XML 36 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments in Unconsolidated Joint Ventures: (Tables)
3 Months Ended
Mar. 31, 2012
Investments in Unconsolidated Joint Ventures:  
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures and Other Related Information

 

 
  March 31,
2012
  December 31,
2011
 

Assets(1):

             

Properties, net

  $ 4,216,255   $ 4,328,953  

Other assets

    481,189     469,039  
           

Total assets

  $ 4,697,444   $ 4,797,992  
           

Liabilities and partners' capital(1):

             

Mortgage notes payable(2)

  $ 3,791,894   $ 3,896,418  

Other liabilities

    148,348     161,827  

Company's capital

    342,015     327,461  

Outside partners' capital

    415,187     412,286  
           

Total liabilities and partners' capital

  $ 4,697,444   $ 4,797,992  
           

Investment in unconsolidated joint ventures:

             

Company's capital

  $ 342,015   $ 327,461  

Basis adjustment(3)

    693,654     700,414  
           

 

  $ 1,035,669   $ 1,027,875  
           

Assets—Investments in unconsolidated joint ventures

  $ 1,098,859   $ 1,098,560  

Liabilities—Distribuitons in excess of investments in unconsolidated joint ventures

    (63,190 )   (70,685 )
           

 

  $ 1,035,669   $ 1,027,875  
           

(1)
These amounts include the assets and liabilities of the following joint ventures as of March 31, 2012 and December 31, 2011:

 
  Pacific
Premier
Retail
LP
  Tysons
Corner
LLC
 

As of March 31, 2012:

             

Total Assets

  $ 1,089,513   $ 345,584  

Total Liabilities

  $ 1,005,684   $ 319,786  

As of December 31, 2011:

             

Total Assets

  $ 1,078,226   $ 339,324  

Total Liabilities

  $ 1,005,479   $ 319,247  
(2)
Certain mortgage notes payable could become recourse debt to the Company should the joint venture be unable to discharge the obligations of the related debt. As of March 31, 2012 and December 31, 2011, a total of $374,172 and $380,354, respectively, could become recourse debt to the Company. As of March 31, 2012 and December 31, 2011, the Company has indemnity agreements from joint venture partners for $179,512 and $182,638, respectively, of the guaranteed amount.

Included in mortgage notes payable are amounts due to affiliates of Northwestern Mutual Life ("NML") of $660,739 and $663,543 as of March 31, 2012 and December 31, 2011, respectively. NML is considered a related party because it is a joint venture partner with the Company in Macerich Northwestern Associates—Broadway Plaza. Interest expense incurred on these borrowings amounted to $11,055 and $10,093 for the three months ended March 31, 2012 and 2011, respectively.

(3)
The Company amortizes the difference between the cost of its investments in unconsolidated joint ventures and the book value of the underlying equity into income on a straight-line basis consistent with the lives of the underlying assets. The amortization of this difference was ($57) and $1,435 for the three months ended March 31, 2012 and 2011, respectively.
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures

 

 
  Pacific
Premier
Retail LP
  Tysons
Corner
LLC
  Other
Joint
Ventures
  Total  

Three Months Ended March 31, 2012

                         

Revenues:

                         

Minimum rents

  $ 33,635   $ 15,340   $ 90,105   $ 139,080  

Percentage rents

    963     400     3,290     4,653  

Tenant recoveries

    13,474     10,815     42,412     66,701  

Other

    1,266     677     8,580     10,523  
                   

Total revenues

    49,338     27,232     144,387     220,957  
                   

Expenses:

                         

Shopping center and operating expenses

    14,162     8,514     55,923     78,599  

Interest expense

    13,288     3,021     39,123     55,432  

Depreciation and amortization

    10,462     5,076     31,053     46,591  
                   

Total operating expenses

    37,912     16,611     126,099     180,622  
                   

Gain on sale of assets

            22,990     22,990  
                   

Net income

  $ 11,426   $ 10,621   $ 41,278   $ 63,325  
                   

Company's equity in net income

  $ 5,810   $ 4,047   $ 20,761   $ 30,618  
                   

Three Months Ended March 31, 2011

                         

Revenues:

                         

Minimum rents

  $ 32,799   $ 15,543   $ 108,655   $ 156,997  

Percentage rents

    1,166     423     3,066     4,655  

Tenant recoveries

    13,646     10,263     52,708     76,617  

Other

    1,019     727     9,061     10,807  
                   

Total revenues

    48,630     26,956     173,490     249,076  
                   

Expenses:

                         

Shopping center and operating expenses

    14,594     8,601     66,172     89,367  

Interest expense

    11,723     3,973     49,933     65,629  

Depreciation and amortization

    10,156     4,863     37,880     52,899  
                   

Total operating expenses

    36,473     17,437     153,985     207,895  
                   

Gain on sale or remeasurement of assets

            24,874     24,874  
                   

Net income

  $ 12,157   $ 9,519   $ 44,379   $ 66,055  
                   

Company's equity in net income

  $ 6,183   $ 3,708   $ 20,384   $ 30,275