XML 72 R59.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Joint Ventures - Financial Results (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Assets:      
Property, net $ 9,241,003 $ 9,052,105  
Other assets 703,861 635,838  
Total assets 9,944,864 9,687,943  
Liabilities and partners' capital:      
Mortgage and other notes payable 6,050,930 5,296,594  
Other liabilities 388,509 405,052  
Company's capital 1,913,475 2,188,057  
Outside partners' capital 1,591,950 1,798,240  
Total liabilities and partners' capital 9,944,864 9,687,943  
Investment in unconsolidated joint ventures:      
Company's capital 1,913,475 2,188,057  
Basis adjustment (535,808) (562,021)  
Investments in unconsolidated joint ventures 1,377,667 1,626,036  
Assets—Investments in unconsolidated joint ventures 1,492,655 1,709,522  
Liabilities—Distributions in excess of investments in unconsolidated joint ventures (114,988) (83,486)  
Investments in unconsolidated joint ventures 1,377,667 1,626,036  
Total assets 9,944,864 9,687,943  
Amortization of difference between cost of investments and book value of underlying equity 12,793 16,562 $ 17,610
Revenues:      
Minimum rents 638,795 636,182 600,284
Percentage rents 19,736 18,916 20,917
Tenant recoveries 237,295 235,634 235,144
Other 60,751 57,726 56,240
Total revenues 956,577 948,458 912,585
Expenses:      
Shopping center and operating expenses 285,935 284,611 274,508
Interest expense 213,032 198,767 187,669
Depreciation and amortization 346,663 352,546 360,378
Total operating expenses 845,630 835,924 822,555
(Loss) gain on sale of assets 14,331 33,825 (375)
Net (loss) income 125,278 146,359 89,655
Company's equity in net (loss) income 71,773 85,546 56,941
PPR Portfolio      
Revenues:      
Minimum rents 132,258 134,450 129,145
Percentage rents 4,597 5,050 5,437
Tenant recoveries 46,067 46,575 47,856
Other 4,907 5,959 6,303
Total revenues 187,829 192,034 188,741
Expenses:      
Shopping center and operating expenses 39,283 41,340 39,804
Interest expense 67,117 67,053 64,626
Depreciation and amortization 97,885 101,625 108,880
Total operating expenses 204,285 210,018 213,310
(Loss) gain on sale of assets (140) (36) 0
Net (loss) income (16,596) (18,020) (24,569)
Company's equity in net (loss) income (16) (453) (3,088)
Other Joint Ventures      
Revenues:      
Minimum rents 506,537 501,732 471,139
Percentage rents 15,139 13,866 15,480
Tenant recoveries 191,228 189,059 187,288
Other 55,844 51,767 49,937
Total revenues 768,748 756,424 723,844
Expenses:      
Shopping center and operating expenses 246,652 243,271 234,704
Interest expense 145,915 131,714 123,043
Depreciation and amortization 248,778 250,921 251,498
Total operating expenses 641,345 625,906 609,245
(Loss) gain on sale of assets 14,471 33,861 (375)
Net (loss) income 141,874 164,379 114,224
Company's equity in net (loss) income 71,789 85,999 60,029
Northwestern Mutual Life (NML)      
Investment in unconsolidated joint ventures:      
Mortgage notes payable to affiliate   482,332  
Interest expense on borrowings from related party 20,197 17,898 $ 16,898
Pacific Premier Retail LLC—Various Properties      
Assets:      
Total assets 3,047,851 3,106,105  
Investment in unconsolidated joint ventures:      
Total assets 3,047,851 3,106,105  
Total liabilities $ 1,859,637 $ 1,872,227