XML 37 R26.htm IDEA: XBRL DOCUMENT v3.19.2
Investments in Unconsolidated Joint Ventures (Tables)
6 Months Ended
Jun. 30, 2019
Equity Method Investments And Joint Ventures [Abstract]  
Summary of Company's Investments in Unconsolidated Joint Ventures

As of June 30, 2019, the Company had investments in eight unconsolidated joint ventures as follows:

 

 

 

 

 

 

 

Seritage %

 

 

# of

 

 

Total

 

Unconsolidated Joint Venture

 

Joint Venture Partner

 

Ownership

 

 

Properties

 

 

GLA

 

GS Portfolio Holdings II LLC

   ("GGP I JV")

 

Brookfield Properties Retail

   (formerly GGP Inc.)

 

 

50.0

%

 

 

4

 

 

 

598,200

 

GS Portfolio Holdings (2017) LLC

   ("GGP II JV")

 

Brookfield Properties Retail

   (formerly GGP Inc.)

 

 

50.0

%

 

 

5

 

 

 

1,168,000

 

MS Portfolio LLC

   ("Macerich JV")

 

The Macerich Company

 

 

50.0

%

 

 

9

 

 

 

1,572,000

 

SPS Portfolio Holdings II LLC

   ("Simon JV")

 

Simon Property Group, Inc.

 

 

50.0

%

 

 

5

 

 

 

872,200

 

Mark 302 JV LLC

   ("Mark 302 JV")

 

An investment fund managed

   by Invesco Real Estate

 

 

50.1

%

 

 

1

 

 

 

96,400

 

SI UTC LLC

   ("UTC JV")

 

A separate account advised by

   Invesco Real Estate

 

 

50.0

%

 

 

1

 

 

 

226,200

 

SF WH Joint Venture LLC

   ("West Hartford JV")

 

An affiliate of First Washington

   Realty

 

 

50.0

%

 

 

1

 

 

 

163,600

 

GGCAL SRG HV LLC

   ("Cockeysville JV")

 

An affiliate of

   Greenberg Gibbons

 

 

50.0

%

 

 

1

 

 

 

159,000

 

 

 

 

 

 

 

 

 

 

 

 

27

 

 

 

4,855,600

 

Summary of Combined Condensed Financial Data of Unconsolidated Joint Ventures

The following tables present combined condensed financial data for the Company’s unconsolidated joint ventures (in thousands):

 

 

 

June 30, 2019

 

 

December 31, 2018

 

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

329,349

 

 

$

321,853

 

Buildings and improvements

 

 

521,784

 

 

 

508,302

 

Accumulated depreciation

 

 

(77,514

)

 

 

(72,239

)

 

 

 

773,619

 

 

 

757,916

 

Construction in progress

 

 

98,135

 

 

 

78,227

 

Net investment in real estate

 

 

871,754

 

 

 

836,143

 

Cash and cash equivalents

 

 

21,126

 

 

 

14,741

 

Tenant and other receivables, net

 

 

6,679

 

 

 

5,220

 

Other assets, net

 

 

21,633

 

 

 

38,285

 

Total assets

 

$

921,192

 

 

$

894,389

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' INTERESTS

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Mortgage loans payable, net

 

$

13,989

 

 

$

10,406

 

Accounts payable, accrued expenses and other

   liabilities

 

 

59,557

 

 

 

71,791

 

Total liabilities

 

 

73,546

 

 

 

82,197

 

 

 

 

 

 

 

 

 

 

Additional paid in capital

 

 

865,160

 

 

 

833,168

 

Retained earnings

 

 

(17,514

)

 

 

(20,976

)

Total members interest

 

 

847,646

 

 

 

812,192

 

Total liabilities and members interest

 

$

921,192

 

 

$

894,389

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Total revenue

 

$

8,968

 

 

$

12,116

 

 

$

20,186

 

 

$

23,343

 

Property operating expenses

 

 

(2,898

)

 

 

(2,103

)

 

 

(5,496

)

 

 

(3,815

)

Depreciation and amortization

 

 

(25,510

)

 

 

(7,030

)

 

 

(30,763

)

 

 

(14,616

)

Operating income

 

 

(19,440

)

 

 

2,983

 

 

 

(16,073

)

 

 

4,912

 

Other expenses

 

 

(448

)

 

 

(7,298

)

 

 

(1,370

)

 

 

(14,392

)

Net (loss) income

 

$

(19,888

)

 

$

(4,315

)

 

$

(17,443

)

 

$

(9,480

)

Equity in (loss) income of unconsolidated

   joint ventures

 

$

(9,944

)

 

$

(2,158

)

 

$

(8,722

)

 

$

(4,740

)