UNCONSOLIDATED REAL ESTATE AFFILIATES | UNCONSOLIDATED REAL ESTATE AFFILIATES The following is summarized financial information for all of our Unconsolidated Real Estate Affiliates. June 30, 2015 December 31, 2014 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates (1) Assets: Land $ 1,749,919 $ 1,152,485 Buildings and equipment 13,424,126 10,009,490 Less accumulated depreciation (2,948,673 ) (2,591,347 ) Construction in progress 795,733 125,931 Net property and equipment 13,021,105 8,696,559 Investment in unconsolidated joint ventures 436,052 16,462 Net investment in real estate 13,457,157 8,713,021 Cash and cash equivalents 403,883 308,621 Accounts and notes receivable, net 223,182 203,511 Deferred expenses, net 364,387 281,835 Prepaid expenses and other assets 606,857 594,257 Total assets $ 15,055,466 $ 10,101,245 Liabilities and Owners’ Equity: \ Mortgages, notes and loans payable $ 10,715,342 $ 7,945,828 Accounts payable, accrued expenses and other liabilities 618,319 418,995 Cumulative effect of foreign currency translation (“CFCT”) (47,062 ) (35,238 ) Owners’ equity, excluding CFCT 3,768,867 1,771,660 Total liabilities and owners’ equity $ 15,055,466 $ 10,101,245 Investment In and Loans To/From Unconsolidated Real Estate Affiliates, Net: Owners’ equity $ 3,721,805 $ 1,736,422 Less: joint venture partners’ equity (1,732,801 ) (861,515 ) Plus: excess investment/basis differences 1,462,604 1,694,257 Investment in and loans to/from Unconsolidated Real Estate Affiliates, net $ 3,451,608 $ 2,569,164 Reconciliation - Investment In and Loans To/From Unconsolidated Real Estate Affiliates: Asset - Investment in and loans to/from Unconsolidated Real Estate Affiliates $ 3,488,329 $ 2,604,762 Liability - Investment in Unconsolidated Real Estate Affiliates (36,721 ) (35,598 ) Investment in and loans to/from Unconsolidated Real Estate Affiliates, net $ 3,451,608 $ 2,569,164 (1) The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Ala Moana Center as of June 30, 2015 as the property was contributed into a joint venture during the first quarter of 2015. Three Months Ended June 30, Six Months Ended June 30, 2015 2014 2015 2014 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 259,243 $ 212,018 $ 483,202 $ 397,118 Tenant recoveries 110,654 87,246 208,679 174,592 Overage rents 5,517 4,244 11,668 9,098 Other 12,526 7,340 25,055 19,076 Total revenues 387,940 310,848 728,604 599,884 Expenses: Real estate taxes 35,536 26,956 62,416 54,592 Property maintenance costs 10,348 8,210 23,003 19,803 Marketing 3,974 3,223 7,954 6,790 Other property operating costs 50,989 40,819 98,558 82,715 Provision for doubtful accounts 927 227 4,264 1,043 Property management and other costs (2) 15,641 13,955 30,894 28,122 General and administrative 12,407 5,326 13,521 5,810 Depreciation and amortization 99,991 76,901 193,913 152,527 Total expenses 229,813 175,617 434,523 351,402 Operating income 158,127 135,231 294,081 248,482 Interest income 1,609 1,301 3,563 2,848 Interest expense (108,688 ) (73,325 ) (200,985 ) (146,010 ) Provision for income taxes (159 ) (91 ) (364 ) (279 ) Equity in loss of unconsolidated joint ventures (302 ) — (482 ) — Income from continuing operations 50,587 63,116 95,813 105,041 Net income from disposed investment — 454 — 778 Allocation to noncontrolling interests (8 ) (13 ) (17 ) (17 ) Net income attributable to the ventures $ 50,579 $ 63,557 $ 95,796 $ 105,802 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 50,579 $ 63,557 $ 95,796 $ 105,802 Joint venture partners’ share of income (24,321 ) (34,011 ) (46,564 ) (58,224 ) Amortization of capital or basis differences (12,980 ) (10,226 ) (24,702 ) (21,101 ) Equity in income of Unconsolidated Real Estate Affiliates $ 13,278 $ 19,320 $ 24,530 $ 26,477 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from Ala Moana Center subsequent to the formation of the joint venture on February 27, 2015. (2) Includes management fees charged to the unconsolidated joint ventures by GGMI and GGSI. The Unconsolidated Real Estate Affiliates represents our investments in real estate joint ventures that are not consolidated. We hold interests in 27 domestic joint ventures, comprising 42 U.S. retail properties and two strip/other retail centers, and one joint venture in Brazil. Generally, we share in the profits and losses, cash flows and other matters relating to our investments in Unconsolidated Real Estate Affiliates in accordance with our respective ownership percentages. We manage most of the properties owned by these joint ventures. As we have joint control of these ventures with our venture partners, we account for these joint ventures under the equity method. On January 29, 2015, we sold our interest in a joint venture that owns Trails Village, which resulted in our recognition of a gain of $12.0 million . The $12.0 million is recognized within Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income. On April 10, 2015, we sold a 12.5% interest in Ala Moana Center, which resulted in our recognition of a gain of $297.8 million ( Note 3 ). The $297.8 million is recognized within Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income. To the extent that the Company contributes assets to a joint venture accounted for using the equity method, the Company’s investment in the joint venture is recorded at the Company’s cost basis in the assets that were contributed to the joint venture. The Company will recognize gains and losses on the contribution of its real estate to joint ventures, relating solely to the outside partner’s interest, to the extent the buyer is independent of the Company, the collection of the sales price is reasonably assured, and the Company will not be required to support the operations of the property or its related obligations to an extent greater than its proportionate interest. Unconsolidated Mortgages, Notes and Loans Payable, and Retained Debt Our proportionate share of the mortgages, notes and loans payable of the unconsolidated joint ventures was $5.5 billion as of June 30, 2015 and $3.9 billion as of December 31, 2014 , including Retained Debt (as defined below). There can be no assurance that the Unconsolidated Properties will be able to refinance or restructure such debt on acceptable terms or otherwise, or that joint venture operations or contributions by us and/or our partners will be sufficient to repay such loans. We have debt obligations in excess of our pro rata share of the debt for one of our Unconsolidated Real Estate Affiliates (“Retained Debt”). This Retained Debt represents distributed debt proceeds of the Unconsolidated Real Estate Affiliates in excess of our pro rata share of the non-recourse mortgage indebtedness. The proceeds of the Retained Debt which were distributed to us are included as a reduction in our investment in Unconsolidated Real Estate Affiliates. We had retained debt of $88.6 million at one property as of June 30, 2015 , and $89.3 million as of December 31, 2014 . We are obligated to contribute funds on an ongoing basis, as needed, to our Unconsolidated Real Estate Affiliates in amounts sufficient to pay debt service on such Retained Debt. If we do not contribute such funds, our distributions from such Unconsolidated Real Estate Affiliates, or our interest in, could be reduced to the extent of such deficiencies. As of June 30, 2015 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |