XML 22 R12.htm IDEA: XBRL DOCUMENT v3.21.1
Investments in Unconsolidated Joint Ventures
 3 Months Ended
Mar. 31, 2021
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Joint Ventures Investments in Unconsolidated Joint Ventures:
The Company has made the following recent financings of its unconsolidated joint ventures:
On November 17, 2020, the Company’s joint venture in Tysons VITA, the residential tower at Tysons Corner Center, placed a new $95,000 loan on the property that bears interest at an effective rate of 3.43% and matures on December 1, 2030. Initial loan funding for the Company’s joint venture was $90,000 with future advance potential of up to $5,000. The Company used its share of the initial proceeds of $45,000 for general corporate purposes.
On December 10, 2020, the Company made a loan (the “Partnership Loan”) to the Company’s joint venture in Fashion District Philadelphia to fund the entirety of a $100,000 repayment to reduce the mortgage loan on Fashion District Philadelphia from $301,000 to $201,000. This mortgage loan now matures on January 22, 2024, including a one-year extension option, and bears interest at LIBOR plus 3.5%, with a LIBOR floor of 0.50%. The partnership agreement for the joint venture was amended in connection with the Partnership Loan, and pursuant to the amended agreement, the Partnership Loan plus 15% accrued interest must be repaid prior to the resumption of 50/50 cash distributions to the Company and its joint venture partner. As a result of the substantive participation rights of the Company’s joint venture partner being terminated in the amended agreement, the Company determined that the joint venture is a VIE and the Company is the primary beneficiary. Effective December 10, 2020, the Company has consolidated the results of the joint venture into the consolidated financial statements of the Company.
On December 29, 2020, the Company’s joint venture in FlatIron Crossing closed on a one-year maturity date extension for the existing loan to January 5, 2022. The interest rate increased from 3.85% to 4.10%, and the Company’s joint venture repaid $15,000, $7,650 at the Company's pro rata share, of the outstanding loan balance at closing.
On December 31, 2020, the Company and its joint venture partner in MS Portfolio LLC entered into a distribution agreement. The joint venture owned nine properties, including the former Sears parcels at the South Plains Mall and the Arrowhead Towne Center. The joint venture distributed the former Sears parcel at South Plains Mall to the Company and the former Sears parcel at Arrowhead Towne Center to the joint venture partner. The joint venture partners agreed that the distributed properties were of equal value. The Company now owns 100% of the former Sears parcel at South Plains Mall. Effective December 31, 2020, the Company consolidated its 100% interest in the Sears parcel at South Plains Mall in its consolidated financial statements.
On March 29, 2021, concurrent with the sale of Paradise Valley Mall (see Note 15 – Dispositions), the Company elected to reinvest into the newly formed joint venture at a 5% ownership interest for $3,819 in cash that is accounted for under the equity method of accounting.
Combined and condensed balance sheets and statements of operations are presented below for all unconsolidated joint ventures.
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures:
March 31,
2021		December 31,
2020
Assets(1):  
Property, net$8,819,934 $8,721,551 
Other assets789,122 774,583 
Total assets$9,609,056 $9,496,134 
Liabilities and partners' capital(1):  
Mortgage and other notes payable$6,030,109 $5,942,478 
Other liabilities385,794 397,483 
Company's capital1,709,598 1,711,944 
Outside partners' capital1,483,555 1,444,229 
Total liabilities and partners' capital$9,609,056 $9,496,134 
Investments in unconsolidated joint ventures:  
Company's capital$1,709,598 $1,711,944 
Basis adjustment(2)(472,290)(479,678)
$1,237,308 $1,232,266 
Assets—Investments in unconsolidated joint ventures$1,356,426 $1,340,647 
Liabilities—Distributions in excess of investments in unconsolidated joint ventures(119,118)(108,381)
$1,237,308 $1,232,266 
(1)     These amounts include assets of $2,840,770 and $2,857,757 of Pacific Premier Retail LLC (the "PPR Portfolio") as of March 31, 2021 and December 31, 2020, respectively, and liabilities of $1,683,155 and $1,687,042 of the PPR Portfolio as of March 31, 2021 and December 31, 2020, respectively.
(2)     The Company amortizes the difference between the cost of its investments in unconsolidated joint ventures and the book value of the underlying equity into income on a straight-line basis consistent with the lives of the underlying assets. The amortization of this difference was $2,243 and $3,999 for the three months ended March 31, 2021 and 2020, respectively.
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures:

PPR PortfolioOther
Joint
Ventures		Total
Three Months Ended March 31, 2021   
Revenues:   
Leasing revenue$36,771 $149,319 $186,090 
Other94 16,965 17,059 
Total revenues36,865 166,284 203,149 
Expenses:   
Shopping center and operating expenses9,365 58,842 68,207 
Leasing expenses403 1,353 1,756 
Interest expense15,803 37,213 53,016 
Depreciation and amortization24,307 66,540 90,847 
Total expenses49,878 163,948 213,826 
Gain on sale or write down of assets, net— 54 54 
Net (loss) income$(13,013)$2,390 $(10,623)
Company's equity in net (loss) income$(5,507)$7,417 $1,910 
Three Months Ended March 31, 2020   
Revenues:   
Leasing revenue$58,378 $172,245 $230,623 
Other51 6,888 6,939 
Total revenues58,429 179,133 237,562 
Expenses:   
Shopping center and operating expenses9,642 61,509 71,151 
Leasing expenses473 1,295 1,768 
Interest expense16,094 38,141 54,235 
Depreciation and amortization28,618 68,360 96,978 
Total expenses54,827 169,305 224,132 
Net income$3,602 $9,828 $13,430 
Company's equity in net income$4,721 $4,977 $9,698 

Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company.