XML 44 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Unconsolidated Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2017
Equity Method Investments And Joint Ventures [Abstract]  
Summary of Company's Investments in Unconsolidated Joint Ventures

The Company’s investments in unconsolidated joint ventures at December 31, 2017, consisted of (in thousands, except number of properties):

 

 

 

Seritage %

 

 

# of

 

 

Total

 

 

Contribution

 

Joint Venture

 

Ownership

 

 

Properties

 

 

GLA

 

 

Value (1)

 

GGP I JV

 

 

50

%

 

 

4

 

 

 

598

 

 

$

37,570

 

GGP II JV

 

 

50

%

 

 

5

 

 

 

1,187

 

 

 

57,500

 

Macerich JV

 

 

50

%

 

 

9

 

 

 

1,576

 

 

 

150,000

 

Simon JV

 

 

50

%

 

 

5

 

 

 

872

 

 

 

52,590

 

Total

 

 

 

 

 

 

23

 

 

 

4,233

 

 

$

297,660

 

 

Summary of Combined Condensed Financial Data of Unconsolidated Joint Ventures

The following tables presents combined condensed financial data for all of the Company’s unconsolidated joint ventures as of December 31, 2017 and December 31, 2016, and for the years ended December 31, 2017 and December 31, 2016, and the period from July 7, 2015 (Date Operations Commenced) to December 31, 2015:

 

 

 

December 31, 2017

 

 

December 31, 2016

 

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

191,853

 

 

$

214,109

 

Buildings and improvements

 

 

388,363

 

 

 

598,978

 

Accumulated depreciation

 

 

(48,306

)

 

 

(56,324

)

 

 

 

531,910

 

 

 

756,763

 

Construction in progress

 

 

21,000

 

 

 

48,885

 

Net investment in real estate

 

 

552,910

 

 

 

805,648

 

Cash and cash equivalents

 

 

4,549

 

 

 

3,434

 

Tenant and other receivables, net

 

 

3,843

 

 

 

6,133

 

Other assets, net

 

 

45,605

 

 

 

38,646

 

Total assets

 

$

606,907

 

 

$

853,861

 

LIABILITIES AND MEMBERS INTERESTS

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Mortgage loans payable, net

 

$

122,875

 

 

$

 

Accounts payable, accrued expenses and other

   liabilities

 

 

28,201

 

 

 

14,177

 

Total liabilities

 

 

151,076

 

 

 

14,177

 

Members Interest

 

 

 

 

 

 

 

 

Additional paid in capital

 

 

473,098

 

 

 

830,389

 

Retained earnings

 

 

(17,267

)

 

 

9,295

 

Total members interest

 

 

455,831

 

 

 

839,684

 

Total liabilities and members interest

 

$

606,907

 

 

$

853,861

 

 

 

 

 

 

 

 

 

 

 

 

July 7, 2015

 

 

 

Year Ended December 31,

 

 

(date operations

commenced) to

 

 

 

2017

 

 

2016

 

 

December 31, 2015

 

EQUITY IN INCOME OF UNCONSOLIDATED

   JOINT VENTURES

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

58,264

 

 

$

66,417

 

 

$

35,150

 

Property operating expenses

 

 

(11,358

)

 

 

(12,787

)

 

 

(7,339

)

Depreciation and amortization

 

 

(47,948

)

 

 

(42,233

)

 

 

(17,975

)

Operating income

 

 

(1,042

)

 

 

11,397

 

 

 

9,836

 

Other expenses

 

 

(14,533

)

 

 

(2,105

)

 

 

(292

)

Net (loss) income

 

$

(15,575

)

 

$

9,292

 

 

$

9,544

 

Equity in (loss) income of unconsolidated

   joint ventures

 

$

(7,788

)

 

$

4,646

 

 

$

4,772