XML 46 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in Unconsolidated Joint Ventures: (Details 2) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Assets of unconsolidated joint ventures:          
Properties, net $ 3,534,985   $ 3,534,985   $ 3,653,631
Other assets 338,541   338,541   411,862
Total assets 3,873,526   3,873,526   4,065,493
Liabilities and partners' capital of unconsolidated joint ventures:          
Mortgage notes payable 3,151,636   3,151,636   3,240,723
Other liabilities 181,254   181,254   148,711
Company's capital 236,045   236,045   304,477
Outside partners' capital 304,591   304,591   371,582
Total liabilities and partners' capital 3,873,526   3,873,526   4,065,493
Investments in unconsolidated joint ventures:          
Company's capital 236,045   236,045   304,477
Basis adjustment 511,147   511,147   516,833
Investments in unconsolidated joint ventures 747,192   747,192   821,310
Assets - Investments in unconsolidated joint ventures 949,726   949,726   974,258
Liabilities - Distributions in excess of investments in unconsolidated joint ventures (202,534)   (202,534)   (152,948)
Investments in unconsolidated joint ventures, net of distributions in excess of investments 747,192   747,192   821,310
Mortgage notes payable that could become recourse debt to the Company 51,130   51,130   51,171
Indemnity of guaranteed amount 21,270   21,270   21,270
Amortization of difference between cost of investments and book value of underlying equity 3,331 3,132 5,893 3,075  
Revenues of unconsolidated joint ventures:          
Minimum rents 106,875 134,106 216,465 273,186  
Percentage rents 3,710 4,031 6,567 8,684  
Tenant recoveries 52,871 66,966 105,061 133,667  
Other 13,662 11,710 23,244 22,233  
Total revenues 177,118 216,813 351,337 437,770  
Expenses of unconsolidated joint ventures:          
Shopping center and operating expenses 57,578 75,646 116,679 154,245  
Interest expense 34,006 53,579 71,937 109,011  
Depreciation and amortization 38,520 47,045 75,681 93,636  
Total operating expenses 130,104 176,270 264,297 356,892  
Gain (loss) on remeasurement, sale or write down of assets, net 145,240 (24) 145,050 22,966  
Net income 192,254 40,519 232,090 103,844  
Company's equity in net income 92,201 18,691 110,316 49,309  
Northwestern Mutual Life ("NML")
          
Investments in unconsolidated joint ventures:          
Mortgage notes payable to affiliate 433,641   433,641   436,857
Interest expense on borrowings from related party 6,854 10,939 13,797 21,994  
Pacific Premier Retail LP
          
Assets of unconsolidated joint ventures:          
Total assets 882,490   882,490   1,039,742
Investments in unconsolidated joint ventures:          
Total liabilities 815,322   815,322   942,370
Revenues of unconsolidated joint ventures:          
Minimum rents 31,221 32,459 64,353 66,094  
Percentage rents 594 771 1,583 1,734  
Tenant recoveries 14,486 14,402 28,440 27,876  
Other 1,643 1,261 2,894 2,527  
Total revenues 47,944 48,893 97,270 98,231  
Expenses of unconsolidated joint ventures:          
Shopping center and operating expenses 14,269 14,148 28,717 28,310  
Interest expense 11,293 13,213 22,867 26,501  
Depreciation and amortization 10,720 10,559 21,630 21,021  
Total operating expenses 36,282 37,920 73,214 75,832  
Gain (loss) on remeasurement, sale or write down of assets, net 144,349 (10) 144,349 (10)  
Net income 156,011 10,963 168,405 22,389  
Company's equity in net income 78,426 5,577 84,117 11,387  
Tysons Corner LLC
          
Assets of unconsolidated joint ventures:          
Total assets 467,632   467,632   409,622
Investments in unconsolidated joint ventures:          
Total liabilities 337,804   337,804   329,145
Revenues of unconsolidated joint ventures:          
Minimum rents 15,685 15,962 31,182 31,302  
Percentage rents 180 233 746 633  
Tenant recoveries 11,697 10,814 22,721 21,629  
Other 652 669 1,570 1,346  
Total revenues 28,214 27,678 56,219 54,910  
Expenses of unconsolidated joint ventures:          
Shopping center and operating expenses 8,519 8,560 17,001 17,074  
Interest expense 1,784 3,043 4,024 6,064  
Depreciation and amortization 4,501 5,109 8,931 10,185  
Total operating expenses 14,804 16,712 29,956 33,323  
Net income 13,410 10,966 26,263 21,587  
Company's equity in net income 5,161 4,302 10,038 8,349  
Other Joint Ventures
          
Revenues of unconsolidated joint ventures:          
Minimum rents 59,969 85,685 120,930 175,790  
Percentage rents 2,936 3,027 4,238 6,317  
Tenant recoveries 26,688 41,750 53,900 84,162  
Other 11,367 9,780 18,780 18,360  
Total revenues 100,960 140,242 197,848 284,629  
Expenses of unconsolidated joint ventures:          
Shopping center and operating expenses 34,790 52,938 70,961 108,861  
Interest expense 20,929 37,323 45,046 76,446  
Depreciation and amortization 23,299 31,377 45,120 62,430  
Total operating expenses 79,018 121,638 161,127 247,737  
Gain (loss) on remeasurement, sale or write down of assets, net 891 (14) 701 22,976  
Net income 22,833 18,590 37,422 59,868  
Company's equity in net income $ 8,614 $ 8,812 $ 16,161 $ 29,573