XML 31 R43.htm IDEA: XBRL DOCUMENT v3.3.0.814
Investments in Unconsolidated Joint Ventures - Combined Condensed Statements of Operations of Unconsolidated Joint Ventures (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues:        
Minimum rents $ 75,853 $ 102,159 $ 214,678 $ 298,055
Percentage rents 3,561 4,451 7,991 10,496
Tenant recoveries 32,260 49,487 95,963 145,360
Other 8,688 11,163 23,121 31,767
Total revenues 120,362 167,260 341,753 485,678
Expenses:        
Shopping center and operating expenses 43,350 57,037 123,009 162,668
Interest expense 19,025 35,401 58,805 109,879
Depreciation and amortization 34,653 37,367 97,422 107,035
Total operating expenses 97,028 129,805 279,236 379,582
Gain on sale or write down of assets, net 3,573 (738) 3,996 (7,110)
Loss on early extinguishment of debt (3)   (3)  
Net income 26,904 36,717 66,510 98,986
Company's equity in net income 10,817 16,935 28,185 44,607
Pacific Premier Retail LLC        
Revenues:        
Minimum rents 0 25,095 0 76,829
Percentage rents 0 653 0 1,862
Tenant recoveries 0 11,495 0 34,614
Other 0 962 0 3,652
Total revenues 0 38,205 0 116,957
Expenses:        
Shopping center and operating expenses 0 9,959 0 31,772
Interest expense 0 9,643 0 29,572
Depreciation and amortization 0 8,199 0 25,747
Total operating expenses 0 27,801 0 87,091
Gain on sale or write down of assets, net 0 (732) 0 (7,044)
Loss on early extinguishment of debt 0   0  
Net income 0 9,672 0 22,822
Company's equity in net income 0 4,379 0 9,865
Tysons Corner LLC        
Revenues:        
Minimum rents 17,667 15,542 51,824 47,516
Percentage rents 7 115 426 719
Tenant recoveries 12,305 11,757 36,776 35,140
Other 869 678 2,260 2,294
Total revenues 30,848 28,092 91,286 85,669
Expenses:        
Shopping center and operating expenses 10,010 9,694 29,527 29,374
Interest expense 8,466 8,107 24,968 23,590
Depreciation and amortization 5,600 5,162 16,626 14,520
Total operating expenses 24,076 22,963 71,121 67,484
Gain on sale or write down of assets, net 0 0 0 0
Loss on early extinguishment of debt 0   0  
Net income 6,772 5,129 20,165 18,185
Company's equity in net income 452 988 5,286 4,357
Other Joint Ventures        
Revenues:        
Minimum rents 58,186 61,522 162,854 173,710
Percentage rents 3,554 3,683 7,565 7,915
Tenant recoveries 19,955 26,235 59,187 75,606
Other 7,819 9,523 20,861 25,821
Total revenues 89,514 100,963 250,467 283,052
Expenses:        
Shopping center and operating expenses 33,340 37,384 93,482 101,522
Interest expense 10,559 17,651 33,837 56,717
Depreciation and amortization 29,053 24,006 80,796 66,768
Total operating expenses 72,952 79,041 208,115 225,007
Gain on sale or write down of assets, net 3,573 (6) 3,996 (66)
Loss on early extinguishment of debt (3)   (3)  
Net income 20,132 21,916 46,345 57,979
Company's equity in net income $ 10,365 $ 11,568 $ 22,899 $ 30,385