UNCONSOLIDATED REAL ESTATE AFFILIATES | UNCONSOLIDATED REAL ESTATE AFFILIATES The following is summarized financial information for all of our Unconsolidated Real Estate Affiliates. September 30, 2015 December 31, 2014 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates (1) Assets: Land $ 1,748,898 $ 1,152,485 Buildings and equipment 12,145,655 10,009,490 Less accumulated depreciation (3,035,579 ) (2,591,347 ) Construction in progress 991,755 125,931 Net property and equipment 11,850,729 8,696,559 Investment in unconsolidated joint ventures 416,989 16,462 Net investment in real estate 12,267,718 8,713,021 Cash and cash equivalents 403,150 308,621 Accounts and notes receivable, net 234,159 203,511 Deferred expenses, net 335,671 281,835 Prepaid expenses and other assets 670,233 594,257 Total assets $ 13,910,931 $ 10,101,245 Liabilities and Owners’ Equity: \ Mortgages, notes and loans payable $ 9,795,210 $ 7,945,828 Accounts payable, accrued expenses and other liabilities 691,263 418,995 Cumulative effect of foreign currency translation (“CFCT”) (68,858 ) (35,238 ) Owners’ equity, excluding CFCT 3,493,316 1,771,660 Total liabilities and owners’ equity $ 13,910,931 $ 10,101,245 Investment In and Loans To/From Unconsolidated Real Estate Affiliates, Net: Owners’ equity $ 3,424,458 $ 1,736,422 Less: joint venture partners’ equity (1,785,634 ) (861,515 ) Plus: excess investment/basis differences 1,813,723 1,694,257 Investment in and loans to/from Unconsolidated Real Estate Affiliates, net $ 3,452,547 $ 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 $ 3,490,157 $ 2,604,762 Liability - Investment in Unconsolidated Real Estate Affiliates (37,610 ) (35,598 ) Investment in and loans to/from Unconsolidated Real Estate Affiliates, net $ 3,452,547 $ 2,569,164 (1) The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Ala Moana Center as of September 30, 2015 as the property was contributed into a joint venture during the first quarter of 2015. Three Months Ended September 30, Nine Months Ended September 30, 2015 2014 2015 2014 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 264,333 $ 204,661 $ 742,168 $ 601,778 Tenant recoveries 113,624 90,087 321,755 264,679 Overage rents 7,602 6,303 19,270 15,401 Other 11,006 7,910 36,061 26,985 Total revenues 396,565 308,961 1,119,254 908,843 Expenses: Real estate taxes 33,080 27,468 93,754 82,060 Property maintenance costs 9,373 8,469 32,316 28,271 Marketing 4,477 2,873 12,518 9,663 Other property operating costs 53,961 45,532 152,290 128,250 Provision for doubtful accounts 172 1,119 4,436 2,162 Property management and other costs (2) 15,859 13,929 46,731 42,051 General and administrative 952 2,299 9,415 8,109 Depreciation and amortization 99,475 81,148 293,387 233,674 Total expenses 217,349 182,837 644,847 534,240 Operating income 179,216 126,124 474,407 374,603 Interest income 1,837 1,449 5,399 4,297 Interest expense (100,766 ) (82,683 ) (294,132 ) (228,693 ) Provision for income taxes (242 ) (341 ) (606 ) (619 ) Equity in loss of unconsolidated joint ventures (13,252 ) — (22,466 ) — Income from continuing operations 66,793 44,549 162,602 149,588 Net income from disposed investment — 485 — 1,263 Allocation to noncontrolling interests (18 ) (14 ) (35 ) (31 ) Net income attributable to the ventures $ 66,775 $ 45,020 $ 162,567 $ 150,820 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 66,775 $ 45,020 $ 162,567 $ 150,820 Joint venture partners’ share of income (31,676 ) (24,628 ) (78,240 ) (82,851 ) Amortization of capital or basis differences (3) (18,515 ) (13,001 ) (43,212 ) (34,101 ) Equity in income of Unconsolidated Real Estate Affiliates $ 16,584 $ 7,391 $ 41,115 $ 33,868 (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. (3) Includes a $3.2 million impairment charge related to our investment in a single property venture ( Note 2 ). The Unconsolidated Real Estate Affiliates represents our investments in real estate joint ventures that are not consolidated. We hold interests in 26 domestic joint ventures, comprising 42 U.S. retail properties and one strip/other retail center, 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 March 7, 2014, we formed a joint venture, AMX Partners, LLC ("AMX"), with Kahikolu Partners, LLC (“MKB”) for the purpose of constructing a luxury residential condominium tower on a site located within the Ala Moana Shopping Center. In conjunction with the closing of AMX, GGP agreed to sell the air rights above the parking podium to AMX for $50 million . GGP received a $25 million payment in the third quarter of 2015 and will receive the remaining $25 million in the fourth quarter of 2015 once the reconstruction of the parking podium is completed and the space is ready for the condo building construction. 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 $305.4 million ( Note 3 ). The $305.4 million is recognized within Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income. On September 24, 2015, we sold our interest in a joint venture that owns Lake Mead & Buffalo, which resulted in our recognition of a gain of $3.1 million . The $3.1 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 $5.0 billion as of September 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 $88.3 million at one property as of September 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 September 30, 2015 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |