XML 28 R10.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in and Advances to Joint Ventures
3 Months Ended
Mar. 31, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investments in and Advances to Joint Ventures

3.

Investments in and Advances to Joint Ventures

 

At March 31, 2018 and December 31, 2017, the Company had ownership interests in various unconsolidated joint ventures that had an investment in 125 and 136 shopping center properties, respectively.  Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

March 31, 2018

 

 

December 31, 2017

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,066,607

 

 

$

1,126,703

 

Buildings

 

2,923,406

 

 

 

3,057,072

 

Fixtures and tenant improvements

 

211,327

 

 

 

213,989

 

 

 

4,201,340

 

 

 

4,397,764

 

Less: Accumulated depreciation

 

(949,879

)

 

 

(962,038

)

 

 

3,251,461

 

 

 

3,435,726

 

Construction in progress and land

 

52,417

 

 

 

53,928

 

Real estate, net

 

3,303,878

 

 

 

3,489,654

 

Cash and restricted cash

 

73,828

 

 

 

155,894

 

Receivables, net

 

43,289

 

 

 

51,396

 

Other assets, net

 

164,029

 

 

 

174,832

 

 

$

3,585,024

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Mortgage debt

$

2,357,965

 

 

$

2,501,163

 

Notes and accrued interest payable to the Company

 

2,526

 

 

 

1,365

 

Other liabilities

 

145,259

 

 

 

156,076

 

 

 

2,505,750

 

 

 

2,658,604

 

Redeemable preferred equity DDR

 

309,744

 

 

 

345,149

 

Accumulated equity

 

769,530

 

 

 

868,023

 

 

$

3,585,024

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

122,593

 

 

$

132,710

 

Redeemable preferred equity, net(A)

 

236,925

 

 

 

277,776

 

Basis differentials

 

(25,422

)

 

 

(24,973

)

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

 

(2,963

)

 

 

(3,065

)

Amounts payable to the Company

 

2,526

 

 

 

1,365

 

Investments in and Advances to Joint Ventures, net

$

333,659

 

 

$

383,813

 

 

(A)

Includes PIK of $7.9 million and $6.3 million, which was fully reserved at March 31, 2018 and December 31, 2017, respectively.  

 

Three Months

 

 

Ended March 31,

 

 

2018

 

 

2017

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

Revenues from operations(A)

$

114,525

 

 

$

127,048

 

Expenses from operations:

 

 

 

 

 

 

 

Operating expenses

 

34,381

 

 

 

36,668

 

Impairment charges

 

16,910

 

 

 

52,657

 

Depreciation and amortization

 

39,677

 

 

 

45,096

 

Interest expense

 

24,243

 

 

 

30,130

 

Preferred share expense

 

6,508

 

 

 

8,128

 

Other (income) expense, net

 

7,421

 

 

 

6,573

 

 

 

129,140

 

 

 

179,252

 

Loss from continuing operations

 

(14,615

)

 

 

(52,204

)

Gain (loss) on disposition of real estate, net

 

38,020

 

 

 

(173

)

Net income (loss) attributable to unconsolidated joint ventures

$

23,405

 

 

$

(52,377

)

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

$

8,473

 

 

$

(5,293

)

Basis differential adjustments(B)

 

313

 

 

 

3,628

 

Equity in net income (loss) of joint ventures

$

8,786

 

 

$

(1,665

)

(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

 

 

Ended March 31,

 

 

2018

 

 

2017

 

Revenue from contracts with customers:

 

 

 

 

 

 

 

Asset and property management fees

$

5.6

 

 

$

6.2

 

Development fees and leasing commissions

 

1.9

 

 

 

2.4

 

Total revenue from contracts with customers

 

7.5

 

 

 

8.6

 

Other:

 

 

 

 

 

 

 

Interest income

 

5.0

 

 

 

7.5

 

Other

 

0.5

 

 

 

0.7

 

Total fee and other income

$

13.0

 

 

$

16.8

 

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

 

 

March 31, 2018

 

 

Net of Reserve

 

 

Inception

 

 

March 31, 2018

 

BRE DDR III

Oct 2014

 

$

19.6

 

 

$

300.0

 

 

$

230.2

 

 

$

181.6

 

 

 

70

 

 

 

35

 

BRE DDR IV

Dec 2015

 

 

12.9

 

 

 

82.6

 

 

 

66.7

 

 

 

50.4

 

 

 

6

 

 

 

6

 

 

 

 

 

 

 

 

$

382.6

 

 

$

296.9

 

 

$

232.0

 

 

 

 

 

 

 

 

 

 

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 March 31, 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 $4.0 million, resulting in a net valuation allowance of $65.0 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 March 31, 2018, the DDRM Properties joint venture sold nine assets for $150.0 million and the BRE DDR III joint venture sold two assets for $39.2 million. The Company’s pro rata share of the aggregate gain from these sales was $7.4 million.