XML 47 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in and Advances to Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017, are as follows:

Unconsolidated Real Estate Ventures

 

Partner

 

Effective

Ownership

Percentage

 

 

Operating

Properties

BRE DDR Retail Holdings III

 

Blackstone Real Estate Partners

 

 

5.0%

 

 

37

BRE DDR Retail Holdings IV

 

Blackstone Real Estate Partners

 

5.0

 

 

6

DDRTC Core Retail Fund, LLC

 

TIAA CREF

 

15.0

 

 

23

DDRM Properties

 

Madison International Realty

 

20.0

 

 

52

DDR SAU Retail Fund, LLC

 

State of Utah

 

20.0

 

 

12

Other Joint Venture Interests

 

Various

 

20.079.45

 

 

6

 

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,

 

 

2017

 

 

2016

 

 

2015

 

Management and other fees

$

24.2

 

 

$

28.6

 

 

$

26.0

 

Interest income

 

25.9

 

 

 

33.4

 

 

 

26.0

 

Development fees and leasing commissions

 

9.1

 

 

 

7.5

 

 

 

6.8

 

 

Summary of Terms For Unconsolidated Joint Ventures Investments

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

 

 

December 31, 2017

 

 

Net of Reserve

 

 

Inception

 

 

December 31, 2017

 

BRE DDR III

Oct 2014

 

$

19.6

 

 

$

300.0

 

 

$

265.9

 

 

$

216.0

 

 

 

70

 

 

 

37

 

BRE DDR IV

Dec 2015

 

 

12.9

 

 

 

82.6

 

 

 

67.1

 

 

 

56.0

 

 

 

6

 

 

 

6

 

 

 

 

 

 

 

 

$

382.6

 

 

$

333.0

 

 

$

272.0

 

 

 

 

 

 

 

 

 

 

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,

 

 

2017

 

 

2016

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,126,703

 

 

$

1,287,675

 

Buildings

 

3,057,072

 

 

 

3,376,720

 

Fixtures and tenant improvements

 

213,989

 

 

 

203,824

 

 

 

4,397,764

 

 

 

4,868,219

 

Less: Accumulated depreciation

 

(962,038

)

 

 

(884,356

)

 

 

3,435,726

 

 

 

3,983,863

 

Construction in progress and land

 

53,928

 

 

 

56,983

 

Real estate, net

 

3,489,654

 

 

 

4,040,846

 

Cash and restricted cash

 

155,894

 

 

 

50,378

 

Receivables, net

 

51,396

 

 

 

50,685

 

Other assets, net

 

174,832

 

 

 

248,664

 

 

$

3,871,776

 

 

$

4,390,573

 

 

 

 

 

 

 

 

 

Mortgage debt

$

2,501,163

 

 

$

3,034,399

 

Notes and accrued interest payable to the Company

 

1,365

 

 

 

1,584

 

Other liabilities

 

156,076

 

 

 

206,949

 

 

 

2,658,604

 

 

 

3,242,932

 

Redeemable preferred equity DDR

 

345,149

 

 

 

393,338

 

Accumulated equity

 

868,023

 

 

 

754,303

 

 

$

3,871,776

 

 

$

4,390,573

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

132,710

 

 

$

97,977

 

Redeemable preferred equity, net

 

277,776

 

 

 

393,338

 

Basis differentials

 

(24,973

)

 

 

(36,117

)

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

 

(3,065

)

 

 

(2,651

)

Amounts payable to the Company

 

1,365

 

 

 

1,584

 

Investments in and Advances to Joint Ventures, net

$

383,813

 

 

$

454,131

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

For the Year Ended December 31

 

 

2017

 

 

2016

 

 

2015

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

502,506

 

 

$

513,365

 

 

$

524,697

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

145,855

 

 

 

144,984

 

 

 

146,924

 

Impairment charges(A)

 

90,597

 

 

 

13,598

 

 

 

52,700

 

Depreciation and amortization

 

180,337

 

 

 

195,198

 

 

 

207,816

 

Interest expense

 

107,330

 

 

 

132,943

 

 

 

140,701

 

Preferred share expense

 

32,251

 

 

 

33,418

 

 

 

25,991

 

Other (income) expense, net

 

25,986

 

 

 

23,513

 

 

 

30,235

 

 

 

582,356

 

 

 

543,654

 

 

 

604,367

 

Loss from continuing operations

 

(79,850

)

 

 

(30,289

)

 

 

(79,670

)

Gain on disposition of real estate, net

 

101,806

 

 

 

57,261

 

 

 

17,188

 

Net income (loss) attributable to unconsolidated joint ventures

$

21,956

 

 

$

26,972

 

 

$

(62,482

)

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

$

3,516

 

 

$

11,650

 

 

$

(5,289

)

Basis differential adjustments(B)

 

5,321

 

 

 

4,049

 

 

 

2,154

 

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

$

8,837

 

 

$

15,699

 

 

$

(3,135

)

(A)

For the years ended December 31, 2017, 2016 and 2015, the Company’s proportionate share was $5.0 million, $2.7 million and $10.5 million, respectively.  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.  

(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