|
|
|||
Less amount capitalized
|
(2,526
|
)
|
|
(3,341
|
)
|
|
(467
|
)
|
|||
Share-based compensation expense
|
$
|
65,273
|
|
|
$
|
52,675
|
|
|
$
|
33,693
|
|
(1)
|
For the years ended December 31, 2019 and 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 the subsequent year related to past service in the form of fully vested LTIP Units and related to our ESPP. For the year ended December 31, 2017, 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)
|
Represents equity awards issued related to our successful pursuit of Amazon's additional headquarters in National Landing.
|
(4)
|
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,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands)
|
||||||||||
Relocation of corporate headquarters (1)
|
$
|
10,900
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Demolition costs (2)
|
5,432
|
|
|
—
|
|
|
—
|
|
|||
Formation transaction and integration costs (3)
|
5,252
|
|
|
15,907
|
|
|
127,739
|
|
|||
Completed, potential and pursued transaction expenses
|
651
|
|
|
9,008
|
|
|
—
|
|
|||
Other (4)
|
1,000
|
|
|
2,791
|
|
|
—
|
|
|||
Transaction and other costs
|
$
|
23,235
|
|
|
$
|
27,706
|
|
|
$
|
127,739
|
|
(1)
|
In November 2019, we relocated our corporate headquarters. Upon the relocation of our corporate headquarters, we incurred an impairment charge on the right-of-use assets for leases related to our former corporate headquarters as well as other costs. See Note 17 for more information.
|
(2)
|
Related to 1900 Crystal Drive.
|
(3)
|
For the year ended December 31, 2019 includes integration and severance costs. For the year ended December 31, 2018 includes transition services provided by our former parent, and integration and severance costs. For the year ended December 31, 2017 includes severance and transaction bonus expense of $40.8 million, investment banking fees of $33.6 million, legal fees of $13.9 million and accounting fees of $10.8 million.
|
(4)
|
For the year ended December 31, 2019 represents a contribution to the Washington Housing Conservancy. For the year ended December 31, 2018 represents costs related to the successful pursuit of Amazon's additional headquarters at our properties in National Landing.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands)
|
||||||||||
Interest expense
|
$
|
79,234
|
|
|
$
|
91,651
|
|
|
$
|
69,178
|
|
Amortization of deferred financing costs
|
3,217
|
|
|
4,661
|
|
|
3,011
|
|
|||
Net loss (gain) on derivative financial instruments
not designated as cash flow hedges: |
|
|
|
|
|
||||||
Net unrealized
|
50
|
|
|
(926
|
)
|
|
(1,348
|
)
|
|||
Net realized
|
—
|
|
|
(135
|
)
|
|
27
|
|
|||
Capitalized interest
|
(29,806
|
)
|
|
(20,804
|
)
|
|
(12,727
|
)
|
|||
Interest expense
|
$
|
52,695
|
|
|
$
|
74,447
|
|
|
$
|
58,141
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands, except per share amounts)
|
||||||||||
Net income (loss)
|
$
|
74,144
|
|
|
$
|
46,613
|
|
|
$
|
(79,084
|
)
|
Net (income) loss attributable to redeemable
noncontrolling interests
|
(8,573
|
)
|
|
(6,710
|
)
|
|
7,328
|
|
|||
Net loss attributable to noncontrolling interests
|
—
|
|
|
21
|
|
|
3
|
|
|||
Net income (loss) attributable to common shareholders
|
65,571
|
|
|
39,924
|
|
|
(71,753
|
)
|
|||
Distributions to participating securities
|
(2,489
|
)
|
|
(2,599
|
)
|
|
(1,655
|
)
|
|||
Net income (loss) available to common shareholders
— basic and diluted
|
$
|
63,082
|
|
|
$
|
37,325
|
|
|
$
|
(73,408
|
)
|
|
|
|
|
|
|
||||||
Weighted average number of common shares
outstanding — basic and diluted
|
130,687
|
|
|
119,176
|
|
|
105,359
|
|
|||
|
|
|
|
|
|
||||||
Earnings (loss) per common share:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.48
|
|
|
$
|
0.31
|
|
|
$
|
(0.70
|
)
|
Diluted
|
$
|
0.48
|
|
|
$
|
0.31
|
|
|
(0.70
|
)
|
|
Fair Value Measurements
|
||||||||||||||
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
December 31, 2019
|
(In thousands)
|
||||||||||||||
Derivative financial instruments designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Classified as liabilities in "Other liabilities, net"
|
$
|
17,440
|
|
|
—
|
|
|
$
|
17,440
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
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, 2019
|
|
December 31, 2018
|
||||||||||||
|
Carrying
Amount (1)
|
|
Fair Value
|
|
Carrying
Amount (1)
|
|
Fair Value
|
||||||||
|
(In thousands)
|
||||||||||||||
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
Mortgages payable
|
$
|
1,127,848
|
|
|
$
|
1,162,890
|
|
|
$
|
1,844,652
|
|
|
$
|
1,870,078
|
|
Revolving credit facility
|
200,000
|
|
|
200,177
|
|
|
—
|
|
|
—
|
|
||||
Unsecured term loans
|
300,000
|
|
|
300,607
|
|
|
300,000
|
|
|
300,727
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands)
|
||||||||||
Property management fees
|
$
|
22,437
|
|
|
$
|
24,831
|
|
|
$
|
16,022
|
|
Asset management fees
|
14,045
|
|
|
14,910
|
|
|
10,083
|
|
|||
Leasing fees
|
7,377
|
|
|
6,658
|
|
|
3,639
|
|
|||
Development fees
|
15,655
|
|
|
7,592
|
|
|
3,653
|
|
|||
Construction management fees
|
1,669
|
|
|
2,892
|
|
|
2,220
|
|
|||
Other service revenue
|
4,269
|
|
|
2,801
|
|
|
712
|
|
|||
Third-party real estate services revenue,
excluding reimbursements
|
65,452
|
|
|
59,684
|
|
|
36,329
|
|
|||
Reimbursements revenue (1)
|
55,434
|
|
|
39,015
|
|
|
26,907
|
|
|||
Third-party real estate services revenue,
including reimbursements
|
$
|
120,886
|
|
|
$
|
98,699
|
|
|
$
|
63,236
|
|
(1)
|
Represents reimbursement of expenses incurred by us on behalf of third parties, including allocated payroll costs and amounts paid to third-party contractors for construction management projects.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands)
|
||||||||||
Net income (loss) attributable to common shareholders
|
$
|
65,571
|
|
|
$
|
39,924
|
|
|
$
|
(71,753
|
)
|
Add:
|
|
|
|
|
|
||||||
Depreciation and amortization expense
|
191,580
|
|
|
211,436
|
|
|
161,659
|
|
|||
General and administrative expense:
|
|
|
|
|
|
||||||
Corporate and other
|
46,822
|
|
|
33,728
|
|
|
39,350
|
|
|||
Third-party real estate services
|
113,495
|
|
|
89,826
|
|
|
51,919
|
|
|||
Share-based compensation related to Formation
Transaction and special equity awards
|
42,162
|
|
|
36,030
|
|
|
29,251
|
|
|||
Transaction and other costs
|
23,235
|
|
|
27,706
|
|
|
127,739
|
|
|||
Interest expense
|
52,695
|
|
|
74,447
|
|
|
58,141
|
|
|||
Loss on extinguishment of debt
|
5,805
|
|
|
5,153
|
|
|
701
|
|
|||
Reduction of gain (gain) on bargain purchase
|
—
|
|
|
7,606
|
|
|
(24,376
|
)
|
|||
Income tax benefit
|
(1,302
|
)
|
|
(738
|
)
|
|
(9,912
|
)
|
|||
Net income (loss) attributable to redeemable noncontrolling
interests |
8,573
|
|
|
6,710
|
|
|
(7,328
|
)
|
|||
Less:
|
|
|
|
|
|
||||||
Third-party real estate services, including reimbursements
|
120,886
|
|
|
98,699
|
|
|
63,236
|
|
|||
Other revenue (1)
|
7,638
|
|
|
6,358
|
|
|
5,167
|
|
|||
Income (loss) from unconsolidated real estate ventures, net
|
(1,395
|
)
|
|
39,409
|
|
|
(4,143
|
)
|
|||
Interest and other income, net
|
5,385
|
|
|
15,168
|
|
|
1,788
|
|
|||
Gain on sale of real estate
|
104,991
|
|
|
52,183
|
|
|
—
|
|
|||
Net loss attributable to noncontrolling interests
|
—
|
|
|
21
|
|
|
3
|
|
|||
Consolidated NOI
|
$
|
311,131
|
|
|
$
|
319,990
|
|
|
$
|
289,340
|
|
(1)
|
Excludes parking revenue of $26.0 million, $25.7 million and $23.1 million for each of the three years in the period ended December 31, 2019.
|
|
Year Ended December 31, 2019
|
|||||||||||||||
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
|||||||||
|
(In thousands)
|
|||||||||||||||
Property rentals revenue
|
$
|
383,311
|
|
|
$
|
116,330
|
|
|
$
|
(6,368
|
)
|
|
$
|
493,273
|
|
|
Other property revenue
|
25,593
|
|
|
380
|
|
|
—
|
|
|
25,973
|
|
|||||
Total property revenue
|
408,904
|
|
|
116,710
|
|
|
(6,368
|
)
|
|
519,246
|
|
|||||
Property expense:
|
|
|
|
|
|
—
|
|
|
||||||||
Property operating
|
113,177
|
|
|
35,236
|
|
|
(10,791
|
)
|
|
137,622
|
|
|||||
Real estate taxes
|
50,115
|
|
|
15,021
|
|
|
5,357
|
|
|
70,493
|
|
|||||
Total property expense
|
163,292
|
|
|
50,257
|
|
|
(5,434
|
)
|
|
208,115
|
|
|||||
Consolidated NOI
|
$
|
245,612
|
|
|
$
|
66,453
|
|
|
$
|
(934
|
)
|
|
$
|
311,131
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
||||||||
|
(In thousands)
|
||||||||||||||
Property rentals revenue
|
$
|
404,826
|
|
|
$
|
108,989
|
|
|
$
|
(368
|
)
|
|
$
|
513,447
|
|
Other property revenue
|
25,216
|
|
|
368
|
|
|
94
|
|
|
25,678
|
|
||||
Total property revenue
|
430,042
|
|
|
109,357
|
|
|
(274
|
)
|
|
539,125
|
|
||||
Property expense:
|
|
|
|
|
|
|
|
||||||||
Property operating
|
118,288
|
|
|
31,502
|
|
|
(1,709
|
)
|
|
148,081
|
|
||||
Real estate taxes
|
53,324
|
|
|
14,280
|
|
|
3,450
|
|
|
71,054
|
|
||||
Total property 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)
|
|||||||||||||||
Property rentals revenue
|
$
|
361,121
|
|
|
$
|
91,294
|
|
|
$
|
(874
|
)
|
|
$
|
451,541
|
|
|
Other property revenue
|
22,776
|
|
|
275
|
|
|
18
|
|
|
23,069
|
|
|||||
Total property revenue
|
383,897
|
|
|
91,569
|
|
|
(856
|
)
|
|
474,610
|
|
|||||
Property expense:
|
|
|
|
|
|
—
|
|
|
||||||||
Property operating
|
97,701
|
|
|
24,623
|
|
|
(3,488
|
)
|
|
118,836
|
|
|||||
Real estate taxes
|
50,546
|
|
|
11,030
|
|
|
4,858
|
|
|
66,434
|
|
|||||
Total property expense
|
148,247
|
|
|
35,653
|
|
|
1,370
|
|
|
185,270
|
|
|||||
Consolidated NOI
|
$
|
235,650
|
|
|
$
|
55,916
|
|
|
$
|
(2,226
|
)
|
|
$
|
289,340
|
|
|
Commercial
|
|
Multifamily
|
|
Other
|
|
Total
|
||||||||
December 31, 2019
|
(In thousands)
|
||||||||||||||
Real estate, at cost
|
$
|
3,415,294
|
|
|
$
|
1,998,297
|
|
|
$
|
361,928
|
|
|
$
|
5,775,519
|
|
Investments in unconsolidated real estate ventures
|
396,199
|
|
|
107,882
|
|
|
38,945
|
|
|
543,026
|
|
||||
Total assets (1)
|
3,361,122
|
|
|
1,682,872
|
|
|
942,257
|
|
|
5,986,251
|
|
||||
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
Real estate, at cost
|
$
|
3,634,472
|
|
|
$
|
1,656,974
|
|
|
$
|
501,288
|
|
|
$
|
5,792,734
|
|
Investments in 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
|
|
(1)
|
Includes assets held for sale. See Note 4 for additional information.
|
20.
|
Transactions with Vornado and Related Parties
|
2019
|
First Quarter (1)
|
|
Second Quarter
|
|
Third Quarter (2)
|
|
Fourth Quarter (3)
|
||||||||
|
(In thousands, except per share data)
|
||||||||||||||
Total revenue
|
$
|
155,199
|
|
|
$
|
160,617
|
|
|
$
|
167,077
|
|
|
$
|
164,877
|
|
Net income (loss)
|
28,248
|
|
|
(3,328
|
)
|
|
10,532
|
|
|
38,692
|
|
||||
Net income (loss) attributable to common shareholders
|
24,861
|
|
|
(3,040
|
)
|
|
9,360
|
|
|
34,390
|
|
||||
Earnings (loss) per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
0.20
|
|
|
(0.03
|
)
|
|
0.06
|
|
|
0.25
|
|
||||
Diluted
|
0.20
|
|
|
(0.03
|
)
|
|
0.06
|
|
|
0.25
|
|
(1)
|
During the first quarter of 2019, we recognized a gain on the sale of real estate of $39.0 million from the sale of Commerce Executive/Commerce Metro Land.
|
(2)
|
During the third quarter of 2019, we recognized a gain on the sale of real estate of $8.1 million from the sale of 1600 K Street.
|
(3)
|
During the fourth quarter of 2019, we recognized an aggregate gain on the sale of real estate of $57.9 million, from the sale of Vienna Retail, and the partial sale and remeasurement of our remaining interest subsequent to the transfer of control in the real estate venture that owns Central Place Tower. Additionally, during the fourth quarter of 2019, we incurred an impairment charge of $10.2 million and certain additional expenses related to the relocation of our corporate headquarters.
|
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 an aggregate 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's additional headquarter, and costs related to other completed, potential and pursued transactions, and an aggregate gain on the sale of real estate of $6.4 million, from the sale of 1233 20th Street and the out-of-service portion of Falkland Chase - North.
|
•
|
dealers in securities or currencies;
|
•
|
traders in securities that elect to use a mark-to-market method of accounting for their securities holdings;
|
•
|
banks;
|
•
|
life insurance companies;
|
•
|
tax-exempt organizations;
|
•
|
certain insurance companies;
|
•
|
persons liable for the alternative minimum tax;
|
•
|
persons that hold shares that are a hedge, that are hedged against interest rate or currency risks or that are part of a straddle or conversion transaction;
|
•
|
persons that purchase or sell shares as part of a wash sale for tax purposes;
|
•
|
persons who do not hold our shares as capital assets; and
|
•
|
U.S. shareholders whose functional currency is not the U.S. dollar.
|
•
|
First, we will have to pay tax at regular corporate rates on any undistributed real estate investment trust taxable income, including undistributed net capital gains.
|
•
|
Second, if we elect to treat property that we acquire in connection with certain leasehold terminations or a foreclosure of a mortgage loan as "foreclosure property," we may thereby avoid (i) the 100% prohibited transactions tax on gain from a resale of that property (if the sale otherwise would constitute a prohibited transaction); and (ii) the inclusion of any income from such property as non-qualifying income for purposes of the REIT gross income tests discussed below. Income from the sale or operation of the property may be subject to U.S. federal corporate income tax at the highest applicable rate (currently 21%).
|
•
|
Third, if we have net income from "prohibited transactions," as defined in the Code, we will have to pay a 100% tax on that income. Prohibited transactions are, in general, certain sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business.
|
•
|
Fourth, if we should fail to satisfy the 75% gross income test or the 95% gross income test, as discussed below under "-Requirements for Qualification-Income Tests," but have nonetheless maintained our qualification as a REIT because we have satisfied some other requirements, we will have to pay a 100% tax on an amount equal to (a) the gross income attributable to the greater of (i) 75% of our gross income over the amount of gross income that is qualifying income for purposes of the 75% test, and (ii) 95% of our gross income over the amount of gross income that is qualifying income for purposes of the 95% test, multiplied by (b) a fraction intended to reflect our profitability.
|
•
|
Fifth, if we should fail to distribute during each calendar year at least the sum of (1) 85% of our real estate investment trust ordinary income for that year, (2) 95% of our real estate investment trust capital gain net income for that year and (3) any undistributed taxable income from prior periods, we would have to pay a 4% excise tax on the excess of that required distribution over the sum of the amounts actually distributed and retained amounts on which income tax is paid at the corporate level.
|
•
|
Sixth, if we acquire any asset from a C corporation in certain transactions in which we must adopt the basis of the asset or any other property in the hands of the C corporation as the basis of the asset in our hands, and we recognize gain on the disposition of that asset during the five-year period beginning on the date on which we acquired that asset, then we will have to pay tax on the built-in gain at the highest regular corporate rate. A C corporation means generally a corporation that has to pay full corporate-level tax.
|
•
|
Seventh, if we derive "excess inclusion income" from a residual interest in a real estate mortgage investment conduit, or "REMIC," or certain interests in a taxable mortgage pool, or "TMP," we could be subject to corporate level federal income tax at a 21% rate to the extent that such income is allocable to certain types of tax-exempt shareholders that are not subject to unrelated business income tax, such as government entities.
|
•
|
Eighth, if we receive non-arm’s-length income from a "taxable REIT subsidiary" (as defined under "-Requirements for Qualification-Asset Tests"), or as a result of services provided by a taxable REIT subsidiary to our tenants or to us, we will be subject to a 100% tax on the amount of our non-arm’s-length income.
|
•
|
Ninth, if we fail to satisfy a REIT asset test, as described below, due to reasonable cause and we nonetheless maintain our REIT qualification because of specified cure provisions, we will generally be required to pay a tax equal to the greater of $50,000 or the highest corporate tax rate multiplied by the net income generated by the nonqualifying assets that caused us to fail such test.
|
•
|
Tenth, if we fail to satisfy any provision of the Code that would result in our failure to qualify as a REIT (other than a violation of the REIT gross income tests or a violation of the asset tests described below) and the violation is due to reasonable cause, we may retain our REIT qualification but will be required to pay a penalty of $50,000 for each such failure.
|
•
|
Eleventh, we have a number of taxable REIT subsidiaries, the net income of which will be subject to U.S. federal, state and local corporate income tax.
|
•
|
which is managed by one or more directors or trustees;
|
•
|
the beneficial ownership of which is evidenced by transferable shares, or by transferable certificates of beneficial interest;
|
•
|
that would otherwise be taxable as a domestic corporation, but for Sections 856 through 859 of the Code;
|
•
|
that is neither a financial institution nor an insurance company to which certain provisions of the Code apply;
|
•
|
the beneficial ownership of which is held by 100 or more persons (except with respect to the first taxable year for which an election to be taxed as a REIT is made);
|
•
|
during the last half of each taxable year, not more than 50% in value of the outstanding shares of which is owned, directly or constructively, by five or fewer individuals, as defined in the Code to include certain entities (the "not closely held requirement") (except with respect to the first taxable year for which an election to be taxed as a REIT is made); and
|
•
|
that meets certain other tests, including tests described below regarding the nature of its income and assets.
|
•
|
First, we must derive at least 75% of our gross income, excluding gross income from prohibited transactions, for each taxable year directly or indirectly from investments relating to real property, mortgages on real property or investments in REIT equity securities, including "rents from real property," as defined in the Code, or from certain types of temporary investments. Rents from real property generally include our expenses that are paid or reimbursed by tenants.
|
•
|
Second, at least 95% of our gross income, excluding gross income from prohibited transactions, for each taxable year must be derived from real property investments as described in the preceding bullet point, dividends, interest and gain from the sale or disposition of stock or securities, or from any combination of these types of sources.
|
•
|
First, the amount of rent must not be based in whole or in part on the income or profits of any person. However, an amount received or accrued generally will not be excluded from rents from real property solely because it is based on a fixed percentage or percentages of receipts or sales.
|
•
|
Second, the Code provides that rents received from a tenant will not qualify as rents from real property in satisfying the gross income tests if the REIT, directly or under the applicable attribution rules, owns a 10% or greater interest in that tenant; except that rents received from a taxable REIT subsidiary under certain circumstances qualify as rents from real property even if we own more than a 10% interest in the subsidiary. We refer to a tenant in which we own a 10% or greater interest as a "related party tenant."
|
•
|
Third, if rent attributable to personal property leased in connection with a lease of real property is greater than 15% of the total rent received under the lease, then the portion of rent attributable to the personal property will not qualify as rents from real property.
|
•
|
Finally, for rents received to qualify as rents from real property, the REIT generally must not operate or manage the property or furnish or render services to the tenants of the property, other than through an independent contractor from whom the REIT derives no revenue or through a taxable REIT subsidiary. However, we may directly perform certain services that landlords usually or customarily render when renting space for occupancy only or that are not considered rendered to the occupant of the property.
|
•
|
Our failure to meet the income tests was due to reasonable cause and not due to willful neglect; and
|
•
|
We file a schedule of each item of income in excess of the limitations described above in accordance with regulations to be prescribed by the IRS.
|
•
|
First, at least 75% of the value of our total assets must be represented by real estate assets, including (a) real estate assets held by our qualified REIT subsidiaries, our allocable share of real estate assets held by partnerships in which we own an interest and stock issued by another REIT, (b) for a period of one year from the date of our receipt of proceeds of an offering of our shares of beneficial interest or publicly offered debt with a term of at least five years, stock or debt instruments purchased
|
•
|
Second, not more than 25% of our total assets may be represented by securities other than those in the 75% asset class (except that not more than 25% of the REIT’s total assets may be represented by "nonqualified" debt instruments issued by publicly offered REITs). For this purpose, a "nonqualified" debt instrument issued by a publicly offered REIT is any real estate asset that would cease to be a real estate asset if the definition of a real estate asset was applied without regard to the reference to debt instruments issued by publicly offered REITs.
|
•
|
Third, not more than 20% of our total assets may constitute securities issued by taxable REIT subsidiaries and, of the investments included in the 25% asset class, the value of any one issuer’s securities, other than equity securities issued by another REIT or securities issued by a taxable REIT subsidiary, owned by us may not exceed 5% of the value of our total assets.
|
•
|
Fourth, we may not own more than 10% of the vote or value of the outstanding securities of any one issuer, except for issuers that are REITs, qualified REIT subsidiaries or taxable REIT subsidiaries, or certain securities that qualify under a safe harbor provision of the Code (such as so-called "straight-debt" securities).
|
•
|
a citizen or resident of the United States;
|
•
|
a domestic corporation;
|
•
|
an estate whose income is subject to U.S. federal income taxation regardless of its source; or
|
•
|
a trust if a United States court can exercise primary supervision over the trust’s administration and one or more United States persons have authority to control all substantial decisions of the trust.
|
•
|
is described in Section 401(a) of the Code;
|
•
|
is tax-exempt under Section 501(a) of the Code; and
|
•
|
holds more than 10% (by value) of the equity interests in the REIT.
|
•
|
it would not have qualified as a REIT but for the fact that Section 856(h)(3) of the Code provides that stock owned by qualified trusts will be treated, for purposes of the "not closely held" requirement, as owned by the beneficiaries of the trust (rather than by the trust itself); and
|
•
|
either (a) at least one qualified trust holds more than 25% by value of the interests in the REIT or (b) one or more qualified trusts, each of which owns more than 10% by value of the interests in the REIT, hold in the aggregate more than 50% by value of the interests in the REIT.
|
•
|
A shareholder who participates in the dividend reinvestment feature of the DRIP and whose dividends are reinvested in our shares purchased from us will generally be treated for U.S. federal income tax purposes as having received the gross amount of any cash distributions which would have been paid by us to such a shareholder had they not elected to participate. The amount of the distribution deemed received will be reported on the Form 1099-DIV received by the shareholder.
|
•
|
A shareholder who participates in the dividend reinvestment feature of the DRIP and whose dividends are reinvested in our shares purchased in the open market, will generally be treated for U.S. federal income tax purposes as having received (and will receive a Form 1099-DIV reporting) the gross amount of any cash distributions which would have been paid by us to such a shareholder had they not elected to participate (plus any brokerage fees and any other expenses deducted from the amount of the distribution reinvested) on the date the dividends are reinvested.
|
Report of Independent Registered Public Accounting Firm
|
Consolidated Balance Sheets as of December 31, 2019 and 2018
|
Consolidated and Combined Statements of Operations for the years ended December 31, 2019, 2018 and 2017
|
Consolidated and Combined Statements of Comprehensive Income (Loss) for the years ended December 31, 2019, 2018 and 2017
|
Consolidated and Combined Statements of Equity for the years ended December 31, 2019, 2018 and 2017
|
Consolidated and Combined Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
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:
|
|
|
|
|
|
|
|
|
|
||||||||||
2019 (2)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2018
|
$
|
6,285
|
|
|
$
|
3,298
|
|
|
$
|
—
|
|
|
$
|
(1,989
|
)
|
|
$
|
7,594
|
|
2017
|
$
|
4,526
|
|
|
$
|
3,807
|
|
|
$
|
—
|
|
|
$
|
(2,048
|
)
|
|
$
|
6,285
|
|
(1)
|
Includes allowance for doubtful accounts related to tenant and other receivables and deferred rent receivable.
|
(2)
|
Due to the adoption of Topic 842 as of January 1, 2019, we recognize changes in the assessment of collectability of tenant receivables as adjustments to the specific tenant’s receivable in our balance sheet and to "Property rentals revenue" in our statement of operations. Prior to the adoption of Topic 842, we recorded estimated losses on tenant receivables as an allowance for doubtful accounts in our balance sheets and to "Property operating expenses" in our statements of operations.
|
|
|
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
|
$
|
—
|
|
$
|
69,393
|
|
$
|
143,320
|
|
$
|
26,516
|
|
$
|
68,612
|
|
$
|
170,617
|
|
$
|
239,229
|
|
$
|
59,237
|
|
1956
|
2007
|
2101 L Street
|
134,290
|
|
32,815
|
|
51,642
|
|
94,247
|
|
39,768
|
|
138,936
|
|
178,704
|
|
43,962
|
|
1975
|
2003
|
||||||||
1730 M Street
|
47,500
|
|
10,095
|
|
17,541
|
|
17,207
|
|
10,687
|
|
34,156
|
|
44,843
|
|
14,154
|
|
|
2002, 2006
|
||||||||
1700 M Street
|
—
|
|
34,178
|
|
46,938
|
|
(26,130
|
)
|
54,986
|
|
—
|
|
54,986
|
|
—
|
|
1964
|
2002
|
||||||||
Courthouse Plaza 1 and 2
|
2,200
|
|
—
|
|
105,475
|
|
55,168
|
|
—
|
|
160,643
|
|
160,643
|
|
66,985
|
|
1989
|
2002
|
||||||||
2121 Crystal Drive
|
133,960
|
|
21,503
|
|
87,329
|
|
31,234
|
|
22,361
|
|
117,705
|
|
140,066
|
|
51,920
|
|
1985
|
2002
|
||||||||
2345 Crystal Drive
|
—
|
|
23,126
|
|
93,918
|
|
47,870
|
|
23,882
|
|
141,032
|
|
164,914
|
|
59,290
|
|
1988
|
2002
|
||||||||
2231 Crystal Drive
|
—
|
|
20,611
|
|
83,705
|
|
22,116
|
|
21,311
|
|
105,121
|
|
126,432
|
|
46,350
|
|
1987
|
2002
|
||||||||
1550 Crystal Drive
|
—
|
|
17,988
|
|
70,525
|
|
27,967
|
|
18,175
|
|
98,305
|
|
116,480
|
|
42,082
|
|
1980
|
2002
|
||||||||
RTC - West
|
92,846
|
|
30,326
|
|
134,108
|
|
11,160
|
|
30,425
|
|
145,169
|
|
175,594
|
|
16,791
|
|
1988
|
2017
|
||||||||
RTC - West Retail
|
2,897
|
|
2,894
|
|
—
|
|
8,480
|
|
2,894
|
|
8,480
|
|
11,374
|
|
709
|
|
2017
|
2017
|
||||||||
2011 Crystal Drive
|
—
|
|
18,940
|
|
76,921
|
|
42,909
|
|
19,257
|
|
119,513
|
|
138,770
|
|
53,009
|
|
1984
|
2002
|
||||||||
2451 Crystal Drive
|
—
|
|
16,755
|
|
68,047
|
|
27,955
|
|
12,271
|
|
100,486
|
|
112,757
|
|
42,294
|
|
1990
|
2002
|
||||||||
1235 S. Clark Street
|
78,000
|
|
15,826
|
|
56,090
|
|
31,131
|
|
16,444
|
|
86,603
|
|
103,047
|
|
36,804
|
|
1981
|
2002
|
||||||||
241 18th Street S.
|
—
|
|
13,867
|
|
54,169
|
|
40,229
|
|
17,018
|
|
91,247
|
|
108,265
|
|
36,854
|
|
1977
|
2002
|
||||||||
251 18th Street S.
|
34,152
|
|
12,305
|
|
49,360
|
|
57,055
|
|
15,859
|
|
102,861
|
|
118,720
|
|
44,679
|
|
1975
|
2002
|
||||||||
1215 S. Clark Street
|
—
|
|
13,636
|
|
48,380
|
|
54,977
|
|
14,149
|
|
102,844
|
|
116,993
|
|
36,644
|
|
1983
|
2002
|
||||||||
201 12th Street S.
|
32,728
|
|
14,766
|
|
52,750
|
|
24,350
|
|
15,257
|
|
76,609
|
|
91,866
|
|
33,639
|
|
1987
|
2002
|
||||||||
800 North Glebe Road
|
107,500
|
|
28,168
|
|
140,983
|
|
2,290
|
|
28,168
|
|
143,273
|
|
171,441
|
|
14,785
|
|
2012
|
2017
|
||||||||
2200 Crystal Drive
|
—
|
|
13,104
|
|
30,050
|
|
34,931
|
|
13,565
|
|
64,520
|
|
78,085
|
|
21,773
|
|
1968
|
2002
|
||||||||
1225 S. Clark Street
|
—
|
|
11,176
|
|
43,495
|
|
24,169
|
|
11,601
|
|
67,239
|
|
78,840
|
|
28,228
|
|
1968
|
2002
|
||||||||
1901 South Bell Street
|
—
|
|
11,669
|
|
36,918
|
|
21,205
|
|
12,117
|
|
57,675
|
|
69,792
|
|
26,461
|
|
1982
|
2002
|
||||||||
Crystal City Marriott
|
—
|
|
8,000
|
|
47,191
|
|
22,029
|
|
8,045
|
|
69,175
|
|
77,220
|
|
24,859
|
|
1968
|
2004
|
||||||||
2100 Crystal Drive
|
—
|
|
10,287
|
|
23,590
|
|
31,845
|
|
10,686
|
|
55,036
|
|
65,722
|
|
25,709
|
|
1968
|
2002
|
||||||||
1800 South Bell Street
|
—
|
|
—
|
|
28,702
|
|
8,370
|
|
213
|
|
36,859
|
|
37,072
|
|
3,807
|
|
1985
|
2002
|
||||||||
200 12th Street S.
|
16,439
|
|
8,016
|
|
30,552
|
|
19,867
|
|
8,320
|
|
50,115
|
|
58,435
|
|
22,991
|
|
1967
|
2002
|
||||||||
2001 Richmond Highway
|
—
|
|
7,300
|
|
16,746
|
|
11,722
|
|
7,520
|
|
28,248
|
|
35,768
|
|
12,628
|
|
1969
|
2002
|
||||||||
Crystal City Shops at 2100
|
—
|
|
4,059
|
|
9,309
|
|
3,664
|
|
4,049
|
|
12,983
|
|
17,032
|
|
5,712
|
|
1968
|
2002
|
||||||||
Crystal Drive Retail
|
—
|
|
—
|
|
20,465
|
|
3,194
|
|
55
|
|
23,604
|
|
23,659
|
|
11,315
|
|
2003
|
2004
|
||||||||
7200 Wisconsin Avenue
|
—
|
|
34,683
|
|
92,059
|
|
10,430
|
|
34,683
|
|
102,489
|
|
137,172
|
|
9,361
|
|
1986
|
2017
|
||||||||
One Democracy Plaza
|
—
|
|
—
|
|
33,628
|
|
8,494
|
|
—
|
|
42,122
|
|
42,122
|
|
25,817
|
|
1987
|
2002
|
||||||||
4749 Bethesda Avenue Retail
|
—
|
|
2,480
|
|
11,830
|
|
53
|
|
2,872
|
|
11,491
|
|
14,363
|
|
599
|
|
2016
|
2017
|
||||||||
4747 Bethesda Avenue
|
—
|
|
29,030
|
|
10,040
|
|
126,535
|
|
29,492
|
|
136,113
|
|
165,605
|
|
837
|
|
2019
|
2017
|
||||||||
Commercial Construction Assets
|
|
|
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
1770 Crystal Drive
|
—
|
|
10,771
|
|
44,276
|
|
30,727
|
|
—
|
|
85,774
|
|
85,774
|
|
—
|
|
1974-1980
|
2002
|
||||||||
Central District Retail
|
—
|
|
4,194
|
|
—
|
|
48,807
|
|
—
|
|
53,001
|
|
53,001
|
|
—
|
|
|
2002
|
||||||||
Multifamily Operating Assets
|
|
|
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
Fort Totten Square
|
—
|
|
24,390
|
|
90,404
|
|
995
|
|
24,395
|
|
91,394
|
|
115,789
|
|
9,227
|
|
2015
|
2017
|
||||||||
WestEnd25
|
96,227
|
|
67,049
|
|
5,039
|
|
111,284
|
|
68,213
|
|
115,159
|
|
183,372
|
|
30,478
|
|
2017
|
2019
|
||||||||
F1RST Residences
|
—
|
|
31,064
|
|
133,256
|
|
10
|
|
31,064
|
|
133,266
|
|
164,330
|
|
421
|
|
2009
|
2007
|
||||||||
1221 Van Street
|
—
|
|
27,386
|
|
63,775
|
|
27,162
|
|
28,198
|
|
90,125
|
|
118,323
|
|
7,905
|
|
2015
|
2017
|
||||||||
North End Retail
|
—
|
|
5,847
|
|
9,333
|
|
(301
|
)
|
5,871
|
|
9,008
|
|
14,879
|
|
723
|
|
1960
|
2007
|
||||||||
RiverHouse Apartments
|
307,710
|
|
118,421
|
|
125,078
|
|
90,748
|
|
138,946
|
|
195,301
|
|
334,247
|
|
70,549
|
|
2016
|
2007
|
||||||||
The Bartlett
|
—
|
|
41,687
|
|
—
|
|
225,461
|
|
41,868
|
|
225,280
|
|
267,148
|
|
21,948
|
|
2009
|
2017
|
||||||||
220 20th Street
|
—
|
|
8,434
|
|
19,340
|
|
101,416
|
|
8,761
|
|
120,429
|
|
129,190
|
|
34,674
|
|
1964
|
2002
|
||||||||
2221 S. Clark Street
|
—
|
|
7,405
|
|
16,981
|
|
41,453
|
|
7,583
|
|
58,256
|
|
65,839
|
|
8,936
|
|
1938
|
2017
|
||||||||
Falkland Chase - South & West
|
40,001
|
|
18,530
|
|
44,232
|
|
1,062
|
|
18,642
|
|
45,182
|
|
63,824
|
|
5,017
|
|
1938
|
2017
|
||||||||
Falkland Chase - North
|
—
|
|
9,810
|
|
22,706
|
|
(2,072
|
)
|
8,994
|
|
21,450
|
|
30,444
|
|
2,422
|
|
|
2017
|
|
|
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
|
||||||||||||||||
West Half
|
—
|
|
45,668
|
|
17,902
|
|
156,076
|
|
47,342
|
|
172,304
|
|
219,646
|
|
1,986
|
|
2019
|
2017
|
||||||||
Multifamily Construction Assets
|
|
|
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
965 Florida Avenue
|
—
|
|
14,306
|
|
—
|
|
120,570
|
|
—
|
|
134,876
|
|
134,876
|
|
—
|
|
|
2017
|
||||||||
Atlantic Plumbing C
|
—
|
|
47,678
|
|
13,952
|
|
94,669
|
|
—
|
|
156,299
|
|
156,299
|
|
—
|
|
|
2017
|
||||||||
Future Development Assets
|
|
|
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
1900 Crystal Drive
|
—
|
|
16,811
|
|
53,187
|
|
(14,948
|
)
|
—
|
|
55,050
|
|
55,050
|
|
281
|
|
1968
|
2002
|
||||||||
Capitol Point - North
|
—
|
|
32,730
|
|
—
|
|
18,587
|
|
50,829
|
|
488
|
|
51,317
|
|
—
|
|
|
2017
|
||||||||
Potomac Yard Land Bay G
|
—
|
|
20,318
|
|
—
|
|
8,815
|
|
26,804
|
|
2,329
|
|
29,133
|
|
—
|
|
|
|
||||||||
Potomac Yard Land Bay H
|
—
|
|
38,369
|
|
—
|
|
29
|
|
38,390
|
|
8
|
|
38,398
|
|
—
|
|
|
|
||||||||
RTC - West Land
|
1,398
|
|
29,956
|
|
—
|
|
3,798
|
|
29,956
|
|
3,798
|
|
33,754
|
|
—
|
|
|
2017
|
||||||||
Square 649
|
—
|
|
15,550
|
|
6,451
|
|
(1,657
|
)
|
12,672
|
|
7,672
|
|
20,344
|
|
487
|
|
|
2005
|
||||||||
Other Future Development Assets
|
—
|
|
76,771
|
|
15,286
|
|
30,549
|
|
77,185
|
|
45,421
|
|
122,606
|
|
444
|
|
|
|
||||||||
Corporate
|
|
|
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
Corporate
|
500,000
|
|
—
|
|
—
|
|
11,925
|
|
—
|
|
11,925
|
|
11,925
|
|
3,788
|
|
|
2017
|
||||||||
|
1,627,848
|
|
1,250,141
|
|
2,496,974
|
|
2,028,404
|
|
1,240,455
|
|
4,535,064
|
|
5,775,519
|
|
1,119,571
|
|
|
|
||||||||
Held for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Metropolitan Park (4)
|
—
|
|
65,259
|
|
1,326
|
|
27,963
|
|
82,898
|
|
11,650
|
|
94,548
|
|
32
|
|
|
|
||||||||
Pen Place
|
—
|
|
104,473
|
|
55
|
|
(30,625
|
)
|
61,970
|
|
11,933
|
|
73,903
|
|
9
|
|
|
|
||||||||
|
—
|
|
169,732
|
|
1,381
|
|
(2,662
|
)
|
144,868
|
|
23,583
|
|
168,451
|
|
41
|
|
|
|
||||||||
|
$
|
1,627,848
|
|
$
|
1,419,873
|
|
$
|
2,498,355
|
|
$
|
2,025,742
|
|
$
|
1,385,323
|
|
$
|
4,558,647
|
|
$
|
5,943,970
|
|
$
|
1,119,612
|
|
|
|
(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 January 2020, we sold the Metropolitan Park land sites to Amazon for a gross sales price of $155.0 million.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(In thousands)
|
||||||||||
Real Estate:
|
|
|
|
|
|
||||||
Balance at beginning of the year
|
$
|
5,895,953
|
|
|
$
|
6,025,797
|
|
|
$
|
4,155,391
|
|
Acquisitions
|
164,320
|
|
|
38,369
|
|
|
—
|
|
|||
Additions
|
469,450
|
|
|
358,976
|
|
|
1,926,404
|
|
|||
Assets sold or written‑off
|
(585,753
|
)
|
|
(527,189
|
)
|
|
(55,998
|
)
|
|||
Balance at end of the year
|
$
|
5,943,970
|
|
|
$
|
5,895,953
|
|
|
$
|
6,025,797
|
|
Accumulated Depreciation:
|
|
|
|
|
|
||||||
Balance at beginning of year
|
$
|
1,086,844
|
|
|
$
|
1,011,330
|
|
|
$
|
930,769
|
|
Depreciation expense
|
161,937
|
|
|
151,346
|
|
|
136,559
|
|
|||
Accumulated depreciation on assets sold or written‑off
|
(129,169
|
)
|
|
(75,832
|
)
|
|
(55,998
|
)
|
|||
Balance at end of year
|
$
|
1,119,612
|
|
|
$
|
1,086,844
|
|
|
$
|
1,011,330
|
|
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
|
|
|
|
4.1**
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
Exhibits
|
Description
|
10.3
|
|
|
|
10.4
|
|
|
|
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†
|
|
|
|
Exhibits
|
Description
|
10.23†
|
|
|
|
10.24†
|
|
|
|
10.25†
|
|
|
|
10.26†
|
|
|
|
10.27†
|
|
|
|
10.28†
|
|
|
|
10.29
|
|
10.30†**
|
|
|
|
10.31†**
|
|
|
|
10.32†**
|
|
|
|
10.33†**
|
|
|
|
10.34†**
|
|
|
|
10.35†**
|
|
|
|
10.36†
|
|
|
|
10.37†**
|
|
|
|
21.1**
|
|
|
|
23.1**
|
|
|
|
31.1**
|
|
|
|
31.2**
|
|
|
|
32.1**
|
|
|
|
101.INS
|
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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
|
|
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
|
**
|
Filed herewith.
|
|
|
†
|
Denotes a management contract or compensatory plan, contract or arrangement.
|
|
JBG SMITH Properties
|
|
|
||
Date:
|
February 25, 2020
|
/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 25, 2020
|
Steven Roth
|
|
|
|
|
|
|
|
|
|
/s/ Robert Stewart
|
|
Executive Vice Chairman
|
|
February 25, 2020
|
Robert Stewart
|
|
|
|
|
|
|
|
|
|
/s/ W. Matthew Kelly
|
|
Chief Executive Officer
|
|
February 25, 2020
|
W. Matthew Kelly
|
|
|
|
|
|
|
|
|
|
/s/ Stephen W. Theriot
|
|
Chief Financial Officer
|
|
February 25, 2020
|
Stephen W. Theriot
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Scott Estes
|
|
Trustee
|
|
February 25, 2020
|
Scott Estes
|
|
|
|
|
|
|
|
|
|
/s/ Alan S. Forman
|
|
Trustee
|
|
February 25, 2020
|
Alan S. Forman
|
|
|
|
|
|
|
|
|
|
/s/ Michael J. Glosserman
|
|
Trustee
|
|
February 25, 2020
|
Michael J. Glosserman
|
|
|
|
|
|
|
|
|
|
/s/ Charles E. Haldeman, Jr.
|
|
Trustee
|
|
February 25, 2020
|
Charles E. Haldeman, Jr.
|
|
|
|
|
|
|
|
|
|
/s/ Carol Melton
|
|
Trustee
|
|
February 25, 2020
|
Carol Melton
|
|
|
|
|
|
|
|
|
|
/s/ William J. Mulrow
|
|
Trustee
|
|
February 25, 2020
|
William J. Mulrow
|
|
|
|
|
|
|
|
|
|
/s/ Mitchell N. Schear
|
|
Trustee
|
|
February 25, 2020
|
Mitchell N. Schear
|
|
|
|
|
|
|
|
|
|
/s/ Ellen Shuman
|
|
Trustee
|
|
February 25, 2020
|
Ellen Shuman
|
|
|
|
|
|
|
|
|
|
/s/ John F. Wood
|
|
Trustee
|
|
February 25, 2020
|
John F. Wood
|
|
|
|
|
Transfer Agent and Registrar
|
|
•
|
a person who beneficially owns, directly or indirectly, 10% or more of the voting power of the real estate investment trust's outstanding voting shares; or
|
•
|
an affiliate or associate of the real estate investment trust who, at any time within the two-year period prior to the date in question, was the beneficial owner, directly or indirectly, of 10% or more of the voting power of the then-outstanding voting shares of the real estate investment trust.
|
•
|
80% of the votes entitled to be cast by holders of outstanding voting shares of the real estate investment trust; and
|
•
|
two-thirds of the votes entitled to be cast by holders of voting shares of the real estate investment trust other than shares held by the interested shareholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested shareholder.
|
•
|
one-tenth or more but less than one-third;
|
•
|
one-third or more but less than a majority; or
|
•
|
a majority or more of all voting power.
|
•
|
a classified board;
|
•
|
a two-thirds vote requirement for removing a trustee;
|
•
|
a requirement that the number of trustees be fixed only by vote of the trustees;
|
•
|
a requirement that a vacancy on the board of trustees be filled only by the remaining trustees and, if its board is classified, for the remainder of the full term of the class of trustees in which the vacancy occurred; or
|
•
|
a majority requirement for the calling of a shareholder-requested special meeting of shareholders.
|
|
JBG SMITH Properties
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
JBG SMITH Properties LP
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
EMPLOYEE
|
||
|
Name:
|
|
|
|
Signature Line for Limited Partner:
|
|
|
|
|
|
|
|
Name:
|
|
|
Date:
|
January [ ], 2020
|
|
|
Address of Limited Partner:
|
1.
|
The name, address and taxpayer identification number of the undersigned are:
|
2.
|
Description of property with respect to which the election is being made:
|
3.
|
The date on which the LTIP Units were transferred is January [ ], 2020. The taxable year to which this election relates is calendar year 2020.
|
4.
|
Nature of restrictions to which the LTIP Units are subject:
|
(a)
|
With limited exceptions, until the LTIP Units vest, the Taxpayer may not transfer in any manner any portion of the LTIP Units without the consent of the Partnership.
|
(b)
|
The Taxpayer’s LTIP Units vest in accordance with the vesting provisions described in the Schedule attached hereto. Unvested LTIP Units are forfeited in accordance with the vesting provisions described in the Schedule attached hereto.
|
5.
|
The fair market value at time of transfer (determined without regard to any restrictions other than a nonlapse restriction as defined in Treasury Regulations Section 1.83-3(h)) of the LTIP Units with respect to which this election is being made was $0 per LTIP Unit.
|
6.
|
The amount paid by the Taxpayer for the LTIP Units was $0 per LTIP Unit.
|
7.
|
A copy of this statement has been furnished to the Partnership and JBG SMITH Properties.
|
Dated:
|
|
|
|
|
|
|
|
|
|
Name:
|
|
JBG SMITH Properties, a Maryland real estate investment trust
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
Employee
|
Date of Restricted LTIP Unit Agreement:
|
|
Name of Employee:
|
|
Number of LTIP Units Subject to Grant:
|
|
“Grant Date”:
|
|
“Vesting Amount”:
|
[Insert 25% of the total number of LTIP Units subject to grant.]
|
“Vesting Date” (or if such date is not a business day, on the next succeeding business day):
|
January 1, 2021, January 1, 2022, January 1, 2023, January 1, 2024
|
Name of Employee:
|
|
|
(the “Employee”)
|
No. of LTIP Units Awarded:
|
|
|
|
Grant Date:
|
January [ ], 2020
|
|
|
Relative Performance
|
|
Percentage of Award LTIP
Units Earned
|
TSR equal to the 35th
percentile of Peer Companies
|
|
25%
|
TSR equal to the 55th
percentile of Peer Companies
|
|
50%
|
TSR equal to the 75th
percentile of Peer Companies
|
|
100%
|
|
JBG SMITH Properties
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
JBG SMITH Properties LP
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
EMPLOYEE
|
||
|
Name:
|
|
|
FORM OF LIMITED PARTNER SIGNATURE PAGE
|
|
|
|
|
Signature Line for Limited Partner:
|
|
|
|
|
|
|
|
Name:
|
|
|
Date:
|
January [ ], 2020
|
|
|
Address of Limited Partner:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMPLOYEE’S COVENANTS, REPRESENTATIONS AND WARRANTIES
|
|
|
1.
|
The name, address and taxpayer identification number of the undersigned are:
|
2.
|
Description of property with respect to which the election is being made:
|
3.
|
The date on which the LTIP Units were transferred is January [ ], 2020. The taxable year to which this election relates is calendar year 2020.
|
4.
|
Nature of restrictions to which the LTIP Units are subject:
|
(a)
|
With limited exceptions, until the LTIP Units vest, the Taxpayer may not transfer in any manner any portion of the LTIP Units without the consent of the Partnership.
|
(b)
|
The Taxpayer’s LTIP Units vest in accordance with the vesting provisions described in the Schedule attached hereto. Unvested LTIP Units are forfeited in accordance with the vesting provisions described in the Schedule attached hereto.
|
5.
|
The fair market value at time of transfer (determined without regard to any restrictions other than a nonlapse restriction as defined in Treasury Regulations Section 1.83-3(h)) of the LTIP Units with respect to which this election is being made was $0 per LTIP Unit.
|
6.
|
The amount paid by the Taxpayer for the LTIP Units was $0 per LTIP Unit.
|
7.
|
A copy of this statement has been furnished to the Partnership and JBG SMITH Properties.
|
Dated:
|
|
|
|
|
|
|
|
|
|
Name:
|
|
JBG SMITH Properties, a Maryland real estate investment trust
|
|
|
|
|
|
|
|
By:
|
|
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
Employee
|
Name of Employee:
|
|
|
(the “Employee”)
|
No. of LTIP Units Awarded:
|
|
|
|
Grant Date:
|
•, 2017
|
|
|
Relative Performance
|
|
Percentage of Award LTIP
Units Earned
|
TSR equal to the 35th
percentile of Peer Companies
|
|
25%
|
TSR equal to the 55th
percentile of Peer Companies
|
|
50%
|
TSR equal to the 75th
percentile of Peer Companies
|
|
100%
|
|
JBG SMITH Properties
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
JBG SMITH Properties LP
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
EMPLOYEE
|
||
|
Name:
|
|
|
FORM OF LIMITED PARTNER SIGNATURE PAGE
|
|
|
|
|
Signature Line for Limited Partner:
|
|
|
|
|
|
|
|
Name:
|
|
|
Date:
|
, 20
|
|
|
Address of Limited Partner:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMPLOYEE’S COVENANTS, REPRESENTATIONS AND WARRANTIES
|
1.
|
The name, address and taxpayer identification number of the undersigned are:
|
2.
|
Description of property with respect to which the election is being made:
|
3.
|
The date on which the LTIP Units were transferred is , 20 . The taxable year to which this election relates is calendar year 20 .
|
4.
|
Nature of restrictions to which the LTIP Units are subject:
|
(a)
|
With limited exceptions, until the LTIP Units vest, the Taxpayer may not transfer in any manner any portion of the LTIP Units without the consent of the Partnership.
|
(b)
|
The Taxpayer’s LTIP Units vest in accordance with the vesting provisions described in the Schedule attached hereto. Unvested LTIP Units are forfeited in accordance with the vesting provisions described in the Schedule attached hereto.
|
5.
|
The fair market value at time of transfer (determined without regard to any restrictions other than a nonlapse restriction as defined in Treasury Regulations Section 1.83-3(h)) of the LTIP Units with respect to which this election is being made was $0 per LTIP Unit.
|
6.
|
The amount paid by the Taxpayer for the LTIP Units was $0 per LTIP Unit.
|
7.
|
A copy of this statement has been furnished to the Partnership and JBG SMITH Properties.
|
Dated:
|
|
|
|
|
|
|
|
|
|
Name:
|
|
JBG SMITH Properties, a Maryland real estate investment trust
|
|
|
|
|
|
|
|
By:
|
|
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
Employee
|
Name of Employee:
|
|
|
(the “Employee”)
|
No. of LTIP Units Awarded:
|
|
|
|
Grant Date:
|
February 2, 2018
|
|
|
Relative Performance
|
|
Percentage of Award LTIP
Units Earned
|
TSR equal to the 35th
percentile of Peer Companies
|
|
25%
|
TSR equal to the 55th
percentile of Peer Companies
|
|
50%
|
TSR equal to the 75th
percentile of Peer Companies
|
|
100%
|
|
JBG SMITH Properties
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
JBG SMITH Properties LP
|
||
|
|
||
|
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
EMPLOYEE
|
||
|
Name:
|
|
|
FORM OF LIMITED PARTNER SIGNATURE PAGE
|
|
|
|
|
Signature Line for Limited Partner:
|
|
|
|
|
|
|
|
Name:
|
|
|
Date:
|
February 2, 2018
|
|
|
Address of Limited Partner:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMPLOYEE’S COVENANTS, REPRESENTATIONS AND WARRANTIES
|
1.
|
The name, address and taxpayer identification number of the undersigned are:
|
2.
|
Description of property with respect to which the election is being made:
|
3.
|
The date on which the LTIP Units were transferred is February 2, 2018. The taxable year to which this election relates is calendar year 2018.
|
4.
|
Nature of restrictions to which the LTIP Units are subject:
|
(a)
|
With limited exceptions, until the LTIP Units vest, the Taxpayer may not transfer in any manner any portion of the LTIP Units without the consent of the Partnership.
|
(b)
|
The Taxpayer’s LTIP Units vest in accordance with the vesting provisions described in the Schedule attached hereto. Unvested LTIP Units are forfeited in accordance with the vesting provisions described in the Schedule attached hereto.
|
5.
|
The fair market value at time of transfer (determined without regard to any restrictions other than a nonlapse restriction as defined in Treasury Regulations Section 1.83-3(h)) of the LTIP Units with respect to which this election is being made was $0 per LTIP Unit.
|
6.
|
The amount paid by the Taxpayer for the LTIP Units was $0 per LTIP Unit.
|
7.
|
A copy of this statement has been furnished to the Partnership and JBG SMITH Properties.
|
Dated:
|
|
|
|
|
|
|
|
|
|
Name:
|
|
JBG SMITH Properties, a Maryland real estate investment trust
|
|
|
|
|
|
|
|
By:
|
|
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
Employee
|
1.
|
Section 5(a) of the Agreement is amended in its entirety to read as follows:
|
2.
|
Section 5(c)(ii) of the Agreement is amended to add the following sentence at the end thereof to read as follows:
|
3.
|
Section 8(b)(i) of the Agreement is amended in its entirety to read as follows:
|
4.
|
Section 8(e) of the Agreement is amended in its entirety to read as follows:
|
|
|
|
By:
|
|
/s/ Steven A. Museles
|
Name:
|
|
Steven A. Museles
|
Title:
|
|
Chief Legal Officer and Secretary
|
|
/s/ Robert Stewart
|
Robert Stewart
|
|
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
|
1263 First Street Office, L.L.C.
|
Delaware
|
8
|
1400 Eads Street LLC
|
Delaware
|
9
|
1400 Eads Street Sub LLC
|
Delaware
|
10
|
151 Q Street Co-Investment, L.P.
|
Delaware
|
11
|
151 Q Street REIT, L.L.C.
|
Delaware
|
12
|
151 Q Street Residential, L.L.C.
|
Delaware
|
13
|
1770 Crystal Drive, L.L.C.
|
Virginia
|
14
|
1776 Seed Investors, LP
|
Delaware
|
15
|
1800 Rockville Residential, L.L.C.
|
Delaware
|
16
|
1800 S. Bell, L.L.C.
|
Virginia
|
17
|
220 S. 20th Street Member, L.L.C.
|
Delaware
|
18
|
220 S. 20th Street, L.L.C.
|
Delaware
|
19
|
2101 L STREET, 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 1, IC, 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 Gateway 3 Owner, L.L.C.
|
Delaware
|
93
|
Crystal Tech Fund LP
|
Delaware
|
94
|
Fairways I Residential, L.L.C.
|
Delaware
|
95
|
Fairways II Residential, L.L.C.
|
Delaware
|
96
|
Fairways Residential REIT, L.L.C.
|
Delaware
|
97
|
Falkland Chase Residential I, L.L.C.
|
Delaware
|
98
|
Falkland Chase Residential II, L.L.C.
|
Delaware
|
99
|
Falkland/REC Holdco, L.L.C.
|
Delaware
|
100
|
Falkland/REC Holdco Member, L.L.C.
|
Delaware
|
101
|
Falkland Road Residential, L.L.C.
|
Delaware
|
|
Entity
|
State of Organization
|
102
|
Fifth Crystal Park Associates Limited Partnership
|
Virginia
|
103
|
First Crystal Park Associates Limited Partnership
|
Virginia
|
104
|
Fishers III GP, L.L.C.
|
Delaware
|
105
|
Florida Avenue Residential, L.L.C.
|
Delaware
|
106
|
Fort Totten North, L.L.C.
|
Delaware
|
107
|
Fourth Crystal Park Associates Limited Partnership
|
Virginia
|
108
|
H Street Building Corporation
|
Delaware
|
109
|
H Street Management LLC
|
Delaware
|
110
|
James House Member, L.L.C.
|
Delaware
|
111
|
James House Residential, L.L.C.
|
Delaware
|
112
|
JBG Associates, L.L.C.
|
Delaware
|
113
|
JBG Core Venture I, L.P.
|
Delaware
|
114
|
JBG SMITH Impact Manager, L.L.C.
|
Delaware
|
115
|
JBG SMITH PROPERTIES
|
Maryland
|
116
|
JBG SMITH PROPERTIES LP
|
Delaware
|
117
|
JBG Urban, L.L.C.
|
Delaware
|
118
|
JBG/151 Q Street Services, L.L.C.
|
Delaware
|
119
|
JBG/1233 20th Street, L.L.C.
|
Delaware
|
120
|
JBG/1250 First Member, L.L.C.
|
Delaware
|
121
|
JBG/12511 Parklawn, L.L.C.
|
Delaware
|
122
|
JBG/1253 20th Street, L.L.C.
|
Delaware
|
123
|
JBG/1300 First Street, L.L.C.
|
Delaware
|
124
|
JBG/1600 K Member, L.L.C.
|
Delaware
|
125
|
JBG/1600 K, L.L.C.
|
District of Columbia
|
126
|
JBG/1831 Wiehle, L.L.C.
|
Delaware
|
127
|
JBG/1861 Wiehle Lessee, L.L.C.
|
Delaware
|
128
|
JBG/55 New York Avenue, L.L.C.
|
Delaware
|
129
|
JBG/6th Street Associates, L.L.C.
|
Delaware
|
130
|
JBG/7200 Wisconsin Mezz, L.L.C.
|
Delaware
|
131
|
JBG/7200 Wisconsin, L.L.C.
|
Maryland
|
132
|
JBG/7900 Wisconsin Member, L.L.C.
|
Delaware
|
133
|
JBG/Asset Management, L.L.C.
|
Delaware
|
134
|
JBG/Atlantic Developer, L.L.C.
|
Delaware
|
135
|
JBG/Atlantic Fund, L.P.
|
Delaware
|
136
|
JBG/Atlantic GP, L.L.C.
|
Delaware
|
137
|
JBG/Atlantic Investor, L.L.C.
|
Delaware
|
138
|
JBG/Atlantic REIT, L.L.C.
|
Delaware
|
139
|
JBG/BC 5640, L.P.
|
Delaware
|
140
|
JBG/BC Chase Tower, L.P.
|
Delaware
|
141
|
JBG/BC Fishers III, L.P.
|
Delaware
|
142
|
JBG/BC GP, L.L.C.
|
Delaware
|
143
|
JBG/BC Investor, L.P.
|
Delaware
|
144
|
JBG/Bethesda Avenue, L.L.C.
|
Delaware
|
145
|
JBG/Commercial Management, L.L.C.
|
Delaware
|
146
|
JBG/Core I GP, L.L.C.
|
Delaware
|
147
|
JBG/Core I LP, L.L.C.
|
Delaware
|
148
|
JBG/Courthouse Metro, L.L.C.
|
Delaware
|
149
|
JBG/Development Group, L.L.C.
|
Delaware
|
150
|
JBG/Development Services, L.L.C.
|
Delaware
|
151
|
JBG/Fort Totten Member, L.L.C.
|
Delaware
|
152
|
JBG/Foundry Office REIT, L.L.C.
|
Delaware
|
153
|
JBG/7900 Wisconsin Member, L.L.C.
|
Delaware
|
154
|
JBG/Foundry Office, L.L.C.
|
Delaware
|
|
Entity
|
State of Organization
|
208
|
JBGS/1900 N Member, L.P.
|
Delaware
|
209
|
JBGS/1900 N REIT, L.L.C.
|
Delaware
|
210
|
JBGS/Bowen GP, L.L.C.
|
Delaware
|
211
|
JBGS/Bowen II, L.L.C.
|
Delaware
|
212
|
JBGS/Bowen, L.L.C.
|
Delaware
|
213
|
JBGS/Capitol Point TDR Holdings, L.L.C.
|
Delaware
|
214
|
JBGS/CES Management, L.L.C.
|
Delaware
|
215
|
JBGS/CIM Wardman Owner Member, L.L.C.
|
Delaware
|
216
|
JBGS/Commercial Realty GEN-PAR, L.L.C.
|
Delaware
|
217
|
JBGS/Company Manager, L.L.C.
|
Delaware
|
218
|
JBGS/Courthouse I, L.L.C.
|
Delaware
|
219
|
JBGS/Courthouse II, L.L.C.
|
Delaware
|
220
|
JBGS/Fund VIII REIT Management Services, L.L.C.
|
Delaware
|
221
|
JBGS/Hotel Operator, L.L.C.
|
Delaware
|
222
|
JBGS/Hotel Owner, L.L.C.
|
Delaware
|
223
|
JBGS/IB Holdings, L.L.C.
|
Delaware
|
224
|
JBGS/KMS Holdings, L.L.C.
|
Delaware
|
225
|
JBGS/Management OP, L.P.
|
Virginia
|
226
|
JBGS/OP Management Services, L.L.C.
|
Delaware
|
227
|
JBGS/Pentagon Plaza, L.L.C.
|
Virginia
|
228
|
JBGS/Pickett Services, L.L.C.
|
Delaware
|
229
|
JBGS/Recap GP L.L.C.
|
Delaware
|
230
|
JBGS/Recap, L.L.C.
|
Delaware
|
231
|
JBGS/TRS, L.L.C.
|
Delaware
|
232
|
JBGS/Wardman Owner Member, L.L.C.
|
Delaware
|
233
|
JBGS/Warner Acquisition, L.L.C.
|
Delaware
|
234
|
JBGS/Warner GP, L.L.C.
|
Delaware
|
235
|
JBGS/Warner Holdings, L.P.
|
Delaware
|
236
|
JBGS/Warner, L.L.C.
|
Delaware
|
237
|
JBGS/Waterfront Holdings, L.L.C.
|
Delaware
|
238
|
Kaempfer Management Services, LLC
|
Delaware
|
239
|
Landbay G Corporate Member, L.L.C.
|
Delaware
|
240
|
Landbay G Declarant, L.L.C.
|
Virginia
|
241
|
LBG Parcel A, L.L.C.
|
Delaware
|
242
|
LBG Parcel B, L.L.C.
|
Delaware
|
243
|
LBG Parcel C, L.L.C.
|
Delaware
|
244
|
LBG Parcel D, L.L.C.
|
Delaware
|
245
|
LBG Parcel E, L.L.C.
|
Delaware
|
246
|
LBG Parcel F, L.L.C.
|
Delaware
|
247
|
LBG Parcel G, L.L.C.
|
Delaware
|
248
|
LBG Parcel H, L.L.C.
|
Delaware
|
249
|
Market Square Fairfax MM LLC
|
Delaware
|
250
|
National Landing Business Owners’ Association
|
Virginia
|
251
|
National Landing Development, L.L.C.
|
Delaware
|
252
|
National Landing Hotel TRS, L.L.C.
|
Delaware
|
253
|
New Kaempfer 1501 LLC
|
Delaware
|
254
|
New Kaempfer IB LLC
|
Delaware
|
255
|
New Kaempfer Waterfront LLC
|
Delaware
|
256
|
North Glebe Office, L.L.C.
|
Delaware
|
257
|
Operating Partners Legacy, L.L.C.
|
Delaware
|
258
|
Palisades 1399 New York Avenue TIC Owner LLC
|
Delaware
|
259
|
Park One Member L.L.C.
|
Delaware
|
260
|
Potomac Creek Associates, L.L.C.
|
Delaware
|
|
Entity
|
State of Organization
|
261
|
Potomac House Member, L.L.C.
|
Delaware
|
262
|
Potomac House Residential, L.L.C.
|
Delaware
|
263
|
PY RR Land, L.L.C.
|
Delaware
|
264
|
Rosslyn Gateway Hotel, L.L.C.
|
Delaware
|
265
|
Sherman Avenue, L.L.C.
|
District of Columbia
|
266
|
SINEWAVE VENTURES FUND I, L.P.
|
Delaware
|
267
|
SMB Tenant Services, LLC
|
Delaware
|
268
|
South Capitol L.L.C.
|
Delaware
|
269
|
The Commerce Metro Association of Co-Owners
|
Virginia
|
270
|
Third Crystal Park Associates Limited Partnership
|
Virginia
|
271
|
Twinbrook Commons Office, L.L.C.
|
Delaware
|
272
|
Twinbrook Commons Residential 1B, L.L.C.
|
Delaware
|
273
|
Twinbrook Commons Residential North, L.L.C.
|
Delaware
|
274
|
Twinbrook Commons Residential South, L.L.C.
|
Delaware
|
275
|
Twinbrook Commons Residential West, L.L.C.
|
Delaware
|
276
|
Twinbrook Commons, L.L.C.
|
Delaware
|
277
|
UBI Management LLC
|
Delaware
|
278
|
Universal Bldg., North, Inc.
|
District of Columbia
|
279
|
Universal Building, Inc.
|
District of Columbia
|
280
|
V0012 LLC
|
Delaware
|
281
|
Wardman Hotel Owner, L.L.C.
|
Delaware
|
282
|
Warner Investments, L.P.
|
Delaware
|
283
|
Washington CESC TRS, L.L.C.
|
Delaware
|
284
|
Washington CT Fund GP LLC
|
Delaware
|
285
|
WASHINGTON HOUSING INITIATIVE IMPACT POOL, L.L.C.
|
Delaware
|
286
|
Washington Mart TRS, L.L.C.
|
Delaware
|
287
|
WATERFRONT 375 M STREET, LLC
|
Delaware
|
288
|
WATERFRONT 425 M STREET, LLC
|
Delaware
|
289
|
West Half Residential II, L.L.C.
|
Delaware
|
290
|
West Half Residential III, 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 25, 2020
|
/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 25, 2020
|
/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 25, 2020
|
|
/s/ W. Matthew Kelly
|
|
|
W. Matthew Kelly
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
February 25, 2020
|
|
/s/ Stephen W. Theriot
|
|
|
Stephen W. Theriot
|
|
|
Chief Financial Officer
|