XML 90 R35.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Investments in Unconsolidated Joint Ventures (Tables)
12 Months Ended
Dec. 31, 2019
Equity Method Investments and Joint Ventures [Abstract]  
Beneficial Interests In Joint Ventures
Shopping Center
 
Ownership as of
December 31, 2019 and 2018
CityOn.Xi'an (1)
 
50%
CityOn.Zhengzhou (1)
 
24.5/49
Country Club Plaza
 
50
Fair Oaks Mall
 
50
The Gardens Mall (2)
 
48.5/0
International Plaza
 
50.1
The Mall at Millenia
 
50
Stamford Town Center
 
50
Starfield Anseong (under development)
 
Note 2
Starfield Hanam (1)
 
17.15/34.3
Sunvalley
 
50
The Mall at University Town Center
 
50
Waterside Shops
 
50
Westfarms
 
79


(1)
We entered into agreements to sell half of our ownership interest in CityOn.Xi'an, CityOn.Zhengzhou, and Starfield Hanam in February 2019. In September 2019 and December 2019, we completed the sales of 50% of our interests in Starfield Hanam and CityOn.Zhengzhou, respectively. CityOn.Xi'an is subject to customary closing conditions and is expected to close in the first quarter of 2020 (Note 2).
(2)
In April 2019, we acquired a 48.5% interest in The Gardens Mall (Note 2).
Equity Method Investment Summarized Financial Information Text Block
 
December 31 2019
 
December 31 2018
Assets:
 
 
 
Properties
$
3,816,923

 
$
3,728,846

Accumulated depreciation and amortization
(942,840
)
 
(869,375
)
 
$
2,874,083

 
$
2,859,471

Cash and cash equivalents
201,501

 
161,311

Accounts and notes receivable (1)
122,569

 
131,767

Operating lease right-of-use assets (1)
11,521

 


Deferred charges and other assets
178,708

 
140,444

 
$
3,388,382

 
$
3,292,993

 


 
 
Liabilities and accumulated equity (deficiency) in assets:
 

 
 

Notes payable, net
$
3,049,737

 
$
2,815,617

Accounts payable and other liabilities
341,263

 
426,358

Operating lease liabilities (1)
13,274

 


TRG's accumulated deficiency in assets (1)
(212,380
)
 
(49,465
)
UJV Partners' accumulated equity in assets (1)
196,488

 
100,483

 
$
3,388,382

 
$
3,292,993

 


 
 
TRG's accumulated deficiency in assets (above)
$
(212,380
)
 
$
(49,465
)
TRG's investment in Starfield Anseong (Note 2) and advances to CityOn.Zhengzhou
209,024

 
140,743

TRG basis adjustments, including elimination of intercompany profit (2)
329,673

 
57,360

TCO's additional basis
32,625

 
47,178

Net investment in UJVs
$
358,942

 
$
195,816

Distributions in excess of investments in and net income of UJVs
473,053

 
477,800

Investment in UJVs
$
831,995

 
$
673,616


(1) Upon adoption of ASC Topic 842, "Leases" on January 1, 2019, we valued our operating lease obligations and recorded operating lease liabilities and related right-of-use assets. These lease liabilities and related right-of-use assets will amortize over the remaining life of the respective leases.
(2) The increase in basis adjustments is primarily due to the gains on remeasurements of ownership interests in UJVs (Note 2).

 
Year Ended December 31
 
2019
 
2018
 
2017
Revenues (1)
$
620,513

 
$
601,272

 
$
586,499

Maintenance, taxes, utilities, promotion, and other operating expenses
$
226,014

 
$
211,285

 
$
218,004

Impairment charge
6,154

 
 
 
 
Interest expense
139,756

 
132,669

 
130,339

Depreciation and amortization
131,223

 
131,884

 
127,625

Total operating costs
$
503,147

 
$
475,838

 
$
475,968

Nonoperating income, net
2,870

 
1,923

 
2,894

Income tax expense
(8,541
)
 
(5,935
)
 
(5,226
)
Gain on disposition, net of tax (2)


 


 
3,713

Net income
$
111,695

 
$
121,422

 
$
111,912

 


 
 
 
 
Net income attributable to TRG
$
58,020

 
$
62,964

 
$
59,994

Realized intercompany profit, net of depreciation on TRG’s basis adjustments (3)
5,698

 
8,386

 
9,326

Depreciation of TCO's additional basis
(1,946
)
 
(1,946
)
 
(1,946
)
Impairment of TCO's additional basis
(12,606
)
 


 


Equity in income of UJVs
$
49,166

 
$
69,404

 
$
67,374

 
 
 
 
 
 
Beneficial interest in UJVs’ operations:
 

 
 

 
 

Revenues less maintenance, taxes, utilities, promotion, and other operating expenses (3)
$
212,057

 
$
209,423

 
$
202,332

Impairment charge
(17,951
)
 
 
 
 
Interest expense
(69,749
)
 
(68,225
)
 
(67,283
)
Depreciation and amortization
(71,583
)
 
(68,894
)
 
(66,933
)
Income tax expense
(3,608
)
 
(2,900
)
 
(2,825
)
Gain on disposition, net of tax (1)


 


 
2,083

Equity in income of UJVs
$
49,166

 
$
69,404

 
$
67,374



(1) Upon adoption of ASC Topic 842, "Leases", uncollectible tenant revenues are now recorded in Rental Revenues (Note 11).
(2) Amount represents the gain related to the sale of the Valencia Place office tower at Country Club Plaza in March 2017 (Note 2).
(3) In addition to the disposition of 50% of our ownership interest in Starfield Hanam, in September 2019, Blackstone also purchased the 14.7% interest in Starfield Hanam that was previously owned by our institutional joint venture partner. Our previous partnership agreement provided for a promote fee due to Taubman Asia upon the institutional partner's exit from the partnership based on performance measures under the prior agreement, which resulted in the recognition of a $4.8 million promote fee during the year ended December 31, 2019.