XML 24 R25.htm IDEA: XBRL DOCUMENT v3.2.0.727
Investments in and Advances to Joint Ventures (Tables) - Unconsolidated Joint Ventures [Member]
6 Months Ended
Jun. 30, 2015
Schedule Of Equity Method Investments [Line Items]  
Condensed Combined Financial Information of Company's Unconsolidated Joint Venture Investments

At June 30, 2015 and December 31, 2014, the Company had ownership interests in various unconsolidated joint ventures that had an investment in 184 and 188 shopping center properties, respectively.  Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

June 30, 2015

 

 

December 31, 2014

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,346,862

 

 

$

1,439,849

 

Buildings

 

3,566,004

 

 

 

3,854,585

 

Fixtures and tenant improvements

 

184,661

 

 

 

200,696

 

 

 

5,097,527

 

 

 

5,495,130

 

Less: Accumulated depreciation

 

(770,122

)

 

 

(773,256

)

 

 

4,327,405

 

 

 

4,721,874

 

Land held for development and construction in progress

 

54,209

 

 

 

55,698

 

Real estate, net

 

4,381,614

 

 

 

4,777,572

 

Cash and restricted cash

 

80,234

 

 

 

100,812

 

Receivables, net

 

48,814

 

 

 

80,508

 

Other assets

 

346,595

 

 

 

394,751

 

 

$

4,857,257

 

 

$

5,353,643

 

 

 

 

 

 

 

 

 

Mortgage debt

$

3,247,337

 

 

$

3,552,764

 

Notes and accrued interest payable to the Company

 

3,031

 

 

 

144,831

 

Other liabilities

 

205,924

 

 

 

276,998

 

 

 

3,456,292

 

 

 

3,974,593

 

Redeemable preferred equity

 

309,150

 

 

 

305,310

 

Accumulated equity

 

1,091,815

 

 

 

1,073,740

 

 

$

4,857,257

 

 

$

5,353,643

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

132,034

 

 

$

122,937

 

Redeemable preferred equity

 

309,150

 

 

 

305,310

 

Basis differentials

 

(43,015

)

 

 

(12,954

)

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

 

(2,438

)

 

 

(2,562

)

Amounts payable to the Company

 

3,487

 

 

 

2,117

 

Investments in and Advances to Joint Ventures

$

399,218

 

 

$

414,848

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

133,066

 

 

$

112,141

 

 

$

270,666

 

 

$

248,641

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

48,414

 

 

 

39,195

 

 

 

99,396

 

 

 

87,002

 

Impairment charges

 

 

 

 

600

 

 

 

448

 

 

 

600

 

Depreciation and amortization

 

51,482

 

 

 

34,517

 

 

 

108,219

 

 

 

75,730

 

Interest expense

 

33,593

 

 

 

41,787

 

 

 

74,496

 

 

 

91,844

 

Other (income) expense, net

 

217

 

 

 

(252

)

 

 

584

 

 

 

2,790

 

 

 

133,706

 

 

 

115,847

 

 

 

283,143

 

 

 

257,966

 

Loss before tax expense and discontinued operations

 

(640

)

 

 

(3,706

)

 

 

(12,477

)

 

 

(9,325

)

Income tax expense (primarily Sonae Sierra Brasil), net

 

 

 

 

(2,425

)

 

 

 

 

 

(6,565

)

Loss from continuing operations

 

(640

)

 

 

(6,131

)

 

 

(12,477

)

 

 

(15,890

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

 

(1,695

)

 

 

 

 

 

(4,187

)

Gain on disposition of real estate, net of tax

 

 

 

 

2,038

 

 

 

 

 

 

23,511

 

(Loss) income before gain on disposition of real estate, net

 

(640

)

 

 

(5,788

)

 

 

(12,477

)

 

 

3,434

 

Loss on disposition of real estate, net

 

(1,358

)

 

 

 

 

 

(1,571

)

 

 

 

Net (loss) income

$

(1,998

)

 

$

(5,788

)

 

$

(14,048

)

 

$

3,434

 

Income attributable to non-controlling interests

 

 

 

 

(535

)

 

 

 

 

 

(2,023

)

Net (loss) income attributable to unconsolidated joint ventures

$

(1,998

)

 

$

(6,323

)

 

$

(14,048

)

 

$

1,411

 

Company's share of equity in net income of joint ventures(A)

$

1,317

 

 

$

1,436

 

 

$

1,070

 

 

$

6,167

 

Basis differential adjustments(B)

 

325

 

 

 

(305

)

 

 

633

 

 

 

454

 

Equity in net income of joint ventures(A)

$

1,642

 

 

$

1,131

 

 

$

1,703

 

 

$

6,621

 

(A)

The Company did not record income or loss from those investments in which its investment basis was zero.  As of March 13, 2015, the Company no longer had an interest in these assets.  

(B)

The difference between the Company’s share of net income, as reported above, and the amounts included in the consolidated statements of operations is attributable to the amortization of basis differentials, the recognition of deferred gains and differences in gain (loss) on sale of certain assets recognized due to the basis differentials and other than temporary impairment charges.  

Service Fees and Income Earned by 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 Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Management and other fees

$

6.5

 

 

$

6.2

 

 

$

12.8

 

 

$

12.3

 

Development fees and leasing commissions

 

1.6

 

 

 

1.5

 

 

 

3.2

 

 

 

3.5

 

Interest income

 

6.4

 

 

 

1.7

 

 

 

12.7

 

 

 

3.4