XML 42 R30.htm IDEA: XBRL DOCUMENT v3.4.0.3
Investments in Unconsolidated Joint Ventures: (Tables)
3 Months Ended
Mar. 31, 2016
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,
2016
 
December 31,
2015
Assets(1):
 
 
 
Properties, net
$
9,246,945

 
$
6,334,442

Other assets
621,668

 
507,718

Total assets
$
9,868,613

 
$
6,842,160

Liabilities and partners' capital(1):
 
 
 
Mortgage and other notes payable(2)
$
4,926,654

 
$
3,607,588

Other liabilities
442,846

 
355,634

Company's capital
2,435,483

 
1,585,796

Outside partners' capital
2,063,630

 
1,293,142

Total liabilities and partners' capital
$
9,868,613

 
$
6,842,160

Investments in unconsolidated joint ventures:
 
 
 
Company's capital
$
2,435,483

 
$
1,585,796

Basis adjustment(3)
(611,962
)
 
(77,701
)
 
$
1,823,521

 
$
1,508,095

 
 
 
 
Assets—Investments in unconsolidated joint ventures
$
1,844,516

 
$
1,532,552

Liabilities—Distributions in excess of investments in unconsolidated joint ventures
(20,995
)
 
(24,457
)
 
$
1,823,521

 
$
1,508,095

 
 
 
(1)
These amounts include the assets of $3,258,293 and $3,283,702 of Pacific Premier Retail LLC as of March 31, 2016 and December 31, 2015, respectively, and liabilities of $1,919,760 and $1,938,241 of Pacific Premier Retail LLC as of March 31, 2016 and December 31, 2015, respectively.
(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, 2016 and December 31, 2015, a total of $5,000 could become recourse debt to the Company. As of March 31, 2016 and December 31, 2015, the Company had an indemnity agreement from a joint venture partner for $2,500 of the guaranteed amount.
Included in mortgage and other notes payable are amounts due to an affiliate of Northwestern Mutual Life ("NML") of $458,843 and $460,872 as of March 31, 2016 and December 31, 2015, 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 $6,366 and $8,508 for the three months ended March 31, 2016 and 2015, 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 $4,457 and $420 for the three months ended March 31, 2016 and 2015, respectively.
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures:
 
Pacific
Premier
Retail LLC (1)
 
 
Other
Joint
Ventures
 
Total
Three Months Ended March 31, 2016
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
Minimum rents
$
30,583

 
 
$
106,373

 
$
136,956

Percentage rents
759

 
 
1,753

 
2,512

Tenant recoveries
11,976

 
 
43,443

 
55,419

Other
2,838

 
 
10,352

 
13,190

Total revenues
46,156

 
 
161,921

 
208,077

Expenses:
 
 
 
 
 
 
Shopping center and operating expenses
9,786

 
 
53,298

 
63,084

Interest expense
15,214

 
 
27,738

 
42,952

Depreciation and amortization
28,084

 
 
56,533

 
84,617

Total operating expenses
53,084

 
 
137,569

 
190,653

Loss on sale or write down of assets, net

 
 
(5
)
 
(5
)
Net (loss) income
$
(6,928
)
 
 
$
24,347

 
$
17,419

Company's equity in net (loss) income
$
(1,244
)
 
 
$
12,904

 
$
11,660

Three Months Ended March 31, 2015
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
Minimum rents
$

 
 
$
67,522

 
$
67,522

Percentage rents

 
 
1,623

 
1,623

Tenant recoveries

 
 
32,363

 
32,363

Other

 
 
7,590

 
7,590

Total revenues

 
 
109,098

 
109,098

Expenses:
 
 
 
 
 
 
Shopping center and operating expenses

 
 
42,178

 
42,178

Interest expense

 
 
20,383

 
20,383

Depreciation and amortization

 
 
29,670

 
29,670

Total operating expenses

 
 
92,231

 
92,231

Net income
$

 
 
$
16,867

 
$
16,867

Company's equity in net income
$

 
 
$
8,274

 
$
8,274


_______________________________________________________________________________

(1)
These amounts exclude the results of operations from January 1, 2015 to March 31, 2015, as Pacific Premier Retail LLC was wholly-owned during that period. On October 30, 2015, as a result of the PPR Portfolio transaction discussed above, Pacific Premier Retail LLC was converted from wholly-owned to an unconsolidated joint venture.