XML 68 R55.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in Unconsolidated Joint Ventures - Financial Results (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Assets:      
Properties, net $ 9,176,642 $ 6,334,442  
Other assets 614,607 507,718  
Total assets 9,791,249 6,842,160  
Liabilities and partners' capital:      
Mortgage and other notes payable 5,224,713 3,607,588  
Other liabilities 403,369 355,634  
Company's capital 2,279,819 1,585,796  
Outside partners' capital 1,883,348 1,293,142  
Total liabilities and partners' capital 9,791,249 6,842,160  
Investment in unconsolidated joint ventures:      
Company's capital 2,279,819 1,585,796  
Basis adjustment (584,887) (77,701)  
Investments in unconsolidated joint ventures 1,694,932 1,508,095  
Assets—Investments in unconsolidated joint ventures 1,773,558 1,532,552  
Liabilities—Distributions in excess of investments in unconsolidated joint ventures (78,626) (24,457)  
Investments in unconsolidated joint ventures 1,694,932 1,508,095  
Total assets 9,791,249 6,842,160  
Amortization of difference between cost of investments and book value of underlying equity 17,610 5,619 $ 5,109
Revenues:      
Minimum rents 600,284 315,093 388,363
Percentage rents 20,917 15,757 17,161
Tenant recoveries 235,144 137,467 186,741
Other 56,240 35,113 40,705
Total revenues 912,585 503,430 632,970
Expenses:      
Shopping center and operating expenses 274,508 172,647 215,412
Interest expense 187,669 88,727 137,087
Depreciation and amortization 360,378 150,626 144,403
Total operating expenses 822,555 412,000 496,902
Loss on sale of assets (375) 9,850 3,643
Loss on early extinguishment of debt   (3)  
Net (loss) income 89,655 101,277 139,711
Company's equity in net (loss) income 56,941 45,164 60,626
Pacific Premier Retail LP      
Revenues:      
Minimum rents 129,145 21,172 88,831
Percentage rents 5,437 2,569 2,652
Tenant recoveries 47,856 8,408 40,118
Other 6,303 1,182 4,090
Total revenues 188,741 33,331 135,691
Expenses:      
Shopping center and operating expenses 39,804 6,852 37,113
Interest expense 64,626 10,448 34,113
Depreciation and amortization 108,880 16,919 29,688
Total operating expenses 213,310 34,219 100,914
Loss on sale of assets 0 0 (7,044)
Loss on early extinguishment of debt   0  
Net (loss) income (24,569) (888) 27,733
Company's equity in net (loss) income (3,088) 1,409 9,743
Other Joint Ventures      
Revenues:      
Minimum rents 471,139 293,921 299,532
Percentage rents 15,480 13,188 14,509
Tenant recoveries 187,288 129,059 146,623
Other 49,937 33,931 36,615
Total revenues 723,844 470,099 497,279
Expenses:      
Shopping center and operating expenses 234,704 165,795 178,299
Interest expense 123,043 78,279 102,974
Depreciation and amortization 251,498 133,707 114,715
Total operating expenses 609,245 377,781 395,988
Loss on sale of assets (375) 9,850 10,687
Loss on early extinguishment of debt   (3)  
Net (loss) income 114,224 102,165 111,978
Company's equity in net (loss) income 60,029 43,755 50,883
Northwestern Mutual Life (NML)      
Investment in unconsolidated joint ventures:      
Mortgage notes payable to affiliate 265,863 460,872  
Interest expense on borrowings from related party 16,898 29,372 $ 38,113
Pacific Premier Retail LLC—Various Properties      
Assets:      
Total assets 3,179,255 3,283,702  
Investment in unconsolidated joint ventures:      
Total assets 3,179,255 3,283,702  
Total liabilities $ 1,887,952 $ 1,938,241