XML 41 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
Investments in and Advances to Joint Ventures (Tables)
3 Months Ended
Mar. 31, 2017
Schedule Of Equity Method Investments [Line Items]  
Service Fees and Income Earned by Company

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

 

 

Three Months

 

 

Ended March 31,

 

 

2017

 

 

2016

 

Management and other fees

$

6.9

 

 

$

6.2

 

Interest income

 

7.5

 

 

 

8.3

 

Development fees and leasing commissions

 

2.5

 

 

 

1.9

 

 

Summary of Terms For Unconsolidated Joint Ventures Investments

The Company’s two unconsolidated investments with The Blackstone Group L.P. (“Blackstone”), BRE DDR Retail Holdings III (“BRE DDR III”) and BRE DDR Retail Holdings IV (“BRE DDR IV”) and, together (the “BRE DDR Joint Ventures”), have substantially similar terms and are summarized as follows (in millions, except properties owned):

 

 

 

 

Common

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

Preferred Investment

 

 

Properties Owned

 

 

Formation

 

Initial

 

 

Initial

 

 

March 31, 2017

 

 

Net of Reserve

 

 

Inception

 

 

March 31, 2017

 

BRE DDR III

Oct 2014

 

$

19.6

 

 

$

300.0

 

 

$

314.6

 

 

$

244.6

 

 

 

70

 

 

 

49

 

BRE DDR IV

Dec 2015

 

 

12.9

 

 

 

82.6

 

 

 

74.5

 

 

 

68.5

 

 

 

6

 

 

 

6

 

 

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):

 

 

March 31, 2017

 

 

December 31, 2016

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

1,268,425

 

 

$

1,287,675

 

Buildings

 

3,338,488

 

 

 

3,376,720

 

Fixtures and tenant improvements

 

205,412

 

 

 

203,824

 

 

 

4,812,325

 

 

 

4,868,219

 

Less: Accumulated depreciation

 

(914,860

)

 

 

(884,356

)

 

 

3,897,465

 

 

 

3,983,863

 

Construction in progress and land

 

58,932

 

 

 

56,983

 

Real estate, net

 

3,956,397

 

 

 

4,040,846

 

Cash and restricted cash

 

60,822

 

 

 

50,378

 

Receivables, net

 

43,931

 

 

 

50,685

 

Other assets, net

 

242,234

 

 

 

248,664

 

 

$

4,303,384

 

 

$

4,390,573

 

 

 

 

 

 

 

 

 

Mortgage debt

$

2,898,615

 

 

$

3,034,399

 

Notes and accrued interest payable to the Company

 

3,028

 

 

 

1,584

 

Other liabilities

 

194,458

 

 

 

206,949

 

 

 

3,096,101

 

 

 

3,242,932

 

Redeemable preferred equity DDR

 

395,945

 

 

 

393,338

 

Accumulated equity

 

811,338

 

 

 

754,303

 

 

$

4,303,384

 

 

$

4,390,573

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

106,819

 

 

$

97,977

 

Redeemable preferred equity, net

 

319,315

 

 

 

393,338

 

Basis differentials

 

(30,987

)

 

 

(36,117

)

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

 

(2,813

)

 

 

(2,651

)

Amounts payable to the Company

 

3,028

 

 

 

1,584

 

Investments in and Advances to Joint Ventures, net

$

395,362

 

 

$

454,131

 

 

Condensed Combined Statements of Operations of Unconsolidated Joint Venture Investments

 

Three Months

 

 

Ended March 31,

 

 

2017

 

 

2016

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

Revenues from operations

$

127,048

 

 

$

127,910

 

Expenses from operations:

 

 

 

 

 

 

 

Operating expenses

 

36,668

 

 

 

37,656

 

Impairment charges

 

52,657

 

 

 

 

Depreciation and amortization

 

45,096

 

 

 

49,035

 

Interest expense

 

30,130

 

 

 

33,322

 

Preferred share expense

 

8,128

 

 

 

8,264

 

Other (income) expense, net

 

6,573

 

 

 

5,811

 

 

 

179,252

 

 

 

134,088

 

Loss from continuing operations

 

(52,204

)

 

 

(6,178

)

(Loss) gain on disposition of real estate, net

 

(173

)

 

 

53,483

 

Net (loss) income attributable to unconsolidated joint ventures

$

(52,377

)

 

$

47,305

 

Company's share of equity in net (loss) income of joint ventures

$

(5,293

)

 

$

11,274

 

Basis differential adjustments(A)

 

3,628

 

 

 

3,147

 

Equity in net (loss) income of joint ventures

$

(1,665

)

 

$

14,421

 

(A)

The difference between the Company’s share of net income (loss), 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.