XML 30 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investments in and Advances to Joint Ventures (Tables)
9 Months Ended
Sep. 30, 2013
Equity Method Investments And Joint Ventures [Abstract]  
Condensed Combined Financial Information of Company's Unconsolidated Joint Venture Investments

Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

     September 30, 2013     December 31, 2012  

Condensed Combined Balance Sheets

    

Land

   $ 1,552,832     $ 1,569,548  

Buildings

     4,653,035       4,681,462  

Fixtures and tenant improvements

     284,451       244,293  
  

 

 

   

 

 

 
     6,490,318       6,495,303  

Less: Accumulated depreciation

     (873,212     (833,816
  

 

 

   

 

 

 
     5,617,106       5,661,487  

Land held for development and construction in progress

     283,241       348,822  
  

 

 

   

 

 

 

Real estate, net

     5,900,347       6,010,309  

Cash and restricted cash(A)

     355,283       467,200  

Receivables, net

     104,422       99,098  

Other assets

     410,985       427,014  
  

 

 

   

 

 

 
   $ 6,771,037     $ 7,003,621  
  

 

 

   

 

 

 

Mortgage debt

   $ 4,210,034     $ 4,246,407  

Notes and accrued interest payable to DDR(B)

     156,743       143,338  

Other liabilities

     293,711       342,614  
  

 

 

   

 

 

 
     4,660,488       4,732,359  

Redeemable preferred equity

     198,521       154,556  

Accumulated equity

     1,912,028       2,116,706  
  

 

 

   

 

 

 
   $ 6,771,037     $ 7,003,621  
  

 

 

   

 

 

 

Company’s share of Accumulated Equity

   $ 391,417     $ 432,500  
  

 

 

   

 

 

 

 

(A) Includes $230.8 million and $347.9 million at September 30, 2013 and December 31, 2012, respectively, from Sonae Sierra Brasil.
(B) The Company has net amounts receivable from several joint ventures aggregating $35.9 million and $34.3 million at September 30, 2013 and December 31, 2012, respectively, which are included in Investments in and Advances to Joint Ventures on the condensed consolidated balance sheets. The remaining amounts were fully reserved by the Company in prior years.
Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

    Three-Month Periods
Ended September 30,
    Nine-Month Periods
Ended September 30,
 
    2013     2012     2013     2012  

Condensed Combined Statements of Operations

       

Revenues from operations

  $ 181,671     $ 183,187     $ 545,603     $ 498,018  
 

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses(A)

    65,435       62,191       191,389       174,252  

Impairment charges

    21,875             66,438       840  

Depreciation and amortization

    58,080       64,491       179,027       142,361  

Interest expense

    58,433       58,876       175,840       167,740  
 

 

 

   

 

 

   

 

 

   

 

 

 
    203,823       185,558       612,694       485,193  
 

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before tax expense and discontinued operations

    (22,152     (2,371     (67,091     12,825  

Income tax expense (primarily Sonae Sierra Brasil), net

    (6,446     (6,591     (20,299     (18,781
 

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

    (28,598     (8,962     (87,390     (5,956

Discontinued operations:

       

Loss from discontinued operations

    (2,403     (42,976     (7,054     (57,661

(Loss) gain on disposition of real estate, net of tax(B)

    (21,228     1,183       (27,133     1,290  
 

 

 

   

 

 

   

 

 

   

 

 

 

Loss before gain on disposition of real estate, net

    (52,229     (50,755     (121,577     (62,327

Gain on disposition of real estate, net

    151       1,128       794       14,230  
 

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

  $ (52,078   $ (49,627   $ (120,783   $ (48,097

Non-controlling interests

    (5,800     (6,155     (19,715     (19,689
 

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to unconsolidated joint ventures

  $ (57,878   $ (55,782   $ (140,498   $ (67,786
 

 

 

   

 

 

   

 

 

   

 

 

 

Company’s share of equity in net income (loss) of joint ventures(C)

  $ 2,800     $ (1,613   $ 4,328     $ 11,739  

Amortization of basis differentials(D)

    980       7,099       1,215       5,227  
 

 

 

   

 

 

   

 

 

   

 

 

 

Equity in net income of joint ventures

  $ 3,780     $ 5,486     $ 5,543     $ 16,966  
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(A) Operating expenses for the nine-month period ended September 30, 2012, include transaction costs associated with the formation of the unconsolidated joint venture BRE DDR Retail Holdings I.
(B) Primarily attributable to an investment in the Coventry II Fund in which the Company had a 20% interest. The joint venture recorded a loss of $32.6 million on the transfer of its ownership of one of its properties to the lender. The Company’s share of the loss is zero as the Company had previously written off its investment in this operating property.
(C) The Company is not recording income or loss from those investments in which its investment basis is zero and the Company does not have the obligation or intent to fund any additional capital.
(D) The difference between the Company’s share of net loss, as reported above, and the amounts included in the condensed consolidated statements of operations is attributable to the amortization of basis differentials, deferred gains and differences in gain (loss) on sale of certain assets due to the basis differentials and other than temporary impairment charges.
Investments in and Advances to Joint Ventures

Investments in and Advances to Joint Ventures include the following items, which represent the difference between the Company’s investment basis and its share of all of the unconsolidated joint ventures’ underlying net assets (in millions):

 

     September 30,
2013
    December 31,
2012
 

Company’s share of accumulated equity

   $ 391.4     $ 432.5  

Redeemable preferred equity and other(A)

     199.0 (B)      155.0  

Basis differentials

     8.6       (5.9

Deferred development fees, net of portion related to the Company’s interest

     (2.9     (2.9

Notes and accrued interest payable to DDR

     35.9 (B)      34.3  
  

 

 

   

 

 

 

Investments in and Advances to Joint Ventures

   $ 632.0     $ 613.0  
  

 

 

   

 

 

 

 

(A) Primarily relates to $198.5 million and $154.6 million of preferred equity investments through investments with affiliates of Blackstone Real Estate Partners VII L.P. (“Blackstone”) at September 30, 2013 and December 31, 2012, respectively.
(B) In conjunction with the Company’s acquisition of its joint venture partner’s interest in 30 assets in October 2013, $148.8 million was applied to fund the acquisition cost of the assets (Note 17).
Service Fees and Income Earned from Company's Unconsolidated Joint Ventures

Service fees and income earned by the Company through management, financing, leasing and development activities performed related to all of the Company’s unconsolidated joint ventures are as follows (in millions):

 

     Three-Month Periods
Ended September 30,
     Nine-Month Periods
Ended September 30,
 
     2013      2012      2013      2012  

Management and other fees

   $ 7.4       $ 7.6       $ 22.6       $ 20.9   

Development fees and leasing commissions

     2.7         2.3         7.9         6.2   

Interest income

     5.3         4.7         14.4         5.1