UNCONSOLIDATED REAL ESTATE AFFILIATES | UNCONSOLIDATED REAL ESTATE AFFILIATES Following is summarized financial information for all of our real estate related 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 ). June 30, 2017 December 31, 2016 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates (1) Assets: Land $ 3,038,598 $ 2,664,736 Buildings and equipment 14,781,897 13,555,059 Less accumulated depreciation (3,670,516 ) (3,538,776 ) Construction in progress 610,661 284,198 Net property and equipment 14,760,640 12,965,217 Investment in unconsolidated joint ventures 566,853 503,305 Net investment in real estate 15,327,493 13,468,522 Cash and cash equivalents 510,480 455,862 Accounts receivable, net 726,799 655,655 Notes receivable 12,034 8,912 Deferred expenses, net 370,955 321,095 Prepaid expenses and other assets 240,257 327,645 Total assets $ 17,188,018 $ 15,237,691 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 11,004,169 $ 10,476,935 Accounts payable, accrued expenses and other liabilities 700,746 595,570 Cumulative effect of foreign currency translation ("CFCT") (52,657 ) (50,851 ) Owners' equity, excluding CFCT 5,535,760 4,216,037 Total liabilities and owners' equity $ 17,188,018 $ 15,237,691 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 5,483,103 $ 4,165,186 Less: joint venture partners' equity (3,155,284 ) (2,095,166 ) Plus: excess investment/basis differences 1,565,566 1,590,821 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 3,893,385 3,660,841 Investment in Unconsolidated Real Estate Affiliates, net (cost method) — 180,000 Elimination of consolidated real estate investment interest through joint venture (54,894 ) (27,500 ) Retail investment, net 2,164 16,146 Investment in Unconsolidated Real Estate Affiliates, net $ 3,840,655 $ 3,829,487 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 3,866,518 $ 3,868,993 Liability - Investment in Unconsolidated Real Estate Affiliates (25,863 ) (39,506 ) Investment in Unconsolidated Real Estate Affiliates, net $ 3,840,655 $ 3,829,487 (1) The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Miami Design District as of June 30, 2017 . Refer to the discussion below regarding Miami Design District. Three Months Ended June 30, Six Months Ended June 30, 2017 2016 2017 2016 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 289,606 $ 263,649 $ 585,473 $ 521,771 Tenant recoveries 119,923 112,727 241,942 228,173 Overage rents 4,085 4,276 10,192 11,803 Condominium sales 83,402 70,809 180,389 353,646 Other 12,763 11,848 25,842 23,953 Total revenues 509,779 463,309 1,043,838 1,139,346 Expenses: Real estate taxes 32,408 25,806 67,465 56,352 Property maintenance costs 9,575 9,355 21,064 20,349 Marketing 3,916 3,685 8,478 12,193 Other property operating costs 56,299 51,457 109,930 101,968 Condominium cost of sales 60,809 51,627 131,524 257,848 Provision for doubtful accounts 2,059 5,683 4,023 9,414 Property management and other costs (2) 19,910 16,562 38,370 33,469 General and administrative 490 1,023 1,063 1,295 Depreciation and amortization 127,240 111,578 249,732 220,859 Total expenses 312,706 276,776 631,649 713,747 Operating income 197,073 186,533 412,189 425,599 Interest income 2,815 2,201 5,543 4,100 Interest expense (114,193 ) (102,896 ) (225,181 ) (203,915 ) Provision for income taxes (268 ) (205 ) (545 ) (374 ) Equity in loss of unconsolidated joint ventures (6,357 ) (1,816 ) (10,711 ) (34,253 ) Income from continuing operations 79,070 83,817 181,295 191,157 Allocation to noncontrolling interests (20 ) (42 ) (44 ) (74 ) Net income attributable to the ventures $ 79,050 $ 83,775 $ 181,251 $ 191,083 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 79,050 $ 83,775 $ 181,251 $ 191,083 Joint venture partners' share of income (37,093 ) (41,974 ) (86,322 ) (82,434 ) Elimination of loss from consolidated real estate investment with interest owned through joint venture 388 — 1,440 — Loss on retail investment (575 ) — (10,787 ) — Amortization of capital or basis differences (11,038 ) (7,183 ) (21,636 ) (16,541 ) Equity in income of Unconsolidated Real Estate Affiliates $ 30,732 $ 34,618 $ 63,946 $ 92,108 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from Fashion Show subsequent to the formation of the joint venture on July 29, 2016 and Miami Design District subsequent to June 1, 2017. (2) Includes management fees charged to the unconsolidated joint ventures by GGMI and GGSI. The Unconsolidated Real Estate Affiliates represent our investments in real estate joint ventures that are not consolidated. We hold interests in 25 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. 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. AMX commenced recognizing revenues and cost of sales from the sale of condominiums using the percentage of completion method during 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 in Cincinnati, Ohio (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 September 15, 2016, joint ventures we formed with Simon Property Group and Authentic Brands Group LLC acquired Aeropostale, which is presented as a retail investment above. On June 1, 2017, we received an additional 7.3% of our joint venture partner's membership interests in Miami Design District in full satisfaction of two promissory notes for $57.6 million and $40.4 million , respectively, resulting in a total ownership of 22.3% ( Note 13 ). We determined that we had significant influence over the investment subsequent to the acquisition of the additional interest, and therefore we changed our method of accounting for this joint venture from the cost method to the equity method ( Note 2 ). 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 $5.4 billion as of June 30, 2017 and December 31, 2016 , 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 $85.7 million at one property as of June 30, 2017 , and $86.5 million as of December 31, 2016 . 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, 2017 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |