XML 32 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Collaborative Agreement
6 Months Ended
Jun. 30, 2018
Equity Method Investments and Joint Ventures [Abstract]  
Collaborative Arrangement
Investments in Unconsolidated Joint Ventures:
The Company has made the following recent investments and dispositions in its unconsolidated joint ventures:
On March 17, 2017, the Company's joint venture in Country Club Plaza sold an office building for $78,000, resulting in a gain on sale of assets of $4,580. The Company's pro rata share of the gain on the sale of assets of $2,290 was included in equity in income from unconsolidated joint ventures. The Company used its share of the proceeds to fund repurchases under the 2017 Stock Buyback Program (See Note 13Stockholders' Equity).
On September 18, 2017, the Company's joint venture in Fashion District Philadelphia sold its ownership interest in an office building for $61,500, resulting in a gain on sale of assets of $13,078. The Company's pro rata share of the gain on the sale of assets of $6,539 was included in equity in income from unconsolidated joint ventures. The Company used its share of the proceeds to fund repurchases under the 2017 Stock Buyback Program (See Note 13Stockholders' Equity).
On December 14, 2017, the Company’s joint venture in Westcor/Queen Creek LLC sold land for $30,491, resulting in a gain on sale of assets of $14,853. The Company’s share of the gain on sale was $5,436, which was included in equity in income of unconsolidated joint ventures. The Company used its portion of the proceeds to pay down its line of credit and for general corporate purposes.
On February 16, 2018, the Company's joint venture in Fashion District Philadelphia sold its ownership interest in an office building for $41,800, resulting in a gain on sale of assets of $5,545. The Company's pro rata share of the gain on the sale of assets of $2,773 was included in equity in income from unconsolidated joint ventures. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
Combined and condensed balance sheets and statements of operations are presented below for all unconsolidated joint ventures.
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures:
 
June 30,
2018
 
December 31,
2017
Assets(1):
 
 
 
Property, net
$
9,002,271

 
$
9,052,105

Other assets
620,500

 
635,838

Total assets
$
9,622,771

 
$
9,687,943

Liabilities and partners' capital(1):
 
 
 
Mortgage and other notes payable(2)
$
5,964,691

 
$
5,296,594

Other liabilities
386,509

 
405,052

Company's capital
1,839,908

 
2,188,057

Outside partners' capital
1,431,663

 
1,798,240

Total liabilities and partners' capital
$
9,622,771

 
$
9,687,943

Investments in unconsolidated joint ventures:
 
 
 
Company's capital
$
1,839,908

 
$
2,188,057

Basis adjustment(3)
(550,766
)
 
(562,021
)
 
$
1,289,142

 
$
1,626,036

 
 
 
 
Assets—Investments in unconsolidated joint ventures
$
1,381,358

 
$
1,709,522

Liabilities—Distributions in excess of investments in unconsolidated joint ventures
(92,216
)
 
(83,486
)
 
$
1,289,142

 
$
1,626,036

 
 
 
(1)
These amounts include the assets of $3,059,530 and $3,106,105 of Pacific Premier Retail LLC (the "PPR Portfolio") as of June 30, 2018 and December 31, 2017, respectively, and liabilities of $1,859,679 and $1,872,227 of the PPR Portfolio as of June 30, 2018 and December 31, 2017, respectively.
(2)
Included in mortgage and other notes payable are amounts due to an affiliate of Northwestern Mutual Life ("NML") of $701,884 and $482,332 as of June 30, 2018 and December 31, 2017, 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 $7,158 and $4,929 for the three months ended June 30, 2018 and 2017, respectively, and $12,116 and $8,089 for the six months ended June 30, 2018 and 2017, 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 $3,524 and $4,197 for the three months ended June 30, 2018 and 2017, respectively, and $7,627 and $8,224 for the six months ended June 30, 2018 and 2017, respectively.
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures:
 
PPR Portfolio
 
Other
Joint
Ventures
 
Total
Three Months Ended June 30, 2018
 
 
 
 
 
Revenues:
 
 
 
 
 
Minimum rents
$
32,881

 
$
123,940

 
$
156,821

Percentage rents
269

 
1,262

 
1,531

Tenant recoveries
11,400

 
47,312

 
58,712

Other
1,244

 
14,973

 
16,217

Total revenues
45,794

 
187,487

 
233,281

Expenses:
 
 
 
 
 
Shopping center and operating expenses
9,517

 
60,325

 
69,842

Interest expense
16,770

 
37,356

 
54,126

Depreciation and amortization
24,071

 
60,973

 
85,044

Total operating expenses
50,358

 
158,654

 
209,012

Gain on sale or write down of assets, net

 
559

 
559

Net (loss) income
$
(4,564
)
 
$
29,392

 
$
24,828

Company's equity in net (loss) income
$
(257
)
 
$
15,926

 
$
15,669

Three Months Ended June 30, 2017
 
 
 
 
 
Revenues:
 
 
 
 
 
Minimum rents
$
32,045

 
$
126,765

 
$
158,810

Percentage rents
221

 
2,126

 
2,347

Tenant recoveries
11,373

 
46,119

 
57,492

Other
1,402

 
13,017

 
14,419

Total revenues
45,041

 
188,027

 
233,068

Expenses:
 
 
 
 
 
Shopping center and operating expenses
9,711

 
58,886

 
68,597

Interest expense
16,675

 
32,976

 
49,651

Depreciation and amortization
24,802

 
62,090

 
86,892

Total operating expenses
51,188

 
153,952

 
205,140

Loss on sale or write down of assets, net

 
(2
)
 
(2
)
Net (loss) income
$
(6,147
)
 
$
34,073

 
$
27,926

Company's equity in net (loss) income
$
(1,034
)
 
$
17,970

 
$
16,936



 
PPR Portfolio
 
 
Other
Joint
Ventures
 
Total
Six Months Ended June 30, 2018
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
Minimum rents
$
65,620

 
 
$
251,648

 
$
317,268

Percentage rents
701

 
 
3,073

 
3,774

Tenant recoveries
22,800

 
 
95,416

 
118,216

Other
2,261

 
 
26,064

 
28,325

Total revenues
91,382

 
 
376,201

 
467,583

Expenses:
 
 
 
 
 
 
Shopping center and operating expenses
19,198

 
 
121,646

 
140,844

Interest expense
33,496

 
 
70,388

 
103,884

Depreciation and amortization
48,555

 
 
123,385

 
171,940

Total operating expenses
101,249

 
 
315,419

 
416,668

Gain on sale or write down of assets, net

 
 
1,529

 
1,529

Net (loss) income
$
(9,867
)
 
 
$
62,311

 
$
52,444

Company's equity in net (loss) income
$
(873
)
 
 
$
33,414

 
$
32,541

Six Months Ended June 30, 2017
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
Minimum rents
$
65,581

 
 
$
250,268

 
$
315,849

Percentage rents
951

 
 
3,864

 
4,815

Tenant recoveries
22,812

 
 
94,034

 
116,846

Other
2,428

 
 
24,528

 
26,956

Total revenues
91,772

 
 
372,694

 
464,466

Expenses:
 
 
 
 
 
 
Shopping center and operating expenses
19,471

 
 
121,081

 
140,552

Interest expense
33,401

 
 
65,255

 
98,656

Depreciation and amortization
51,078

 
 
124,969

 
176,047

Total operating expenses
103,950

 
 
311,305

 
415,255

(Loss) gain on sale or write down of assets, net
(35
)
 
 
4,579

 
4,544

Net (loss) income
$
(12,213
)
 
 
$
65,968

 
$
53,755

Company's equity in net (loss) income
$
(1,996
)
 
 
$
34,775

 
$
32,779


Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company.
Collaborative Arrangement:
On March 1, 2018, the Company formed a 25/75 joint venture with a third party, whereby the Company agreed to contribute Westside Pavilion, a 755,000 square foot regional shopping center in Los Angeles, California in exchange for a cash payment of $142,500. The Company expects to complete the transfer during the next twelve months. Both partners share operating control of the property and the Company will be reimbursed by the outside partner for 75% of the carrying cost of the property, which are defined in the agreement as operating expenses in excess of revenues, debt service and capital expenditures.
Since March 1, 2018, the Company has accounted for the operations of Westside Pavilion as a collaborative arrangement.  Accordingly, the Company has reduced minimum rents, percentage rents, tenant recoveries, other revenue, shopping center and operating expenses and interest expense by its partner's 75% share and recorded a receivable due from its partner, which will be settled upon completion of the transfer of the property.  The Company's partner's reimbursable 75% share of mortgage loan principal payments and capital expenditures are recorded as a receivable and a deferred gain that will be recognized when the transfer is completed.
Additionally, the Company has classified the long-lived assets of Westside Pavilion as held for sale on its consolidated balance sheet and has ceased the recognition of depreciation and amortization expense as of March 1, 2018.