XML 36 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments in Unconsolidated Joint Ventures: (Tables)
6 Months Ended
Jun. 30, 2012
Investments in Unconsolidated Joint Ventures:  
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures and Other Related Information

 

 

 
  June 30,
2012
  December 31,
2011
 

Assets(1):

             

Properties, net

  $ 4,220,133   $ 4,328,953  

Other assets

    450,504     469,039  
           

Total assets

  $ 4,670,637   $ 4,797,992  
           

Liabilities and partners' capital(1):

             

Mortgage notes payable(2)

  $ 3,756,725   $ 3,896,418  

Other liabilities

    149,947     161,827  

Company's capital

    356,121     327,461  

Outside partners' capital

    407,844     412,286  
           

Total liabilities and partners' capital

  $ 4,670,637   $ 4,797,992  
           

Investment in unconsolidated joint ventures:

             

Company's capital

  $ 356,121   $ 327,461  

Basis adjustment(3)

    685,498     700,414  
           

 

  $ 1,041,619   $ 1,027,875  
           

Assets—Investments in unconsolidated joint ventures

  $ 1,120,832   $ 1,098,560  

Liabilities—Distributions in excess of investments in unconsolidated joint ventures

    (79,213 )   (70,685 )
           

 

  $ 1,041,619   $ 1,027,875  
           

(1)
These amounts include the assets and liabilities of the following joint ventures as of June 30, 2012 and December 31, 2011:

 
  Pacific
Premier
Retail
LP
  Tysons
Corner
LLC
 

As of June 30, 2012:

             

Total Assets

  $ 1,051,404   $ 360,989  

Total Liabilities

  $ 1,000,565   $ 327,057  

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 June 30, 2012 and December 31, 2011, a total of $372,371 and $380,354, respectively, could become recourse debt to the Company. As of June 30, 2012 and December 31, 2011, the Company has indemnity agreements from joint venture partners for $178,639 and $182,638, respectively, of the guaranteed amount.

Included in mortgage notes payable are amounts due to affiliates of Northwestern Mutual Life ("NML") of $657,889 and $663,543 as of June 30, 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 $10,939 and $10,004 for the three months ended June 30, 2012 and 2011, respectively, and $21,994 and $20,097 for the six months ended June 30, 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 $3,132 and $2,612 for the three months ended June 30, 2012 and 2011, respectively, and $3,075 and $4,119 for the six months ended June 30, 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 June 30, 2012

                         

Revenues:

                         

Minimum rents

  $ 32,459   $ 15,962   $ 85,685   $ 134,106  

Percentage rents

    771     233     3,027     4,031  

Tenant recoveries

    14,402     10,814     41,750     66,966  

Other

    1,261     669     9,780     11,710  
                   

Total revenues

    48,893     27,678     140,242     216,813  
                   

Expenses:

                         

Shopping center and operating expenses

    14,148     8,560     52,938     75,646  

Interest expense

    13,213     3,043     37,323     53,579  

Depreciation and amortization

    10,559     5,109     31,377     47,045  
                   

Total operating expenses

    37,920     16,712     121,638     176,270  
                   

Loss on sale or remeasurement of assets

    (10 )       (14 )   (24 )
                   

Net income

  $ 10,963   $ 10,966   $ 18,590   $ 40,519  
                   

Company's equity in net income

  $ 5,577   $ 4,302   $ 8,812   $ 18,691  
                   

Three Months Ended June 30, 2011

                         

Revenues:

                         

Minimum rents

  $ 32,545   $ 14,786   $ 106,410   $ 153,741  

Percentage rents

    936     445     2,913     4,294  

Tenant recoveries

    13,621     10,215     52,264     76,100  

Other

    1,037     703     9,795     11,535  
                   

Total revenues

    48,139     26,149     171,382     245,670  
                   

Expenses:

                         

Shopping center and operating expenses

    14,612     8,081     65,799     88,492  

Interest expense

    11,701     3,845     47,845     63,391  

Depreciation and amortization

    10,325     5,043     37,813     53,181  
                   

Total operating expenses

    36,638     16,969     151,457     205,064  
                   

Loss on sale or remeasurement of assets

            (329 )   (329 )

Gain on extinguishment of debt

            15,506     15,506  
                   

Net income

  $ 11,501   $ 9,180   $ 35,102   $ 55,783  
                   

Company's equity in net income

  $ 5,850   $ 3,490   $ 15,867   $ 25,207  
                   

 

 
  Pacific
Premier
Retail LP
  Tysons
Corner
LLC
  Other
Joint
Ventures
  Total  

Six Months Ended June 30, 2012

                         

Revenues:

                         

Minimum rents

  $ 66,094   $ 31,302   $ 175,790   $ 273,186  

Percentage rents

    1,734     633     6,317     8,684  

Tenant recoveries

    27,876     21,629     84,162     133,667  

Other

    2,527     1,346     18,360     22,233  
                   

Total revenues

    98,231     54,910     284,629     437,770  
                   

Expenses:

                         

Shopping center and operating expenses

    28,310     17,074     108,861     154,245  

Interest expense

    26,501     6,064     76,446     109,011  

Depreciation and amortization

    21,021     10,185     62,430     93,636  
                   

Total operating expenses

    75,832     33,323     247,737     356,892  
                   

(Loss) gain on sale or remeasurement of assets

    (10 )       22,976     22,966  
                   

Net income

  $ 22,389   $ 21,587   $ 59,868   $ 103,844  
                   

Company's equity in net income

  $ 11,387   $ 8,349   $ 29,573   $ 49,309  
                   

Six Months Ended June 30, 2011

                         

Revenues:

                         

Minimum rents

  $ 65,344   $ 30,329   $ 215,065   $ 310,738  

Percentage rents

    2,102     868     5,979     8,949  

Tenant recoveries

    27,267     20,478     104,972     152,717  

Other

    2,056     1,430     18,856     22,342  
                   

Total revenues

    96,769     53,105     344,872     494,746  
                   

Expenses:

                         

Shopping center and operating expenses

    29,206     16,682     131,971     177,859  

Interest expense

    23,424     7,818     97,778     129,020  

Depreciation and amortization

    20,481     9,906     75,693     106,080  
                   

Total operating expenses

    73,111     34,406     305,442     412,959  
                   

Gain on sale or remeasurement of assets

            24,545     24,545  

Gain on extinguishment of debt

            15,506     15,506  
                   

Net income

  $ 23,658   $ 18,699   $ 79,481   $ 121,838  
                   

Company's equity in net income

  $ 12,033   $ 7,198   $ 36,251   $ 55,482