◆ Market Data --:--
Commodities
Loading...
📈 Yields & Rates
Loading...
💱 FX Rates
Loading...
📈 Market Pulse
Loading...
🏛 Congress Trades
Loading...
👤 Insider Trades
Loading...
Customize Items

10-Q/A Filing

JBG SMITH PROPERTIES CIK: 1689796 Q2 2017
Filing Information
Form Type 10-Q/A
Accession Number 0001689796-17-000011
Period End Date 20170630
Filing Date 20170815
Fiscal Year 2017
Fiscal Period Q2
XBRL Instance jbgs-20170815.xml
Filing Contents
Balance Sheet 50 line items
Line Item Tag Value Unit Period
Land and improvements LandAndLandImprovements $930.00M USD Point-in-time
Land and improvements LandAndLandImprovements $939.59M USD Point-in-time
Buildings and improvements InvestmentBuildingAndBuildingImprovements $3.03B USD Point-in-time
Buildings and improvements InvestmentBuildingAndBuildingImprovements $3.06B USD Point-in-time
Construction in progress DevelopmentInProcess $212.79M USD Point-in-time
Construction in progress DevelopmentInProcess $151.33M USD Point-in-time
Real Estate Investment Property, at Cost RealEstateInvestmentPropertyAtCost $4.16B USD Point-in-time
Real Estate Investment Property, at Cost RealEstateInvestmentPropertyAtCost $4.17B USD Point-in-time
Less accumulated depreciation RealEstateInvestmentPropertyAccumulatedDepreciation $930.77M USD Point-in-time
Less accumulated depreciation RealEstateInvestmentPropertyAccumulatedDepreciation $959.35M USD Point-in-time
Real estate, net RealEstateInvestmentPropertyNet $3.21B USD Point-in-time
Real estate, net RealEstateInvestmentPropertyNet $3.22B USD Point-in-time
Cash and cash equivalents CashAndCashEquivalentsAtCarryingValue $46.26M USD Point-in-time
Cash and cash equivalents CashAndCashEquivalentsAtCarryingValue $29.00M USD Point-in-time
Cash and cash equivalents CashAndCashEquivalentsAtCarryingValue $280.61M USD Point-in-time
Cash and cash equivalents CashAndCashEquivalentsAtCarryingValue $74.97M USD Point-in-time
Restricted cash RestrictedCash $3.73M USD Point-in-time
Restricted cash RestrictedCash $3.26M USD Point-in-time
Tenant and other receivables, net AccountsAndNotesReceivableNet $28.23M USD Point-in-time
Tenant and other receivables, net AccountsAndNotesReceivableNet $33.38M USD Point-in-time
Deferred rent receivable, net DeferredRentReceivablesNet $143.40M USD Point-in-time
Deferred rent receivable, net DeferredRentReceivablesNet $136.58M USD Point-in-time
Investments in unconsolidated real estate ventures RealEstateInvestmentsUnconsolidatedRealEstateAndOtherJointVentures $45.78M USD Point-in-time
Investments in unconsolidated real estate ventures RealEstateInvestmentsUnconsolidatedRealEstateAndOtherJointVentures $45.48M USD Point-in-time
Receivable from Vornado Realty Trust DueFromRelatedParties $75.06M USD Point-in-time
Receivable from Vornado Realty Trust DueFromRelatedParties $76.74M USD Point-in-time
Other assets, net OtherAssets $119.80M USD Point-in-time
Other assets, net OtherAssets $112.95M USD Point-in-time
TOTAL ASSETS Assets $3.91B USD Point-in-time
TOTAL ASSETS Assets $3.66B USD Point-in-time
Mortgages payable, net LongTermDebt $1.38B USD Point-in-time
Mortgages payable, net LongTermDebt $1.17B USD Point-in-time
Payable to Vornado Realty Trust DueToRelatedPartiesCurrentAndNoncurrent $283.23M USD Point-in-time
Payable to Vornado Realty Trust DueToRelatedPartiesCurrentAndNoncurrent $289.90M USD Point-in-time
Accounts payable and accrued expenses AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent $40.92M USD Point-in-time
Accounts payable and accrued expenses AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent $31.78M USD Point-in-time
Other liabilities, net OtherLiabilities $50.05M USD Point-in-time
Other liabilities, net OtherLiabilities $49.49M USD Point-in-time
Total liabilities Liabilities $1.75B USD Point-in-time
Total liabilities Liabilities $1.54B USD Point-in-time
Commitments and Contingencies CommitmentsAndContingencies - USD Point-in-time
Commitments and Contingencies CommitmentsAndContingencies - USD Point-in-time
Parent equity StockholdersEquity $2.16B USD Point-in-time
Parent equity StockholdersEquity $2.12B USD Point-in-time
Noncontrolling interests MinorityInterest $295.00K USD Point-in-time
Noncontrolling interests MinorityInterest $295.00K USD Point-in-time
Total equity StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $2.12B USD Point-in-time
Total equity StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $2.16B USD Point-in-time
TOTAL LIABILITIES AND EQUITY LiabilitiesAndStockholdersEquity $3.91B USD Point-in-time
TOTAL LIABILITIES AND EQUITY LiabilitiesAndStockholdersEquity $3.66B USD Point-in-time
Income Statement 72 line items
Line Item Tag Value Unit Period
Property rentals OperatingLeasesIncomeStatementLeaseRevenue $100.75M USD 1 Quarter
Property rentals OperatingLeasesIncomeStatementLeaseRevenue $199.77M USD 2 Qtrs
Property rentals OperatingLeasesIncomeStatementLeaseRevenue $98.86M USD 1 Quarter
Property rentals OperatingLeasesIncomeStatementLeaseRevenue $196.23M USD 2 Qtrs
Tenant reimbursements TenantReimbursements $17.67M USD 2 Qtrs
Tenant reimbursements TenantReimbursements $8.72M USD 1 Quarter
Tenant reimbursements TenantReimbursements $18.20M USD 2 Qtrs
Tenant reimbursements TenantReimbursements $9.03M USD 1 Quarter
Third-party real estate services ManagementFeesRevenue $5.77M USD 1 Quarter
Third-party real estate services ManagementFeesRevenue $12.30M USD 2 Qtrs
Third-party real estate services ManagementFeesRevenue $9.92M USD 2 Qtrs
Third-party real estate services ManagementFeesRevenue $4.87M USD 1 Quarter
Other income OtherIncome $6.39M USD 2 Qtrs
Other income OtherIncome $3.37M USD 1 Quarter
Other income OtherIncome $6.93M USD 2 Qtrs
Other income OtherIncome $3.00M USD 1 Quarter
Total revenue Revenues $118.02M USD 1 Quarter
Total revenue Revenues $233.12M USD 2 Qtrs
Total revenue Revenues $116.34M USD 1 Quarter
Total revenue Revenues $234.29M USD 2 Qtrs
Depreciation and amortization DepreciationAndAmortization $31.99M USD 1 Quarter
Depreciation and amortization DepreciationAndAmortization $32.62M USD 1 Quarter
Depreciation and amortization DepreciationAndAmortization $65.78M USD 2 Qtrs
Depreciation and amortization DepreciationAndAmortization $66.91M USD 2 Qtrs
Property operating CostOfOtherPropertyOperatingExpense $27.37M USD 1 Quarter
Property operating CostOfOtherPropertyOperatingExpense $56.47M USD 2 Qtrs
Property operating CostOfOtherPropertyOperatingExpense $28.29M USD 1 Quarter
Property operating CostOfOtherPropertyOperatingExpense $56.46M USD 2 Qtrs
Real estate taxes RealEstateTaxExpense $14.14M USD 1 Quarter
Real estate taxes RealEstateTaxExpense $29.25M USD 2 Qtrs
Real estate taxes RealEstateTaxExpense $15.58M USD 1 Quarter
Real estate taxes RealEstateTaxExpense $30.75M USD 2 Qtrs
General and administrative GeneralAndAdministrativeExpense $25.40M USD 2 Qtrs
General and administrative GeneralAndAdministrativeExpense $25.96M USD 2 Qtrs
General and administrative GeneralAndAdministrativeExpense $11.71M USD 1 Quarter
General and administrative GeneralAndAdministrativeExpense $11.94M USD 1 Quarter
Transaction and other costs OtherCostAndExpenseOperating $5.24M USD 1 Quarter
Transaction and other costs OtherCostAndExpenseOperating - USD 1 Quarter
Transaction and other costs OtherCostAndExpenseOperating $11.08M USD 2 Qtrs
Transaction and other costs OtherCostAndExpenseOperating - USD 2 Qtrs
Total operating expenses OperatingExpenses $92.81M USD 1 Quarter
Total operating expenses OperatingExpenses $178.58M USD 2 Qtrs
Total operating expenses OperatingExpenses $189.47M USD 2 Qtrs
Total operating expenses OperatingExpenses $86.08M USD 1 Quarter
OPERATING INCOME OperatingIncomeLoss $54.54M USD 2 Qtrs
OPERATING INCOME OperatingIncomeLoss $30.26M USD 1 Quarter
OPERATING INCOME OperatingIncomeLoss $44.82M USD 2 Qtrs
OPERATING INCOME OperatingIncomeLoss $25.21M USD 1 Quarter
Income (loss) from unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $-374.00K USD 1 Quarter
Income (loss) from unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $105.00K USD 1 Quarter
Income (loss) from unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $314.00K USD 2 Qtrs
Income (loss) from unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $-1.54M USD 2 Qtrs
Interest and other income, net InvestmentIncomeNet $760.00K USD 1 Quarter
Interest and other income, net InvestmentIncomeNet $1.75M USD 2 Qtrs
Interest and other income, net InvestmentIncomeNet $1.54M USD 2 Qtrs
Interest and other income, net InvestmentIncomeNet $970.00K USD 1 Quarter
Interest expense InterestExpense $13.55M USD 1 Quarter
Interest expense InterestExpense $14.59M USD 1 Quarter
Interest expense InterestExpense $25.63M USD 2 Qtrs
Interest expense InterestExpense $28.50M USD 2 Qtrs
INCOME BEFORE INCOME TAX EXPENSE IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $11.70M USD 1 Quarter
INCOME BEFORE INCOME TAX EXPENSE IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $18.38M USD 2 Qtrs
INCOME BEFORE INCOME TAX EXPENSE IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $17.10M USD 1 Quarter
INCOME BEFORE INCOME TAX EXPENSE IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $28.91M USD 2 Qtrs
Income tax expense IncomeTaxExpenseBenefit $717.00K USD 2 Qtrs
Income tax expense IncomeTaxExpenseBenefit $318.00K USD 1 Quarter
Income tax expense IncomeTaxExpenseBenefit $363.00K USD 1 Quarter
Income tax expense IncomeTaxExpenseBenefit $582.00K USD 2 Qtrs
NET INCOME ATTRIBUTABLE TO JBG SMITH PROPERTIES NetIncomeLoss $17.66M USD 2 Qtrs
NET INCOME ATTRIBUTABLE TO JBG SMITH PROPERTIES NetIncomeLoss $16.78M USD 1 Quarter
NET INCOME ATTRIBUTABLE TO JBG SMITH PROPERTIES NetIncomeLoss $11.34M USD 1 Quarter
NET INCOME ATTRIBUTABLE TO JBG SMITH PROPERTIES NetIncomeLoss $28.33M USD 2 Qtrs
Cash Flow Statement 74 line items
Line Item Tag Value Unit Period
Capitalized interest InterestPaidCapitalized $2.76M USD 2 Qtrs
Capitalized interest InterestPaidCapitalized $917.00K USD 2 Qtrs
Net income attributable to JBG SMITH Properties NetIncomeLoss $17.66M USD 2 Qtrs
Net income attributable to JBG SMITH Properties NetIncomeLoss $16.78M USD 1 Quarter
Net income attributable to JBG SMITH Properties NetIncomeLoss $11.34M USD 1 Quarter
Net income attributable to JBG SMITH Properties NetIncomeLoss $28.33M USD 2 Qtrs
Depreciation and amortization, including amortization of debt issuance costs DepreciationDepletionAndAmortization $66.56M USD 2 Qtrs
Depreciation and amortization, including amortization of debt issuance costs DepreciationDepletionAndAmortization $67.81M USD 2 Qtrs
Straight-line rent StraightLineRent $5.46M USD 2 Qtrs
Straight-line rent StraightLineRent $6.83M USD 2 Qtrs
Equity in (income) loss of unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $-374.00K USD 1 Quarter
Equity in (income) loss of unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $105.00K USD 1 Quarter
Equity in (income) loss of unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $314.00K USD 2 Qtrs
Equity in (income) loss of unconsolidated real estate ventures IncomeLossFromEquityMethodInvestments $-1.54M USD 2 Qtrs
Accretion of below-market lease intangibles, net AmortizationOfAcquiredBelowMarketLeaseNetOfAcquiredAboveMarketLease $687.00K USD 2 Qtrs
Accretion of below-market lease intangibles, net AmortizationOfAcquiredBelowMarketLeaseNetOfAcquiredAboveMarketLease $673.00K USD 2 Qtrs
Operating distributions from unconsolidated real estate ventures EquityMethodInvestmentDividendsOrDistributions $777.00K USD 2 Qtrs
Operating distributions from unconsolidated real estate ventures EquityMethodInvestmentDividendsOrDistributions $628.00K USD 2 Qtrs
Other non-cash adjustments OtherNoncashIncomeExpense $-5.40M USD 2 Qtrs
Other non-cash adjustments OtherNoncashIncomeExpense $-4.41M USD 2 Qtrs
Tenant and other receivables IncreaseDecreaseInAccountsAndNotesReceivable $-134.00K USD 2 Qtrs
Tenant and other receivables IncreaseDecreaseInAccountsAndNotesReceivable $-4.47M USD 2 Qtrs
Other assets, net IncreaseDecreaseInOtherOperatingAssets $7.21M USD 2 Qtrs
Other assets, net IncreaseDecreaseInOtherOperatingAssets $14.87M USD 2 Qtrs
Accounts payable and accrued expenses IncreaseDecreaseInAccountsPayableAndAccruedLiabilities $359.00K USD 2 Qtrs
Accounts payable and accrued expenses IncreaseDecreaseInAccountsPayableAndAccruedLiabilities $6.12M USD 2 Qtrs
Other liabilities, net IncreaseDecreaseInOtherOperatingLiabilities $1.27M USD 2 Qtrs
Other liabilities, net IncreaseDecreaseInOtherOperatingLiabilities $-5.84M USD 2 Qtrs
Net cash provided by operating activities NetCashProvidedByUsedInOperatingActivities $90.92M USD 2 Qtrs
Net cash provided by operating activities NetCashProvidedByUsedInOperatingActivities $72.66M USD 2 Qtrs
Development costs, construction in progress and real estate additions PaymentsToAcquireAndDevelopRealEstate $123.52M USD 2 Qtrs
Development costs, construction in progress and real estate additions PaymentsToAcquireAndDevelopRealEstate $54.75M USD 2 Qtrs
Restricted cash IncreaseDecreaseInRestrictedCash $-272.00K USD 2 Qtrs
Restricted cash IncreaseDecreaseInRestrictedCash $472.00K USD 2 Qtrs
Other investments PaymentsToAcquireOtherInvestments $1.40M USD 2 Qtrs
Other investments PaymentsToAcquireOtherInvestments $1.53M USD 2 Qtrs
Investments in unconsolidated real estate ventures PaymentsToAcquireRealEstateAndRealEstateJointVentures $14.00K USD 2 Qtrs
Investments in unconsolidated real estate ventures PaymentsToAcquireRealEstateAndRealEstateJointVentures $19.96M USD 2 Qtrs
Net cash used in investing activities NetCashProvidedByUsedInInvestingActivities $-144.74M USD 2 Qtrs
Net cash used in investing activities NetCashProvidedByUsedInInvestingActivities $-56.63M USD 2 Qtrs
Contributions from Vornado Realty Trust, net ProceedsFromContributionsFromAffiliates $21.20M USD 2 Qtrs
Contributions from Vornado Realty Trust, net ProceedsFromContributionsFromAffiliates $1.49M USD 2 Qtrs
Proceeds from borrowings from Vornado Realty Trust ProceedsFromRelatedPartyDebt $28.50M USD 2 Qtrs
Proceeds from borrowings from Vornado Realty Trust ProceedsFromRelatedPartyDebt $4.00M USD 2 Qtrs
Repayments of borrowings RepaymentsOfLongTermDebt $4.86M USD 2 Qtrs
Repayments of borrowings RepaymentsOfLongTermDebt $6.69M USD 2 Qtrs
Distributions to noncontrolling interests PaymentsToMinorityShareholders - USD 2 Qtrs
Distributions to noncontrolling interests PaymentsToMinorityShareholders $7.00K USD 2 Qtrs
Debt issuance costs PaymentsOfDebtIssuanceCosts $4.00K USD 2 Qtrs
Debt issuance costs PaymentsOfDebtIssuanceCosts $2.93M USD 2 Qtrs
Proceeds from borrowings ProceedsFromIssuanceOfLongTermDebt $220.00M USD 2 Qtrs
Proceeds from borrowings ProceedsFromIssuanceOfLongTermDebt - USD 2 Qtrs
Net cash provided by financing activities NetCashProvidedByUsedInFinancingActivities $235.58M USD 2 Qtrs
Net cash provided by financing activities NetCashProvidedByUsedInFinancingActivities $25.12M USD 2 Qtrs
Net increase (decrease) in cash and cash equivalents CashAndCashEquivalentsPeriodIncreaseDecrease $251.61M USD 2 Qtrs
Net increase (decrease) in cash and cash equivalents CashAndCashEquivalentsPeriodIncreaseDecrease $-28.70M USD 2 Qtrs
Cash and cash equivalents at beginning of the period CashAndCashEquivalentsAtCarryingValue $46.26M USD Point-in-time
Cash and cash equivalents at beginning of the period CashAndCashEquivalentsAtCarryingValue $29.00M USD Point-in-time
Cash and cash equivalents at beginning of the period CashAndCashEquivalentsAtCarryingValue $280.61M USD Point-in-time
Cash and cash equivalents at beginning of the period CashAndCashEquivalentsAtCarryingValue $74.97M USD Point-in-time
Cash and cash equivalents at end of the period CashAndCashEquivalentsAtCarryingValue $46.26M USD Point-in-time
Cash and cash equivalents at end of the period CashAndCashEquivalentsAtCarryingValue $29.00M USD Point-in-time
Cash and cash equivalents at end of the period CashAndCashEquivalentsAtCarryingValue $280.61M USD Point-in-time
Cash and cash equivalents at end of the period CashAndCashEquivalentsAtCarryingValue $74.97M USD Point-in-time
Transfer of mortgage payable to Vornado Realty Trust TransferMortgagePayable $115.02M USD 2 Qtrs
Transfer of mortgage payable to Vornado Realty Trust TransferMortgagePayable - USD 2 Qtrs
Cash paid for interest (net of capitalized interest of $917 and $2,761 in 2017 and 2016, respectively) InterestPaidNet $22.72M USD 2 Qtrs
Cash paid for interest (net of capitalized interest of $917 and $2,761 in 2017 and 2016, respectively) InterestPaidNet $19.91M USD 2 Qtrs
Accrued capital expenditures included in accounts payable and accrued expenses CapitalExpendituresIncurredButNotYetPaid $44.75M USD 2 Qtrs
Accrued capital expenditures included in accounts payable and accrued expenses CapitalExpendituresIncurredButNotYetPaid $1.48M USD 2 Qtrs
Write-off of fully depreciated assets WriteOffOfFullyDepreciatedAssetsIncludingAssetImpairment $12.95M USD 2 Qtrs
Write-off of fully depreciated assets WriteOffOfFullyDepreciatedAssetsIncludingAssetImpairment $43.03M USD 2 Qtrs
Cash payments for income taxes IncomeTaxesPaid $762.00K USD 2 Qtrs
Cash payments for income taxes IncomeTaxesPaid $706.00K USD 2 Qtrs
Stockholders Equity 10 line items
Line Item Tag Value Unit Period
BALANCE (beginning of period) StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $2.12B USD Point-in-time
BALANCE (beginning of period) StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $2.16B USD Point-in-time
Net income attributable to JBG SMITH Properties NetIncomeLoss $17.66M USD 2 Qtrs
Net income attributable to JBG SMITH Properties NetIncomeLoss $16.78M USD 1 Quarter
Net income attributable to JBG SMITH Properties NetIncomeLoss $11.34M USD 1 Quarter
Net income attributable to JBG SMITH Properties NetIncomeLoss $28.33M USD 2 Qtrs
Deferred compensation shares and options, net StockIssuedDuringPeriodValueEmployeeBenefitPlan $1.29M USD 2 Qtrs
Contributions from Vornado Realty Trust, net StockholdersEquityNoteSpinoffTransaction $21.20M USD 2 Qtrs
BALANCE, (end of period) StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $2.12B USD Point-in-time
BALANCE, (end of period) StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $2.16B USD Point-in-time

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.

NEWS
Loading article...
NEWS
Loading news...
TRENDING
Loading...