XML 42 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments in Unconsolidated Joint Ventures: (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Jun. 30, 2012
Northwestern Mutual Life ("NML")
Jun. 30, 2011
Northwestern Mutual Life ("NML")
Jun. 30, 2012
Northwestern Mutual Life ("NML")
Jun. 30, 2011
Northwestern Mutual Life ("NML")
Dec. 31, 2011
Northwestern Mutual Life ("NML")
Dec. 31, 2011
SDG Macerich
shoppingcenter
Jun. 30, 2012
Pacific Premier Retail LP
Jun. 30, 2011
Pacific Premier Retail LP
Jun. 30, 2012
Pacific Premier Retail LP
Jun. 30, 2011
Pacific Premier Retail LP
Dec. 31, 2011
Pacific Premier Retail LP
Jun. 30, 2012
Tysons Corner LLC
Jun. 30, 2011
Tysons Corner LLC
Jun. 30, 2012
Tysons Corner LLC
Jun. 30, 2011
Tysons Corner LLC
Dec. 31, 2011
Tysons Corner LLC
Jun. 30, 2012
Other Joint Ventures
Jun. 30, 2011
Other Joint Ventures
Jun. 30, 2012
Other Joint Ventures
Jun. 30, 2011
Other Joint Ventures
Assets of unconsolidated joint ventures:                                                  
Properties, net $ 4,220,133   $ 4,220,133   $ 4,328,953                                        
Other assets 450,504   450,504   469,039                                        
Total assets 4,670,637   4,670,637   4,797,992             1,051,404   1,051,404   1,078,226 360,989   360,989   339,324        
Liabilities and partners' capital of unconsolidated joint ventures:                                                  
Mortgage notes payable 3,756,725   3,756,725   3,896,418                                        
Other liabilities 149,947   149,947   161,827                                        
Company's capital 356,121   356,121   327,461                                        
Outside partners' capital 407,844   407,844   412,286                                        
Total liabilities and partners' capital 4,670,637   4,670,637   4,797,992                                        
Investments in unconsolidated joint ventures:                                                  
Company's capital 356,121   356,121   327,461                                        
Basis adjustment 685,498   685,498   700,414                                        
Investments in unconsolidated joint ventures 1,041,619   1,041,619   1,027,875                                        
Investments in unconsolidated joint ventures 1,120,832   1,120,832   1,098,560                                        
Liabilities - Distributions in excess of investments in unconsolidated joint ventures (79,213)   (79,213)   (70,685)                                        
Investments in unconsolidated joint ventures, net of distributions in excess of investments 1,041,619   1,041,619   1,027,875                                        
Total liabilities                       1,000,565   1,000,565   1,005,479 327,057   327,057   319,247        
Mortgage notes payable that could become recourse debt to the Company 372,371   372,371   380,354                                        
Indemnity of guaranteed amount 178,639   178,639   182,638                                        
Mortgage notes payable to affiliate           657,889   657,889   663,543                              
Interest expense on borrowings from related party           10,939 10,004 21,994 20,097                                
Amortization of difference between cost of investments and book value of underlying equity 3,132 2,612 3,075 4,119                                          
Revenues of unconsolidated joint ventures:                                                  
Minimum rents 134,106 153,741 273,186 310,738               32,459 32,545 66,094 65,344   15,962 14,786 31,302 30,329   85,685 106,410 175,790 215,065
Percentage rents 4,031 4,294 8,684 8,949               771 936 1,734 2,102   233 445 633 868   3,027 2,913 6,317 5,979
Tenant recoveries 66,966 76,100 133,667 152,717               14,402 13,621 27,876 27,267   10,814 10,215 21,629 20,478   41,750 52,264 84,162 104,972
Other 11,710 11,535 22,233 22,342               1,261 1,037 2,527 2,056   669 703 1,346 1,430   9,780 9,795 18,360 18,856
Total revenues 216,813 245,670 437,770 494,746               48,893 48,139 98,231 96,769   27,678 26,149 54,910 53,105   140,242 171,382 284,629 344,872
Expenses of unconsolidated joint ventures:                                                  
Shopping center and operating expenses 75,646 88,492 154,245 177,859               14,148 14,612 28,310 29,206   8,560 8,081 17,074 16,682   52,938 65,799 108,861 131,971
Interest expense 53,579 63,391 109,011 129,020               13,213 11,701 26,501 23,424   3,043 3,845 6,064 7,818   37,323 47,845 76,446 97,778
Depreciation and amortization 47,045 53,181 93,636 106,080               10,559 10,325 21,021 20,481   5,109 5,043 10,185 9,906   31,377 37,813 62,430 75,693
Total operating expenses 176,270 205,064 356,892 412,959               37,920 36,638 75,832 73,111   16,712 16,969 33,323 34,406   121,638 151,457 247,737 305,442
Number of regional shopping centers owned in 50/50 partnership                     11                            
Ownership percentage in regional shopping centers before distribution and conveyance of interest in joint venture                     50.00%                            
Ownership percentage in regional shopping centers                     100.00%                            
(Loss) gain on sale or remeasurement of assets (24) (329) 22,966 24,545               (10)   (10)               (14) (329) 22,976 24,545
Gain on extinguishment of debt   15,506   15,506                                     15,506   15,506
Net income 40,519 55,783 103,844 121,838               10,963 11,501 22,389 23,658   10,966 9,180 21,587 18,699   18,590 35,102 59,868 79,481
Company's equity in net income $ 18,691 $ 25,207 $ 49,309 $ 55,482               $ 5,577 $ 5,850 $ 11,387 $ 12,033   $ 4,302 $ 3,490 $ 8,349 $ 7,198   $ 8,812 $ 15,867 $ 29,573 $ 36,251