XML 23 R10.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in and Advances to Joint Ventures
6 Months Ended
Jun. 30, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investments in and Advances to Joint Ventures

3.

Investments in and Advances to Joint Ventures

 

At June 30, 2018 and December 31, 2017, the Company had ownership interests in various unconsolidated joint ventures that had an investment in 114 and 136 shopping center properties, respectively.  Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

June 30, 2018

 

 

December 31, 2017

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,008,195

 

 

$

1,126,703

 

Buildings

 

2,748,883

 

 

 

3,057,072

 

Fixtures and tenant improvements

 

208,000

 

 

 

213,989

 

 

 

3,965,078

 

 

 

4,397,764

 

Less: Accumulated depreciation

 

(947,136

)

 

 

(962,038

)

 

 

3,017,942

 

 

 

3,435,726

 

Construction in progress and land

 

54,151

 

 

 

53,928

 

Real estate, net

 

3,072,093

 

 

 

3,489,654

 

Cash and restricted cash

 

96,207

 

 

 

155,894

 

Receivables, net

 

47,081

 

 

 

51,396

 

Other assets, net

 

138,678

 

 

 

174,832

 

 

$

3,354,059

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Mortgage debt

$

2,189,888

 

 

$

2,501,163

 

Notes and accrued interest payable to the Company

 

2,156

 

 

 

1,365

 

Other liabilities

 

136,926

 

 

 

156,076

 

 

 

2,328,970

 

 

 

2,658,604

 

Redeemable preferred equity DDR

 

300,757

 

 

 

345,149

 

Accumulated equity

 

724,332

 

 

 

868,023

 

 

$

3,354,059

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

115,644

 

 

$

132,710

 

Redeemable preferred equity, net(A)

 

228,077

 

 

 

277,776

 

Basis differentials

 

(21,882

)

 

 

(24,973

)

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

 

(2,891

)

 

 

(3,065

)

Amounts payable to the Company

 

2,156

 

 

 

1,365

 

Investments in and Advances to Joint Ventures, net

$

321,104

 

 

$

383,813

 

 

(A)

Includes PIK that has accrued since March 2017 of $9.3 million and $6.3 million, which was fully reserved at June 30, 2018 and December 31, 2017, respectively.  

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations(A)

$

107,759

 

 

$

126,528

 

 

$

222,284

 

 

$

253,576

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

32,314

 

 

 

37,691

 

 

 

66,695

 

 

 

74,359

 

Impairment charges

 

 

 

 

27,850

 

 

 

16,910

 

 

 

80,507

 

Depreciation and amortization

 

37,299

 

 

 

47,589

 

 

 

76,976

 

 

 

92,685

 

Interest expense

 

24,946

 

 

 

29,004

 

 

 

49,189

 

 

 

59,134

 

Preferred share expense

 

6,317

 

 

 

8,239

 

 

 

12,825

 

 

 

16,367

 

Other (income) expense, net

 

6,616

 

 

 

9,054

 

 

 

14,037

 

 

 

15,627

 

 

 

107,492

 

 

 

159,427

 

 

 

236,632

 

 

 

338,679

 

Income (loss) from continuing operations

 

267

 

 

 

(32,899

)

 

 

(14,348

)

 

 

(85,103

)

Gain (loss) on disposition of real estate, net

 

12,356

 

 

 

(803

)

 

 

50,376

 

 

 

(976

)

Net income (loss) attributable to unconsolidated joint ventures

$

12,623

 

 

$

(33,702

)

 

$

36,028

 

 

$

(86,079

)

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

$

3,506

 

 

$

(1,090

)

 

$

11,979

 

 

$

(6,383

)

Basis differential adjustments(B)

 

315

 

 

 

373

 

 

 

628

 

 

 

4,001

 

Equity in net income (loss) of joint ventures

$

3,821

 

 

$

(717

)

 

$

12,607

 

 

$

(2,382

)

(A)

Revenue from operations is subject to leasing or other standards.

(B)

The difference between the Company’s share of net income (loss), as reported above, and the amounts included in the Company’s consolidated statements of operations is attributable to the amortization of basis differentials, unrecognized preferred PIK, the recognition of deferred gains, 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 the Company through management, leasing and development activities performed related to all of the Company’s unconsolidated joint ventures and interest income on its preferred interests in the BRE DDR Retail Holdings joint ventures are as follows (in millions):

 

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenue from contracts with customers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

$

4.9

 

 

$

6.0

 

 

$

10.5

 

 

$

12.2

 

Development fees and leasing commissions

 

1.6

 

 

 

1.9

 

 

 

3.5

 

 

 

4.4

 

Total revenue from contracts with customers

 

6.5

 

 

 

7.9

 

 

 

14.0

 

 

 

16.6

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

4.8

 

 

 

6.3

 

 

 

9.8

 

 

 

13.8

 

Other

 

0.7

 

 

 

0.7

 

 

 

1.2

 

 

 

1.4

 

Total fee and other income

$

12.0

 

 

$

14.9

 

 

$

25.0

 

 

$

31.8

 

The Company’s joint venture agreements generally include provisions whereby each partner has the right to trigger a purchase or sale of its interest in the joint venture or to initiate a purchase or sale of the properties after a certain number of years or if either party is in default of the joint venture agreements.  The Company is not obligated to purchase the interests of its outside joint venture partners under these provisions.  

BRE DDR Retail Holdings Joint Ventures

The Company’s two unconsolidated investments with The Blackstone Group L.P. (“Blackstone”), BRE DDR Retail Holdings III (“BRE DDR III”) and BRE DDR Retail Holdings IV (“BRE DDR IV” and, together with BRE DDR III, the “BRE DDR Joint Ventures”), have substantially similar terms and are summarized as follows (in millions, except properties owned):

 

 

 

 

Common

Equity

 

 

Preferred Investment (Principal)

 

 

Properties Owned

 

 

Formation

 

Initial

 

 

Initial

 

 

June 30, 2018

 

 

Net of Reserve

 

 

Inception

 

 

June 30, 2018

 

BRE DDR III

Oct 2014

 

$

19.6

 

 

$

300.0

 

 

$

219.9

 

 

$

171.2

 

 

 

70

 

 

 

28

 

BRE DDR IV

Dec 2015

 

 

12.9

 

 

 

82.6

 

 

 

66.7

 

 

 

52.0

 

 

 

6

 

 

 

5

 

 

 

 

 

 

 

 

$

382.6

 

 

$

286.6

 

 

$

223.2

 

 

 

 

 

 

 

 

 

 

An affiliate of Blackstone is the managing member and effectively owns 95% of the common equity of each of the two BRE DDR Joint Ventures, and consolidated affiliates of DDR effectively own the remaining 5%.  The Company provides leasing and property management services to all of the joint venture properties.  The Company cannot be removed as the property and leasing manager until the preferred equity, as discussed below, is redeemed in full (except for certain specified events).  

 

The Company reassessed the aggregate valuation allowance at June 30, 2018, with respect to its preferred investments in BRE DDR III and BRE DDR IV.  Based upon actual timing and values of recent property sales, as well as current market assumptions, the Company adjusted the aggregate valuation allowance by a reduction of $1.6 million and an increase of $2.3 million for the three- and six-month periods ending June 30, 2018, respectively, resulting in a net valuation allowance of $63.4 million.  The valuation allowance is recorded as Reserve of Preferred Equity Interests on the Company’s consolidated statements of operations.  The Company will continue to monitor the investments and related valuation allowance which could be increased or decreased in future periods, as appropriate.

The Company’s preferred interests are entitled to certain preferential cumulative distributions payable out of operating cash flows and certain capital proceeds pursuant to the terms and conditions of the preferred investments.  The preferred distributions are recognized as Interest Income within the Company’s consolidated statements of operations and are classified as a note receivable in Investments in and Advances to Joint Ventures on the Company’s consolidated balance sheets.  The preferred investments have an annual distribution rate of 8.5% including any deferred and unpaid preferred distributions.  Blackstone has the right to defer up to 2.0% of the 8.5% preferred fixed distributions as a payment in kind distribution or “PIK.”  Blackstone has made this PIK deferral election since the formation of both joint ventures.  The cash portion of the preferred fixed distributions is generally payable first out of operating cash flows and is current for both BRE DDR Joint Ventures.  The Company has no expectation that the cash portion of the preferred fixed distribution will become impaired.  As a result of the valuation allowances recorded, the Company no longer recognizes as interest income the 2.0% PIK.  Although Blackstone has the right to change its payment election, the Company expects future preferred distributions to continue to include the PIK component.  The recognition of the PIK interest income will be reevaluated based upon any future adjustments to the aggregate valuation allowance, as appropriate.

Disposition of Shopping Centers

From January 1, 2018 to June 30, 2018, the DDRM Properties joint venture sold 12 assets for $191.8 million, the BRE DDR III joint venture sold nine assets for $193.9 million and the BRE DDR IV joint venture sold one asset for $40.0 million. The Company’s pro rata share of the aggregate gain from these sales was $9.3 million.