UNCONSOLIDATED REAL ESTATE AFFILIATES | UNCONSOLIDATED REAL ESTATE AFFILIATES Following is summarized financial information for all of our Unconsolidated Real Estate Affiliates accounted for using the equity method and a reconciliation to our total investment in Unconsolidated Real Estate Affiliates, inclusive of investments accounted for using the cost method ( Note 2 ). March 31, 2016 December 31, 2015 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates Assets: Land $ 1,985,176 $ 1,949,577 Buildings and equipment 12,464,359 12,344,045 Less accumulated depreciation (3,211,755 ) (3,131,659 ) Construction in progress 639,623 828,521 Net property and equipment 11,877,403 11,990,484 Investment in unconsolidated joint ventures 423,652 421,778 Net investment in real estate 12,301,055 12,412,262 Cash and cash equivalents 343,959 426,470 Accounts and notes receivable, net 405,610 258,589 Deferred expenses, net 261,669 239,262 Prepaid expenses and other assets 445,345 472,123 Total assets $ 13,757,638 $ 13,808,706 Liabilities and Owners’ Equity: \ Mortgages, notes and loans payable $ 9,874,214 $ 9,812,378 Accounts payable, accrued expenses and other liabilities 595,280 740,388 Cumulative effect of foreign currency translation ("CFCT") (59,350 ) (67,224 ) Owners’ equity, excluding CFCT 3,347,494 3,323,164 Total liabilities and owners’ equity $ 13,757,638 $ 13,808,706 Investment In and Loans To/From Unconsolidated Real Estate Affiliates, Net: Owners’ equity $ 3,288,144 $ 3,255,940 Less: joint venture partners’ equity (1,523,252 ) (1,518,581 ) Plus: excess investment/basis differences 1,551,357 1,550,193 Investment in and loans to/from Unconsolidated Real Estate Affiliates, net (equity method) 3,316,249 3,287,552 Investment in and loans to/from Unconsolidated Real Estate Affiliates, net (cost method) 180,000 180,000 Investment in and loans to/from Unconsolidated Real Estate Affiliates, net $ 3,496,249 $ 3,467,552 Reconciliation - Investment In and Loans To/From Unconsolidated Real Estate Affiliates: Asset - Investment in and loans to/from Unconsolidated Real Estate Affiliates $ 3,535,457 $ 3,506,040 Liability - Investment in Unconsolidated Real Estate Affiliates (39,208 ) (38,488 ) Investment in and loans to/from Unconsolidated Real Estate Affiliates, net $ 3,496,249 $ 3,467,552 Three Months Ended March 31, 2016 2015 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 258,122 $ 223,959 Tenant recoveries 115,446 98,024 Overage rents 7,527 6,152 Condominium sales 282,838 — Other 12,104 12,529 Total revenues 676,037 340,664 Expenses: Real estate taxes 30,546 26,879 Property maintenance costs 10,995 12,655 Marketing 8,508 3,980 Other property operating costs 50,510 47,569 Condominium cost of sales 206,221 — Provision for doubtful accounts 3,732 3,337 Property management and other costs (2) 16,907 15,254 General and administrative 273 1,115 Depreciation and amortization 109,281 93,922 Total expenses 436,973 204,711 Operating income 239,064 135,953 Interest income 1,899 1,954 Interest expense (101,018 ) (92,297 ) Provision for income taxes (169 ) (205 ) Equity in loss of unconsolidated joint ventures (32,437 ) (180 ) Income from continuing operations 107,339 45,225 Allocation to noncontrolling interests (32 ) (8 ) Net income attributable to the ventures $ 107,307 $ 45,217 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 107,307 $ 45,217 Joint venture partners’ share of income (40,459 ) (22,243 ) Amortization of capital or basis differences (9,357 ) (11,721 ) Equity in income of Unconsolidated Real Estate Affiliates $ 57,491 $ 11,253 (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 24 domestic joint ventures, comprising 41 U.S. retail properties 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. We account for investments in joint ventures where we own a non-controlling joint interest using either the equity method or the cost method. If we have significant influence but not control over the the investment, we utilize the equity method. If we have neither control or significant influence, we utilize the cost method. On March 7, 2014, we formed a joint venture, AMX Partners, LLC ("AMX"), with Kahiolu Partners, LLC ("MKB") for the purpose of constructing a luxury residential condominium tower on a site located within the Ala Moana Shopping Center. AMX commenced recognizing revenues and cost of sales from the sale of condominiums using the percentage of completion method during the three months ended March 31, 2016 . In accordance with GAAP, sales of condominiums have been recognized using the percentage of completion method. Under this method, revenue is recognized when (1) construction is beyond a preliminary stage, (2) buyers are unable to receive refunds of down-payments except in the event of non-delivery, (3) a substantial percentage of the condominiums are under firm contracts, (4) collection of the sales price is reasonably assured and (5) sales proceeds and costs can be reasonably estimated. The revenue from condominium sales is calculated based on the percentage of completion, as determined by the construction contract costs incurred to date in relation to the total estimated construction costs. On March 24, 2016, Kenwood Towne Centre (property included in a joint venture of which we are 50% owner) acquired fee title to a portion of the property previously held under ground lease for a gross purchase price of $43.0 million . On January 29, 2016, we sold our interest in 522 Fifth Avenue to our joint venture partner, for $25.0 million , inclusive of the repayment of previously existing notes receivable from our joint venture partner. We received proceeds of $10.0 million upon closing and will receive the remaining $15.0 million in proceeds on December 1, 2016. This transaction resulted in a gain on sale of $11.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment for the three months ended March 31, 2016 . On January 8, 2016, we closed on the sale of our 50% interest in Owings Mills to our joint venture partner for a gross sales price of $11.6 million . This transaction resulted in a gain on sale of $0.6 million recognized in Unconsolidated Real Estate Affiliates - gain on investment for the three months ended March 31, 2016 . 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. 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 $5.1 billion as of March 31, 2016 and December 31, 2015 , 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 $87.5 million at one property as of March 31, 2016 , and $87.9 million as of December 31, 2015 . 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 March 31, 2016 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |