XML 34 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments in and Advances to Joint Ventures (Tables)
6 Months Ended
Jun. 30, 2016
Schedule Of Equity Method Investments [Line Items]  
Service Fees and Income Earned by Company

Service fees and income earned by the Company through management, leasing and development activities performed related to all of the Company’s unconsolidated joint ventures are as follows (in millions):

 

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Management and other fees

$

9.6

 

 

$

6.5

 

 

$

15.8

 

 

$

12.8

 

Development fees and leasing commissions

 

1.8

 

 

 

1.6

 

 

 

3.7

 

 

 

3.2

 

Interest income

 

8.3

 

 

 

6.4

 

 

 

16.6

 

 

 

12.7

 

 

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

Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

June 30, 2016

 

 

December 31, 2015

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,306,704

 

 

$

1,343,889

 

Buildings

 

3,449,494

 

 

 

3,551,227

 

Fixtures and tenant improvements

 

192,647

 

 

 

191,581

 

 

 

4,948,845

 

 

 

5,086,697

 

Less: Accumulated depreciation

 

(840,227

)

 

 

(817,235

)

 

 

4,108,618

 

 

 

4,269,462

 

Land held for development and construction in progress

 

58,654

 

 

 

52,390

 

Real estate, net

 

4,167,272

 

 

 

4,321,852

 

Cash and restricted cash

 

69,815

 

 

 

58,916

 

Receivables, net

 

48,568

 

 

 

52,768

 

Other assets

 

286,501

 

 

 

318,546

 

 

$

4,572,156

 

 

$

4,752,082

 

 

 

 

 

 

 

 

 

Mortgage debt

$

3,118,908

 

 

$

3,177,603

 

Notes and accrued interest payable to the Company

 

2,555

 

 

 

1,556

 

Other liabilities

 

223,109

 

 

 

219,799

 

 

 

3,344,572

 

 

 

3,398,958

 

Redeemable preferred equity DDR

 

400,203

 

 

 

395,156

 

Accumulated equity

 

827,381

 

 

 

957,968

 

 

$

4,572,156

 

 

$

4,752,082

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

104,500

 

 

$

115,871

 

Redeemable preferred equity

 

400,203

 

 

 

395,156

 

Basis differentials

 

(39,325

)

 

 

(42,402

)

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

 

(2,531

)

 

 

(2,449

)

Amounts payable to the Company

 

2,542

 

 

 

1,556

 

Investments in and Advances to Joint Ventures

$

465,389

 

 

$

467,732

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

Three Months

 

 

Six Months

 

 

Ended June 30,

 

 

Ended June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations

$

128,890

 

 

$

133,066

 

 

$

256,800

 

 

$

270,666

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

36,973

 

 

 

36,090

 

 

 

74,629

 

 

 

75,056

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

448

 

Depreciation and amortization

 

49,021

 

 

 

51,482

 

 

 

98,056

 

 

 

108,219

 

Interest expense

 

33,319

 

 

 

33,593

 

 

 

66,641

 

 

 

74,496

 

Preferred share expense

 

8,305

 

 

 

6,415

 

 

 

16,569

 

 

 

12,729

 

Other expense (income), net

 

6,319

 

 

 

6,126

 

 

 

12,130

 

 

 

12,195

 

 

 

133,937

 

 

 

133,706

 

 

 

268,025

 

 

 

283,143

 

 

 

(5,047

)

 

 

(640

)

 

 

(11,225

)

 

 

(12,477

)

Gain (loss) on disposition of real estate, net

 

114

 

 

 

(1,358

)

 

 

53,597

 

 

 

(1,571

)

Net (loss) income attributable to unconsolidated joint ventures

$

(4,933

)

 

$

(1,998

)

 

$

42,372

 

 

$

(14,048

)

Company's share of equity in net income of joint ventures

$

817

 

 

$

1,317

 

 

$

12,091

 

 

$

1,070

 

Basis differential adjustments(A)

 

300

 

 

 

325

 

 

 

3,447

 

 

 

633

 

Equity in net income of joint ventures

$

1,117

 

 

$

1,642

 

 

$

15,538

 

 

$

1,703

 

(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, the recognition of deferred gains and differences in gain (loss) on sale of certain assets recognized due to the basis differentials and other than temporary impairment charges.