XML 68 R58.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Investments in Unconsolidated Joint Ventures - Financial Results (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Investment in unconsolidated joint ventures:      
Assets—Investments in unconsolidated joint ventures $ 1,519,697 $ 1,492,655  
Liabilities—Distributions in excess of investments in unconsolidated joint ventures (107,902) (114,988)  
Revenues:      
Leasing revenue 858,874 883,996  
Leasing revenue     $ 909,592
Other     38,866
Total revenues     948,458
Expenses:      
Shopping center and operating expenses     284,611
Interest expense     198,767
Depreciation and amortization     352,546
Total operating expenses     835,924
Loss on sale of assets     33,825
Net (loss) income     146,359
Company's equity in net (loss) income 48,508 71,773 85,546
PPR Portfolio      
Revenues:      
Leasing revenue     190,186
Other     1,848
Total revenues     192,034
Expenses:      
Shopping center and operating expenses     41,340
Interest expense     67,053
Depreciation and amortization     101,625
Total operating expenses     210,018
Loss on sale of assets     (36)
Net (loss) income     (18,020)
Company's equity in net (loss) income     (453)
Other Joint Ventures      
Revenues:      
Leasing revenue     719,406
Other     37,018
Total revenues     756,424
Expenses:      
Shopping center and operating expenses     243,271
Interest expense     131,714
Depreciation and amortization     250,921
Total operating expenses     625,906
Loss on sale of assets     33,861
Net (loss) income     164,379
Company's equity in net (loss) income     85,999
Joint venture      
Assets:      
Property, net 9,424,591 9,241,003  
Other assets 772,116 703,861  
Total assets 10,196,707 9,944,864  
Liabilities and partners' capital:      
Mortgage and other notes payable 6,144,685 6,050,930  
Other liabilities 565,412 388,509  
Company's capital 1,904,145 1,913,475  
Outside partners' capital 1,582,465 1,591,950  
Total liabilities and partners' capital 10,196,707 9,944,864  
Investment in unconsolidated joint ventures:      
Company's capital 1,904,145 1,913,475  
Basis adjustment (492,350) (535,808)  
Investments in unconsolidated joint ventures 1,411,795 1,377,667  
Assets—Investments in unconsolidated joint ventures 1,519,697 1,492,655  
Liabilities—Distributions in excess of investments in unconsolidated joint ventures (107,902) (114,988)  
Investments in unconsolidated joint ventures 1,411,795 1,377,667  
Total assets 10,196,707 9,944,864  
Amortization of difference between cost of investments and book value of underlying equity 18,834 12,793 16,562
Revenues:      
Leasing revenue 900,649 914,252  
Other 50,782 42,325  
Total revenues 951,431 956,577  
Expenses:      
Shopping center and operating expenses 288,126 285,935  
Leasing expenses 8,293    
Interest expense 217,465 213,032  
Depreciation and amortization 374,055 346,663  
Total operating expenses 887,939 845,630  
Loss on sale of assets (832) 14,331  
Net (loss) income 62,660 125,278  
Company's equity in net (loss) income 48,508 71,773  
Joint venture | PPR Portfolio      
Revenues:      
Leasing revenue 187,789 186,924  
Other 1,598 905  
Total revenues 189,387 187,829  
Expenses:      
Shopping center and operating expenses 37,528 39,283  
Leasing expenses 1,598    
Interest expense 67,354 67,117  
Depreciation and amortization 100,490 97,885  
Total operating expenses 206,970 204,285  
Loss on sale of assets (452) (140)  
Net (loss) income (18,035) (16,596)  
Company's equity in net (loss) income (590) (16)  
Joint venture | Other Joint Ventures      
Revenues:      
Leasing revenue 712,860 727,328  
Other 49,184 41,420  
Total revenues 762,044 768,748  
Expenses:      
Shopping center and operating expenses 250,598 246,652  
Leasing expenses 6,695    
Interest expense 150,111 145,915  
Depreciation and amortization 273,565 248,778  
Total operating expenses 680,969 641,345  
Loss on sale of assets (380) 14,471  
Net (loss) income 80,695 141,874  
Company's equity in net (loss) income 49,098 71,789  
Joint venture | PPR Portfolios      
Assets:      
Total assets 2,932,401 3,047,851  
Investment in unconsolidated joint ventures:      
Total assets 2,932,401 3,047,851  
Total liabilities $ 1,732,976 1,859,637  
Affiliated entity | Northwestern Mutual Life (NML)      
Expenses:      
Interest expense on borrowings from related party   $ 20,197 $ 17,898