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 ). September 30, 2017 December 31, 2016 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates (1) Assets: Land $ 2,872,752 $ 2,664,736 Buildings and equipment 13,877,355 13,555,059 Less accumulated depreciation (3,689,038 ) (3,538,776 ) Construction in progress 527,024 284,198 Net property and equipment 13,588,093 12,965,217 Investment in unconsolidated joint ventures 581,941 503,305 Net investment in real estate 14,170,034 13,468,522 Cash and cash equivalents 507,363 455,862 Accounts receivable, net 562,623 655,655 Notes receivable 11,969 8,912 Deferred expenses, net 341,098 321,095 Prepaid expenses and other assets 230,328 327,645 Total assets $ 15,823,415 $ 15,237,691 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 10,474,639 $ 10,476,935 Accounts payable, accrued expenses and other liabilities 888,738 595,570 Cumulative effect of foreign currency translation ("CFCT") (45,605 ) (50,851 ) Owners' equity, excluding CFCT 4,505,643 4,216,037 Total liabilities and owners' equity $ 15,823,415 $ 15,237,691 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 4,460,038 $ 4,165,186 Less: joint venture partners' equity (2,565,400 ) (2,095,166 ) Plus: excess investment/basis differences 1,604,437 1,590,821 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 3,499,075 3,660,841 Investment in Unconsolidated Real Estate Affiliates, net (cost method) — 180,000 Elimination of consolidated real estate investment interest through joint venture (54,971 ) (27,500 ) Retail investment, net 8,097 16,146 Investment in Unconsolidated Real Estate Affiliates, net $ 3,452,201 $ 3,829,487 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 3,479,811 $ 3,868,993 Liability - Investment in Unconsolidated Real Estate Affiliates (27,610 ) (39,506 ) Investment in Unconsolidated Real Estate Affiliates, net $ 3,452,201 $ 3,829,487 (1) The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Miami Design District as of September 30, 2017 . Refer to the discussion below regarding Miami Design District. Three Months Ended September 30, Nine Months Ended September 30, 2017 2016 2017 2016 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 295,294 $ 278,396 $ 880,767 $ 800,167 Tenant recoveries 124,927 121,810 366,869 349,983 Overage rents 7,110 7,627 17,302 19,430 Condominium sales 97,573 91,788 277,962 445,434 Other 12,894 12,106 38,736 36,060 Total revenues 537,798 511,727 1,581,636 1,651,074 Expenses: Real estate taxes 39,731 33,656 107,195 90,008 Property maintenance costs 9,437 9,767 30,501 30,116 Marketing 4,771 3,601 13,249 15,794 Other property operating costs 60,147 56,445 170,076 158,413 Condominium cost of sales 71,336 66,924 202,860 324,772 Provision for doubtful accounts 473 2,042 4,495 11,457 Property management and other costs (2) 23,102 17,477 61,472 50,946 General and administrative 292 482 1,355 1,777 Depreciation and amortization 128,800 126,408 378,531 347,267 Total expenses 338,089 316,802 969,734 1,030,550 Operating income 199,709 194,925 611,902 620,524 Interest income 2,987 2,692 8,530 6,792 Interest expense (123,014 ) (109,863 ) (348,195 ) (313,777 ) Provision for income taxes (364 ) (215 ) (911 ) (589 ) Equity in loss of unconsolidated joint ventures (4,715 ) (3,616 ) (15,426 ) (37,869 ) Income from continuing operations 74,603 83,923 255,900 275,081 Allocation to noncontrolling interests (25 ) (22 ) (69 ) (96 ) Net income attributable to the ventures $ 74,578 $ 83,901 $ 255,831 $ 274,985 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 74,578 $ 83,901 $ 255,831 $ 274,985 Joint venture partners' share of income (30,050 ) (43,014 ) (116,372 ) (125,447 ) Elimination of (gain) loss from consolidated real estate investment with interest owned through joint venture (77 ) — 1,363 — Gain (loss) on retail investment 5,933 — (4,853 ) — Amortization of capital or basis differences (14,447 ) (5,236 ) (36,085 ) (21,779 ) Equity in income of Unconsolidated Real Estate Affiliates $ 35,937 $ 35,651 $ 99,884 $ 127,759 (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 22 domestic joint ventures, comprising 38 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 ). On July 12, 2017, we closed on the acquisition of the remaining 50% interest in 8 anchor boxes included in the GSPH joint venture with Seritage. We had previously owned a 50% interest in the joint venture and accounted for the joint venture using the equity method of accounting, but as a result of the transaction we now account for this joint venture using the consolidation method of accounting. Simultaneously, we distributed the 4 remaining anchor boxes in GSPH to a newly formed joint venture, GSPHII, between GGP and Seritage in which the ownership interest remains at 50% for both joint venture partners, and we continue to account for this joint venture using the equity method of accounting. Finally, we acquired a 50% interest in 5 anchor boxes through a newly formed joint venture, GSPH2017, which we account for using the equity method of accounting ( Note 3 ). On September 19, 2017, we entered into three transactions with affiliates of Thor related to joint ventures between GGP and Thor at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue. Subsequent to the transactions, we changed our method of accounting for these three joint ventures from the equity method of accounting to the consolidation method of accounting with our joint venture partner's share of equity included in noncontrolling interest ( Note 3 ). 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 September 30, 2017 and $5.4 billion as of 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 $85.3 million at one property as of September 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 September 30, 2017 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |