XML 35 R24.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in and Advances to Joint Ventures (Tables)
6 Months Ended
Jun. 30, 2020
Schedule Of Equity Method Investments [Line Items]  
Summary of Preferred investments

The preferred investments are summarized as follows (in millions, except properties owned):

 

 

 

 

Preferred Investment (Principal)

 

 

 

 

 

 

Redemption Date

 

Initial

 

 

June 30, 2020

 

 

Valuation

Allowance

 

 

Net of Reserve

 

 

Properties Owned at June 30, 2020

 

BRE DDR III

October 2021

 

$

300.0

 

 

$

132.4

 

 

$

(96.2

)

 

$

36.2

 

 

 

13

 

BRE DDR IV

December 2022

 

 

82.6

 

 

 

64.1

 

 

 

(14.7

)

 

 

49.4

 

 

 

5

 

 

 

 

$

382.6

 

 

$

196.5

 

 

$

(110.9

)

 

$

85.6

 

 

 

 

 

Unconsolidated Joint Ventures [Member]  
Schedule Of Equity Method Investments [Line Items]  
Condensed Combined Financial Information of Company's Unconsolidated Joint Venture Investments

At June 30, 2020 and December 31, 2019, the Company had ownership interests in various unconsolidated joint ventures that had investments in 78 and 100 shopping center properties, respectively.  Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

June 30, 2020

 

 

December 31, 2019

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

555,891

 

 

$

895,427

 

Buildings

 

1,686,833

 

 

 

2,583,053

 

Fixtures and tenant improvements

 

158,526

 

 

 

233,303

 

 

 

2,401,250

 

 

 

3,711,783

 

Less: Accumulated depreciation

 

(565,623

)

 

 

(949,879

)

 

 

1,835,627

 

 

 

2,761,904

 

Construction in progress and land

 

53,344

 

 

 

58,855

 

Real estate, net

 

1,888,971

 

 

 

2,820,759

 

Cash and restricted cash

 

62,395

 

 

 

109,260

 

Receivables, net

 

31,390

 

 

 

37,191

 

Other assets, net

 

98,627

 

 

 

147,129

 

 

$

2,081,383

 

 

$

3,114,339

 

 

 

 

 

 

 

 

 

Mortgage debt

$

1,435,666

 

 

$

1,640,146

 

Notes and accrued interest payable to the Company

 

4,979

 

 

 

4,975

 

Other liabilities

 

99,936

 

 

 

142,754

 

 

 

1,540,581

 

 

 

1,787,875

 

Redeemable preferred equity SITE Centers (A)

 

219,403

 

 

 

217,871

 

Accumulated equity

 

321,399

 

 

 

1,108,593

 

 

$

2,081,383

 

 

$

3,114,339

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

72,499

 

 

$

186,247

 

Redeemable preferred equity, net (B)

 

89,049

 

 

 

112,589

 

Basis differentials

 

8,232

 

 

 

(6,864

)

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

 

(1,453

)

 

 

(2,452

)

Amounts payable to the Company

 

4,979

 

 

 

4,975

 

Investments in and Advances to Joint Ventures, net

$

173,306

 

 

$

294,495

 

 

(A)

Includes PIK that the Company has accrued since March 2017 of $19.5 million and $17.3 million at June 30, 2020 and December 31, 2019, respectively, which, in each case, was fully reserved.  

(B)

Amount is net of the valuation allowance of $110.9 million and $87.9 million at June 30, 2020 and December 31, 2019, respectively, and the fully reserved PIK.

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

53,266

 

 

$

105,580

 

 

$

138,887

 

 

$

214,683

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

18,633

 

 

 

30,482

 

 

 

43,048

 

 

 

60,543

 

Impairment charges

 

1,520

 

 

 

 

 

 

33,240

 

 

 

12,267

 

Depreciation and amortization

 

23,575

 

 

 

36,969

 

 

 

53,679

 

 

 

76,473

 

Interest expense

 

15,100

 

 

 

25,286

 

 

 

32,855

 

 

 

50,942

 

Preferred share expense

 

4,554

 

 

 

5,484

 

 

 

9,084

 

 

 

10,943

 

Other expense, net

 

2,941

 

 

 

5,885

 

 

 

7,598

 

 

 

11,341

 

 

 

66,323

 

 

 

104,106

 

 

 

179,504

 

 

 

222,509

 

(Loss) income before gain (loss) on disposition of real estate

 

(13,057

)

 

 

1,474

 

 

 

(40,617

)

 

 

(7,826

)

Gain (loss) on disposition of real estate, net

 

4

 

 

 

(321

)

 

 

8,910

 

 

 

15,645

 

Net (loss) income attributable to unconsolidated joint ventures

$

(13,053

)

 

$

1,153

 

 

$

(31,707

)

 

$

7,819

 

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

$

(1,578

)

 

$

1,602

 

 

$

437

 

 

$

2,447

 

Basis differential adjustments(A)

 

65

 

 

 

189

 

 

 

221

 

 

 

387

 

Equity in net (loss) income of joint ventures

$

(1,513

)

 

$

1,791

 

 

$

658

 

 

$

2,834

 

(A)

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 in the BRE DDR Joint Ventures (as defined below) are as follows (in millions):

 

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenue from contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

$

2.7

 

 

$

4.8

 

 

$

7.2

 

 

$

10.1

 

Development fees, leasing commissions and other

 

0.4

 

 

 

1.1

 

 

 

3.0

 

 

 

2.5

 

 

 

3.1

 

 

 

5.9

 

 

 

10.2

 

 

 

12.6

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

3.5

 

 

 

4.2

 

 

 

6.9

 

 

 

8.4

 

Other

 

0.4

 

 

 

0.8

 

 

 

1.2

 

 

 

1.5

 

 

 

3.9

 

 

 

5.0

 

 

 

8.1

 

 

 

9.9

 

 

$

7.0

 

 

$

10.9

 

 

$

18.3

 

 

$

22.5