XML 22 R12.htm IDEA: XBRL DOCUMENT
v3.20.2

Investments in Unconsolidated Joint Ventures | 6 Months Ended
--- | ---
Jun. 30, 2020
Joint Venture |
Schedule of Equity Method Investments [Line Items] |
Investments in Unconsolidated Joint Ventures | Investments in Unconsolidated Joint Ventures: The Company has made the following recent financings of its unconsolidated joint ventures: On July 25, 2019, the Company's joint venture in Fashion District Philadelphia amended the existing term loan on the joint venture to allow for additional borrowings up to $100,000 at LIBOR plus 2%. Concurrent with the amendment, the joint venture borrowed an additional $26,000. On August 16, 2019, the joint venture borrowed an additional $25,000. The Company used its share of the additional proceeds to pay down its line of credit and for general corporate purposes. On September 12, 2019, the Company’s joint venture in Tysons Tower placed a new $190,000 loan on the property that bears interest at an effective rate of 3.38% and matures on November 11, 2029. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes. On December 18, 2019, the Company’s joint venture in One Westside placed a $414,600 construction loan on the redevelopment project. The loan bears interest at LIBOR plus 1.70%, which can be reduced to LIBOR plus 1.50% upon the completion of certain conditions, and matures on December 18, 2024. This loan is expected to fund the joint venture's remaining cost to complete the project. 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, 2020 |  | December 31, 2019
Assets(1): |  |  |
Property, net | $ | 9,391,727 |  |  | $ | 9,424,591 |
Other assets | 804,103 |  |  | 772,116 |
Total assets | $ | 10,195,830 |  |  | $ | 10,196,707 |
Liabilities and partners' capital(1): |  |  |
Mortgage and other notes payable | $ | 6,113,603 |  |  | $ | 6,144,685 |
Other liabilities | 496,205 |  |  | 565,412 |
Company's capital | 1,935,289 |  |  | 1,904,145 |
Outside partners' capital | 1,650,733 |  |  | 1,582,465 |
Total liabilities and partners' capital | $ | 10,195,830 |  |  | $ | 10,196,707 |
Investments in unconsolidated joint ventures: |  |  |
Company's capital | $ | 1,935,289 |  |  | $ | 1,904,145 |
Basis adjustment(2) | (474,686) |  |  | (492,350) |
| $ | 1,460,603 |  |  | $ | 1,411,795 |
Assets—Investments in unconsolidated joint ventures | $ | 1,568,878 |  |  | $ | 1,519,697 |
Liabilities—Distributions in excess of investments in unconsolidated joint ventures | (108,275) |  |  | (107,902) |
| $ | 1,460,603 |  |  | $ | 1,411,795 |
(1) These amounts include assets of $2,900,500 and $2,932,401 of Pacific Premier Retail LLC (the "PPR Portfolio") as of June 30, 2020 and December 31, 2019, respectively, and liabilities of $1,702,957 and $1,732,976 of the PPR Portfolio as of June 30, 2020 and December 31, 2019, respectively. (2) 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 $3,729 and $5,271 for the three months ended June 30, 2020 and 2019, respectively, and $7,728 and $9,810 for the six months ended June 30, 2020 and 2019, respectively. Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures:
| PPR Portfolio |  | Other Joint Ventures |  | Total
Three Months Ended June 30, 2020 |  |  |  |  |
Revenues: |  |  |  |  |
Leasing revenue | $ | 38,806 |  |  | $ | 139,452 |  |  | $ | 178,258 |
Other | 253 |  |  | (399) |  |  | (146) |
Total revenues | 39,059 |  |  | 139,053 |  |  | 178,112 |
Expenses: |  |  |  |  |
Shopping center and operating expenses | 8,240 |  |  | 53,145 |  |  | 61,385 |
Leasing expenses | 290 |  |  | 832 |  |  | 1,122 |
Interest expense | 16,363 |  |  | 36,790 |  |  | 53,153 |
Depreciation and amortization | 24,565 |  |  | 66,095 |  |  | 90,660 |
Total operating expenses | 49,458 |  |  | 156,862 |  |  | 206,320 |
Loss on sale or write down of assets, net | — |  |  | (12) |  |  | (12) |
Net loss | $ | (10,399) |  |  | $ | (17,821) |  |  | $ | (28,220) |
Company's equity in net loss | $ | (3,777) |  |  | $ | (10,396) |  |  | $ | (14,173) |
Three Months Ended June 30, 2019 |  |  |  |  |
Revenues: |  |  |  |  |
Leasing revenue | $ | 45,346 |  |  | $ | 172,273 |  |  | $ | 217,619 |
Other | 435 |  |  | 13,097 |  |  | 13,532 |
Total revenues | 45,781 |  |  | 185,370 |  |  | 231,151 |
Expenses: |  |  |  |  |
Shopping center and operating expenses | 8,470 |  |  | 59,065 |  |  | 67,535 |
Leasing expenses | 373 |  |  | 1,655 |  |  | 2,028 |
Interest expense | 17,043 |  |  | 37,682 |  |  | 54,725 |
Depreciation and amortization | 24,732 |  |  | 76,866 |  |  | 101,598 |
Total operating expenses | 50,618 |  |  | 175,268 |  |  | 225,886 |
Loss on sale or write down of assets, net | (399) |  |  | (145) |  |  | (544) |
Net (loss) income | $ | (5,236) |  |  | $ | 9,957 |  |  | $ | 4,721 |
Company's equity in net (loss) income | $ | (531) |  |  | $ | 7,788 |  |  | $ | 7,257 |
| PPR Portfolio |  | Other Joint Ventures |  | Total
Six Months Ended June 30, 2020 |  |  |  |  |
Revenues: |  |  |  |  |
Leasing revenue | $ | 97,184 |  |  | $ | 311,696 |  |  | $ | 408,880 |
Other | 302 |  |  | 6,492 |  |  | 6,794 |
Total revenues | 97,486 |  |  | 318,188 |  |  | 415,674 |
Expenses: |  |  |  |  |
Shopping center and operating expenses | 17,881 |  |  | 114,654 |  |  | 132,535 |
Leasing expenses | 763 |  |  | 2,127 |  |  | 2,890 |
Interest expense | 32,458 |  |  | 74,930 |  |  | 107,388 |
Depreciation and amortization | 53,182 |  |  | 134,456 |  |  | 187,638 |
Total operating expenses | 104,284 |  |  | 326,167 |  |  | 430,451 |
Loss on sale or write down of assets, net | — |  |  | (12) |  |  | (12) |
Net loss | $ | (6,798) |  |  | $ | (7,991) |  |  | $ | (14,789) |
Company's equity in net income (loss) | $ | 944 |  |  | $ | (5,419) |  |  | $ | (4,475) |
Six Months Ended June 30, 2019 |  |  |  |  |
Revenues: |  |  |  |  |
Leasing revenue | $ | 91,366 |  |  | $ | 345,797 |  |  | $ | 437,163 |
Other | 617 |  |  | 25,161 |  |  | 25,778 |
Total revenues | 91,983 |  |  | 370,958 |  |  | 462,941 |
Expenses: |  |  |  |  |
Shopping center and operating expenses | 18,142 |  |  | 118,715 |  |  | 136,857 |
Leasing expenses | 840 |  |  | 3,362 |  |  | 4,202 |
Interest expense | 33,994 |  |  | 74,593 |  |  | 108,587 |
Depreciation and amortization | 50,246 |  |  | 141,333 |  |  | 191,579 |
Total operating expenses | 103,222 |  |  | 338,003 |  |  | 441,225 |
Loss on sale or write down of assets, net | (405) |  |  | (280) |  |  | (685) |
Net (loss) income | $ | (11,644) |  |  | $ | 32,675 |  |  | $ | 21,031 |
Company's equity in net (loss) income | $ | (1,730) |  |  | $ | 21,230 |  |  | $ | 19,500 |
Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company.

X
- Definition The entire disclosure for equity method investments and joint ventures. Equity method investments are investments that give the investor the ability to exercise significant influence over the operating and financial policies of an investee. Joint ventures are entities owned and operated by a small group of businesses as a separate and specific business or project for the mutual benefit of the members of the group. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -URI http://asc.fasb.org/topic&trid=2196965 + Details
Name: | us-gaap_EquityMethodInvestmentsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + References No definition available. + Details
Name: | us-gaap_ScheduleOfEquityMethodInvestmentsLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_RelatedPartyTransactionsByRelatedPartyAxis=us-gaap_CorporateJointVentureMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |