XML 57 R33.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in and Advances to Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2016
Schedule Of Equity Method Investments [Line Items]  
Summary of Company's Equity Method Joint Ventures Included in Investments in and Advances

The Company’s equity method joint ventures, which are included in Investments in and Advances to Joint Ventures in the Company’s consolidated balance sheet at December 31, 2016, are as follows:

 

Unconsolidated Real Estate Ventures

 

Effective

Ownership

Percentage

 

 

Assets Owned

BRE DDR Retail Holdings III

 

 

5%

 

 

50 shopping centers in several states

BRE DDR Retail Holdings IV

 

5

 

 

6 shopping centers in several states

DDRTC Core Retail Fund, LLC

 

15

 

 

25 shopping centers in several states

DDR Domestic Retail Fund I

 

20

 

 

55 shopping centers in several states

DDR SAU Retail Fund, LLC

 

20

 

 

12 shopping centers in several states

Other Joint Venture Interests

 

2679

 

 

3 shopping centers in 2 states

 

Service Fees and Income Earned by Company

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):

 

 

For the Year Ended December 31,

 

 

2016

 

 

2015

 

 

2014

 

Management and other fees

$

28.6

 

 

$

26.0

 

 

$

24.9

 

Interest income

 

33.4

 

 

 

26.0

 

 

 

11.0

 

Development fees and leasing commissions

 

7.5

 

 

 

6.8

 

 

 

6.4

 

 

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,

 

 

2016

 

 

2015

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,287,675

 

 

$

1,343,889

 

Buildings

 

3,376,720

 

 

 

3,551,227

 

Fixtures and tenant improvements

 

203,824

 

 

 

191,581

 

 

 

4,868,219

 

 

 

5,086,697

 

Less: Accumulated depreciation

 

(884,356

)

 

 

(817,235

)

 

 

3,983,863

 

 

 

4,269,462

 

Construction in progress and land

 

56,983

 

 

 

52,390

 

Real estate, net

 

4,040,846

 

 

 

4,321,852

 

Cash and restricted cash

 

50,378

 

 

 

58,916

 

Receivables, net

 

50,685

 

 

 

52,768

 

Other assets, net

 

248,664

 

 

 

318,546

 

 

$

4,390,573

 

 

$

4,752,082

 

 

 

 

 

 

 

 

 

Mortgage debt

$

3,034,399

 

 

$

3,177,603

 

Notes and accrued interest payable to the Company

 

1,584

 

 

 

1,556

 

Other liabilities

 

206,949

 

 

 

219,799

 

 

 

3,242,932

 

 

 

3,398,958

 

Redeemable preferred equity

 

393,338

 

 

 

395,156

 

Accumulated equity

 

754,303

 

 

 

957,968

 

 

$

4,390,573

 

 

$

4,752,082

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

97,977

 

 

$

115,871

 

Redeemable preferred equity

 

393,338

 

 

 

395,156

 

Basis differentials

 

(36,117

)

 

 

(42,402

)

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

 

(2,651

)

 

 

(2,449

)

Amounts payable to the Company

 

1,584

 

 

 

1,556

 

Investments in and Advances to Joint Ventures

$

454,131

 

 

$

467,732

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

For the Year Ended December 31,

 

 

2016

 

 

2015

 

 

2014

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

513,365

 

 

$

524,697

 

 

$

485,764

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

144,984

 

 

 

146,924

 

 

 

140,615

 

Impairment charges(A)

 

13,598

 

 

 

52,700

 

 

 

21,583

 

Depreciation and amortization

 

195,198

 

 

 

207,816

 

 

 

151,651

 

Interest expense

 

132,943

 

 

 

140,701

 

 

 

171,803

 

Preferred share expense

 

33,418

 

 

 

25,991

 

 

 

7,355

 

Other (income) expense, net

 

23,513

 

 

 

30,235

 

 

 

37,970

 

 

 

543,654

 

 

 

604,367

 

 

 

530,977

 

Loss before tax expense and discontinued operations

 

(30,289

)

 

 

(79,670

)

 

 

(45,213

)

Income tax expense (primarily Sonae Sierra Brasil), net

 

 

 

 

 

 

 

(6,565

)

Loss from continuing operations

 

(30,289

)

 

 

(79,670

)

 

 

(51,778

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations(A)

 

 

 

 

 

 

 

(13,955

)

Gain on disposition of real estate, net of tax

 

 

 

 

 

 

 

55,020

 

Loss before gain on disposition of real estate, net

 

(30,289

)

 

 

(79,670

)

 

 

(10,713

)

Gain on disposition of real estate, net

 

57,261

 

 

 

17,188

 

 

 

10,116

 

Net income (loss) attributable to unconsolidated joint ventures

$

26,972

 

 

$

(62,482

)

 

$

(597

)

Income attributable to non-controlling interests

 

 

 

 

 

 

 

(2,022

)

Net income (loss) attributable to unconsolidated joint ventures

$

26,972

 

 

$

(62,482

)

 

$

(2,619

)

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

$

11,650

 

 

$

(5,289

)

 

$

9,218

 

Basis differential adjustments(B)

 

4,049

 

 

 

2,154

 

 

 

1,771

 

Equity in net income (loss) of joint ventures(B)

$

15,699

 

 

$

(3,135

)

 

$

10,989

 

(A)

For the years ended December 31, 2016, 2015 and 2014, the Company’s proportionate share was $2.7 million, $10.5 million and $4.4 million, respectively.  Impairment charges included in discontinued operations related to asset sales were $11.1 million for the year ended December 31, 2014, of which the Company’s proportionate share was $0.8 million.  The Company’s share of the impairment charges was reduced by the impact of the other than temporary impairment charges recorded on these investments, as appropriate, as discussed below.  Reflected in discontinued operations are 37 properties sold in 2014.

(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, 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.  The Company does not record income or loss from those investments in which its investment basis is zero.  There were no such investments at December 31, 2016.