XML 36 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in Unconsolidated Joint Ventures: (Tables)
3 Months Ended
Mar. 31, 2014
Equity Method Investments and Joint Ventures [Abstract]  
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures and Other Related Information
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures:
 
March 31,
2014
 
December 31,
2013
Assets(1):
 
 
 
Properties, net
$
3,480,942

 
$
3,435,737

Other assets
281,207

 
295,719

Total assets
$
3,762,149

 
$
3,731,456

Liabilities and partners' capital(1):
 
 
 
Mortgage notes payable(2)
$
3,506,953

 
$
3,518,215

Other liabilities
200,166

 
202,444

Company's deficit
(3,799
)
 
(25,367
)
Outside partners' capital
58,829

 
36,164

Total liabilities and partners' capital
$
3,762,149

 
$
3,731,456

Investments in unconsolidated joint ventures:
 
 
 
Company's deficit
$
(3,799
)
 
$
(25,367
)
Basis adjustment(3)
473,848

 
474,658

 
$
470,049

 
$
449,291

 
 
 
 
Assets—Investments in unconsolidated joint ventures
$
724,630

 
$
701,483

Liabilities—Distributions in excess of investments in unconsolidated joint ventures
(254,581
)
 
(252,192
)
 
$
470,049

 
$
449,291

 
 
 
(1)
These amounts include the assets and liabilities of the following joint ventures as of March 31, 2014 and December 31, 2013:
 
Pacific
Premier
Retail LP
 
Tysons
Corner LLC
As of March 31, 2014:
 
 
 
Total Assets
$
763,917

 
$
359,088

Total Liabilities
$
809,622

 
$
879,938

As of December 31, 2013:
 
 
 
Total Assets
$
775,012

 
$
356,871

Total Liabilities
$
812,725

 
$
887,413


(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, 2014 and December 31, 2013, a total of $33,540 could become recourse debt to the Company. As of March 31, 2014 and December 31, 2013, the Company had an indemnity agreement from a joint venture partner for $16,770 of the guaranteed amount.
Included in mortgage notes payable are amounts due to affiliates of Northwestern Mutual Life ("NML") of $709,538 and $712,455 as of March 31, 2014 and December 31, 2013, 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 on these borrowings was $9,724 and $6,943 for the three months ended March 31, 2014 and 2013, 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 $1,424 and $2,562 for the three months ended March 31, 2014 and 2013, respectively.

Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures
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, 2014
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Minimum rents
$
26,080

 
$
16,278

 
$
55,899

 
$
98,257

Percentage rents
659

 
424

 
968

 
2,051

Tenant recoveries
11,740

 
11,894

 
25,111

 
48,745

Other
1,077

 
687

 
7,855

 
9,619

Total revenues
39,556

 
29,283

 
89,833

 
158,672

Expenses:
 
 
 
 
 
 
 
Shopping center and operating expenses
11,131

 
10,159

 
33,880

 
55,170

Interest expense
10,098

 
7,830

 
19,571

 
37,499

Depreciation and amortization
8,798

 
4,602

 
21,523

 
34,923

Total operating expenses
30,027

 
22,591

 
74,974

 
127,592

Loss on remeasurement, sale or write down of assets, net
(86
)
 

 
(18
)
 
(104
)
Net income
$
9,443

 
$
6,692

 
$
14,841

 
$
30,976

Company's equity in net income
$
4,268

 
$
1,758

 
$
7,743

 
$
13,769

Three Months Ended March 31, 2013
 
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
Minimum rents
$
33,132

 
$
15,497

 
$
60,961

 
$
109,590

Percentage rents
989

 
566

 
1,302

 
2,857

Tenant recoveries
13,954

 
11,024

 
27,212

 
52,190

Other
1,251

 
918

 
7,413

 
9,582

Total revenues
49,326

 
28,005

 
96,888

 
174,219

Expenses:
 
 
 
 
 
 
 
Shopping center and operating expenses
14,448

 
8,482

 
36,171

 
59,101

Interest expense
11,574

 
2,240

 
24,117

 
37,931

Depreciation and amortization
10,910

 
4,430

 
21,821

 
37,161

Total operating expenses
36,932

 
15,152

 
82,109

 
134,193

Loss on remeasurement, sale or write down of assets, net

 

 
(190
)
 
(190
)
Net income
$
12,394

 
$
12,853

 
$
14,589

 
$
39,836

Company's equity in net income
$
5,691

 
$
4,877

 
$
7,547

 
$
18,115