XML 23 R10.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in and Advances to Joint Ventures
9 Months Ended
Sep. 30, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investments in and Advances to Joint Ventures

3.

Investments in and Advances to Joint Ventures

 

At September 30, 2018 and December 31, 2017, the Company had ownership interests in various unconsolidated joint ventures that had an investment in 103 and 136 shopping center properties, respectively.  Condensed combined financial information of the Company’s unconsolidated joint venture investments is as follows (in thousands):

 

 

September 30, 2018

 

 

December 31, 2017

 

Condensed Combined Balance Sheets

 

 

 

 

 

 

 

Land

$

907,273

 

 

$

1,126,703

 

Buildings

 

2,541,879

 

 

 

3,057,072

 

Fixtures and tenant improvements

 

207,064

 

 

 

213,989

 

 

 

3,656,216

 

 

 

4,397,764

 

Less: Accumulated depreciation

 

(936,932

)

 

 

(962,038

)

 

 

2,719,284

 

 

 

3,435,726

 

Construction in progress and land

 

55,522

 

 

 

53,928

 

Real estate, net

 

2,774,806

 

 

 

3,489,654

 

Cash and restricted cash

 

92,078

 

 

 

155,894

 

Receivables, net

 

43,933

 

 

 

51,396

 

Other assets, net

 

114,771

 

 

 

174,832

 

 

$

3,025,588

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Mortgage debt

$

2,000,750

 

 

$

2,501,163

 

Notes and accrued interest payable to the Company

 

1,965

 

 

 

1,365

 

Other liabilities

 

123,524

 

 

 

156,076

 

 

 

2,126,239

 

 

 

2,658,604

 

Redeemable preferred equity SITE Centers (A)

 

280,428

 

 

 

345,149

 

Accumulated equity

 

618,921

 

 

 

868,023

 

 

$

3,025,588

 

 

$

3,871,776

 

 

 

 

 

 

 

 

 

Company's share of accumulated equity

$

100,548

 

 

$

132,710

 

Redeemable preferred equity, net

 

204,078

 

 

 

277,776

 

Basis differentials

 

(16,004

)

 

 

(24,973

)

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

 

(2,717

)

 

 

(3,065

)

Amounts payable to the Company

 

1,965

 

 

 

1,365

 

Investments in and Advances to Joint Ventures, net

$

287,870

 

 

$

383,813

 

 

(A)

Includes PIK that has accrued since March 2017 of $10.8 million and $6.3 million, which was fully reserved by the Company at September 30, 2018 and December 31, 2017, respectively.  

 

Three Months

 

 

Nine Months

 

 

Ended September 30,

 

 

Ended September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Condensed Combined Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from operations(A)

$

103,217

 

 

$

126,992

 

 

$

325,501

 

 

$

380,568

 

Expenses from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

29,577

 

 

 

36,041

 

 

 

96,272

 

 

 

110,400

 

Impairment charges

 

87,880

 

 

 

2,160

 

 

 

104,790

 

 

 

82,667

 

Depreciation and amortization

 

34,332

 

 

 

45,291

 

 

 

111,308

 

 

 

137,976

 

Interest expense

 

23,126

 

 

 

24,276

 

 

 

72,315

 

 

 

83,410

 

Preferred share expense

 

6,249

 

 

 

8,307

 

 

 

19,074

 

 

 

24,674

 

Other (income) expense, net

 

5,460

 

 

 

6,577

 

 

 

19,497

 

 

 

22,204

 

 

 

186,624

 

 

 

122,652

 

 

 

423,256

 

 

 

461,331

 

(Loss) income from continuing operations

 

(83,407

)

 

 

4,340

 

 

 

(97,755

)

 

 

(80,763

)

Gain on disposition of real estate, net

 

32,548

 

 

 

31,740

 

 

 

82,924

 

 

 

30,764

 

Net (loss) income attributable to unconsolidated joint ventures

$

(50,859

)

 

$

36,080

 

 

$

(14,831

)

 

$

(49,999

)

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

$

(7,669

)

 

$

3,819

 

 

$

4,310

 

 

$

(2,570

)

Basis differential adjustments(B)

 

4,749

 

 

 

992

 

 

 

5,377

 

 

 

4,999

 

Equity in net (loss) income of joint ventures

$

(2,920

)

 

$

4,811

 

 

$

9,687

 

 

$

2,429

 

(A)

Revenue from operations is subject to leasing or other standards.

(B)

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

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 and interest income on its preferred interests in the BRE DDR Retail Holdings joint ventures are as follows (in millions):

 

 

Three Months

 

 

Nine Months

 

 

Ended September 30,

 

 

Ended September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenue from contracts with customers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

$

4.0

 

 

$

4.7

 

 

$

14.5

 

 

$

16.9

 

Development fees and leasing commissions

 

1.5

 

 

 

1.8

 

 

 

5.1

 

 

 

6.2

 

Total revenue from contracts with customers

 

5.5

 

 

 

6.5

 

 

 

19.6

 

 

 

23.1

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

4.8

 

 

 

6.3

 

 

 

14.6

 

 

 

20.0

 

Other

 

0.7

 

 

 

0.7

 

 

 

1.9

 

 

 

2.1

 

Total fee and other income

$

11.0

 

 

$

13.5

 

 

$

36.1

 

 

$

45.2

 

The Company’s joint venture agreements generally include provisions whereby each partner has the right to trigger a purchase or sale of its interest in the joint venture or to initiate a purchase or sale of the properties after a certain number of years or if either party is in default of the joint venture agreements.  The Company is not obligated to purchase the interests of its outside joint venture partners under these provisions.  

BRE DDR Retail Holdings Joint Ventures

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 with BRE DDR III, the “BRE DDR Joint Ventures”), have substantially similar terms and are summarized as follows (in millions, except properties owned):

 

 

 

 

Common

Equity

 

 

Preferred Investment (Principal)

 

 

Properties Owned

 

 

Formation

 

Initial

 

 

Initial

 

 

September 30, 2018

 

 

Net of Reserve

 

 

Inception

 

 

September 30, 2018

 

BRE DDR III

Oct 2014

 

$

19.6

 

 

$

300.0

 

 

$

198.1

 

 

$

142.6

 

 

 

70

 

 

 

20

 

BRE DDR IV

Dec 2015

 

 

12.9

 

 

 

82.6

 

 

 

66.7

 

 

 

56.7

 

 

 

6

 

 

 

5

 

 

 

 

 

 

 

 

$

382.6

 

 

$

264.8

 

 

$

199.3

 

 

 

 

 

 

 

 

 

 

An affiliate of Blackstone is the managing member and effectively owns 95% of the common equity of each of the two BRE DDR Joint Ventures, and consolidated affiliates of SITE Centers effectively own the remaining 5%.  The Company provides leasing and property management services to all of the joint venture properties.  The Company cannot be removed as the property and leasing manager until the preferred equity, as discussed below, is redeemed in full (except for certain specified events).  

 

The Company reassessed the aggregate valuation allowance at September 30, 2018, with respect to its preferred investments in BRE DDR III and BRE DDR IV.  Based upon actual timing and values of recent property sales, as well as current market assumptions, the Company adjusted the aggregate valuation allowance by an increase of $2.2 million and $4.5 million for the three- and nine-month periods ended September 30, 2018, respectively, resulting in a net valuation allowance of $65.5 million.  The valuation allowance is recorded as Reserve of Preferred Equity Interests on the Company’s consolidated statements of operations.  The Company will continue to monitor the investments and related valuation allowance which could be increased or decreased in future periods, as appropriate.

The Company’s preferred interests are entitled to certain preferential cumulative distributions payable out of operating cash flows and certain capital proceeds pursuant to the terms and conditions of the preferred investments.  The preferred distributions are recognized as Interest Income within the Company’s consolidated statements of operations and are classified as a note receivable in Investments in and Advances to Joint Ventures on the Company’s consolidated balance sheets.  The preferred investments have an annual distribution rate of 8.5% including any deferred and unpaid preferred distributions.  Blackstone has the right to defer up to 2.0% of the 8.5% preferred fixed distributions as a payment in kind distribution or “PIK.”  Blackstone has made this PIK deferral election since the formation of both joint ventures.  The cash portion of the preferred fixed distributions is generally payable first out of operating cash flows and is current for both BRE DDR Joint Ventures.  The Company has no expectation that the cash portion of the preferred fixed distribution will become impaired.  As a result of the valuation allowances recorded, the Company no longer recognizes as interest income the 2.0% PIK.  Although Blackstone has the right to change its payment election, the Company expects future preferred distributions to continue to include the PIK component.  The recognition of the PIK interest income will be reevaluated based upon any future adjustments to the aggregate valuation allowance, as appropriate.

Disposition of Shopping Centers

From January 1, 2018 to September 30, 2018, the DDRM Properties joint venture sold 15 assets for $250.7 million, the BRE DDR III joint venture sold 17 assets for $374.9 million and the BRE DDR IV joint venture sold one asset for $40.0 million.  The Company’s pro rata share of the aggregate gain from these sales was $12.6 million.