XML 46 R33.htm IDEA: XBRL DOCUMENT v3.22.0.1
Investments in and Advances to Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2021
Schedule Of Equity Method Investments [Line Items]  
Summary of Company's Equity Method Joint Ventures Included in Investments in and Advances

Unconsolidated Real Estate Ventures

 

Partner

 

Effective

Ownership

Percentage

 

 

Operating

Properties

DDRM Properties

 

Madison International Realty

 

20.0%

 

 

24

Dividend Trust Portfolio JV LP

 

Chinese Institutional Investors

 

20.0

 

 

10

DDR SAU Retail Fund, LLC

 

State of Utah

 

20.0

 

 

11

Other Joint Venture Interests

 

Various

 

25.75–50.0

 

 

2

 

 

Unconsolidated Joint Ventures [Member]  
Schedule Of Equity Method Investments [Line Items]  
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):

 

December 31,

 

 

2021

 

 

2020

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

378,442

 

 

$

441,412

 

Buildings

 

1,092,245

 

 

 

1,258,879

 

Fixtures and tenant improvements

 

123,313

 

 

 

137,663

 

 

 

1,594,000

 

 

 

1,837,954

 

Less: Accumulated depreciation

 

(441,215

)

 

 

(492,288

)

 

 

1,152,785

 

 

 

1,345,666

 

Construction in progress and land

 

5,778

 

 

 

58,201

 

Real estate, net

 

1,158,563

 

 

 

1,403,867

 

Cash and restricted cash

 

37,535

 

 

 

35,212

 

Receivables, net

 

16,854

 

 

 

25,719

 

Other assets, net

 

49,029

 

 

 

61,381

 

 

$

1,261,981

 

 

$

1,526,179

 

 

 

 

 

 

 

 

 

Mortgage debt

$

873,336

 

 

$

1,029,579

 

Notes and accrued interest payable to the Company

 

3,331

 

 

 

4,375

 

Other liabilities

 

51,473

 

 

 

57,349

 

 

 

928,140

 

 

 

1,091,303

 

Accumulated equity

 

333,841

 

 

 

434,876

 

 

$

1,261,981

 

 

$

1,526,179

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

59,286

 

 

$

72,555

 

Basis differentials

 

2,946

 

 

 

1,644

 

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

 

(937

)

 

 

(1,277

)

Amounts payable to the Company

 

3,331

 

 

 

4,375

 

Investments in and Advances to Joint Ventures, net

$

64,626

 

 

$

77,297

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

For the Year Ended December 31,

 

 

2021

 

 

2020

 

 

2019

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

195,559

 

 

$

252,946

 

 

$

428,281

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

53,391

 

 

 

77,040

 

 

 

118,412

 

Impairment charges(A)

 

 

 

 

33,240

 

 

 

13,807

 

Depreciation and amortization

 

66,618

 

 

 

99,779

 

 

 

149,749

 

Interest expense

 

43,379

 

 

 

60,010

 

 

 

93,887

 

Preferred share expense

 

 

 

 

15,708

 

 

 

21,832

 

Other expense, net

 

12,074

 

 

 

13,796

 

 

 

20,563

 

 

 

175,462

 

 

 

299,573

 

 

 

418,250

 

Income (loss) before gain on disposition of real estate

 

20,097

 

 

 

(46,627

)

 

 

10,031

 

Gain on disposition of real estate, net

 

89,935

 

 

 

9,257

 

 

 

67,011

 

Net income (loss) attributable to unconsolidated joint ventures

$

110,032

 

 

$

(37,370

)

 

$

77,042

 

Company's share of equity in net income of joint ventures

$

49,417

 

 

$

1,109

 

 

$

10,743

 

Basis differential adjustments(B)

 

(2,120

)

 

 

407

 

 

 

776

 

Equity in net income of joint ventures

$

47,297

 

 

$

1,516

 

 

$

11,519

 

(A)

For the years ended December 31, 2020 and 2019, the Company’s proportionate share was $1.9 million and $2.5 million, respectively.  The Company’s share of the impairment charges was reduced by the impact of the other than temporary impairment charges previously recorded on these investments, as appropriate, as discussed below.  

(B)

The difference between the Company’s share of net income, 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.  

Schedule of Fee and Other Income

Revenues earned by the Company related to all of the Company’s unconsolidated joint ventures and interest income on its preferred interests are as follows (in millions):

 

 

For the Year Ended December 31,

 

 

2021

 

 

2020

 

 

2019

 

Revenue from contracts:

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

$

10.6

 

 

$

12.8

 

 

$

19.7

 

Development fees, leasing commissions and other

 

2.2

 

 

 

4.2

 

 

 

5.2

 

 

 

12.8

 

 

 

17.0

 

 

 

24.9

 

Other:

 

 

 

 

 

 

 

 

 

 

 

Interest income(A)

 

 

 

 

12.0

 

 

 

16.7

 

Other

 

1.7

 

 

 

2.1

 

 

 

3.2

 

 

 

1.7

 

 

 

14.1

 

 

 

19.9

 

 

$

14.5

 

 

$

31.1

 

 

$

44.8

 

 

(A)

Interest income recorded in 2020 and 2019 related to preferred equity interests in the BRE DDR Joint Ventures, which were transferred or redeemed in the fourth quarter of 2020.