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. The reconciliation to our total investment in Unconsolidated Real Estate Affiliates is inclusive of investments accounted for using the cost method ( Note 2 ). June 30, 2018 December 31, 2017 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates Assets: Land $ 2,949,758 $ 2,908,181 Buildings and equipment 14,247,590 14,014,665 Less accumulated depreciation (3,992,067 ) (3,794,792 ) Construction in progress 509,603 545,305 Net property and equipment 13,714,884 13,673,359 Investment in unconsolidated joint ventures 613,853 613,136 Net investment in real estate 14,328,737 14,286,495 Cash and cash equivalents 426,027 438,664 Accounts receivable, net 324,445 386,634 Notes receivable 18,725 15,058 Deferred expenses, net 350,576 339,327 Prepaid expenses and other assets 209,034 381,980 Total assets $ 15,657,544 $ 15,848,158 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 10,539,041 $ 10,504,799 Accounts payable, accrued expenses and other liabilities 555,692 1,115,549 Cumulative effect of foreign currency translation ("CFCT") (21,258 ) (38,013 ) Owners' equity, excluding CFCT 4,584,069 4,265,823 Total liabilities and owners' equity $ 15,657,544 $ 15,848,158 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 4,562,811 $ 4,227,810 Less: joint venture partners' equity (2,629,508 ) (2,413,822 ) Plus: excess investment/basis differences 1,421,497 1,547,462 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 3,354,800 3,361,450 Investment in Unconsolidated Real Estate Affiliates, net (cost method) 30,483 30,483 Elimination of consolidated real estate investment interest through joint venture (47,323 ) (52,305 ) Retail investment, net 479 16,091 Investment in Unconsolidated Real Estate Affiliates, net $ 3,338,439 $ 3,355,719 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 3,360,839 $ 3,377,112 Liability - Investment in Unconsolidated Real Estate Affiliates (22,400 ) (21,393 ) Investment in Unconsolidated Real Estate Affiliates, net $ 3,338,439 $ 3,355,719 Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 303,103 $ 289,606 $ 594,575 $ 585,473 Tenant recoveries 119,108 119,923 241,750 241,942 Overage rents 5,325 4,085 11,629 10,192 Condominium sales 12,384 83,402 49,273 180,389 Other 12,732 12,763 31,002 25,842 Total revenues 452,652 509,779 928,229 1,043,838 Expenses: Real estate taxes 38,221 32,408 74,357 67,465 Property maintenance costs 945 9,575 12,608 21,064 Marketing 3,326 3,916 8,917 8,478 Other property operating costs 56,686 56,299 112,991 109,930 Condominium cost of sales 9,029 60,809 35,924 131,524 Provision for doubtful accounts 1,361 2,059 3,921 4,023 Property management and other costs (2) 22,453 19,910 45,863 38,370 General and administrative 1,109 490 1,667 1,063 Depreciation and amortization 159,243 127,240 284,323 249,732 Total expenses 292,373 312,706 580,571 631,649 Operating income 160,279 197,073 347,658 412,189 Interest income 1,583 2,815 3,424 5,543 Interest expense (116,083 ) (114,193 ) (220,647 ) (225,181 ) Provision for income taxes (198 ) (268 ) (402 ) (545 ) Equity in loss of unconsolidated joint ventures (10,107 ) (6,357 ) (17,672 ) (10,711 ) Income from continuing operations 35,474 79,070 112,361 181,295 Allocation to noncontrolling interests (19 ) (20 ) (37 ) (44 ) Net income attributable to the ventures $ 35,455 $ 79,050 $ 112,324 $ 181,251 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 35,455 $ 79,050 $ 112,324 $ 181,251 Joint venture partners' share of income (12,639 ) (37,093 ) (48,240 ) (86,322 ) Elimination of loss from consolidated real estate investment with interest owned through joint venture 714 388 626 1,440 Loss on retail investment (1,243 ) (575 ) (7,099 ) (10,787 ) Amortization of capital or basis differences (7,257 ) (11,038 ) (18,742 ) (21,636 ) Equity in income of Unconsolidated Real Estate Affiliates $ 15,030 $ 30,732 $ 38,869 $ 63,946 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from 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. 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 investment, we utilize the equity method. If we have neither control nor significant influence, we utilize the cost method. If we control the joint venture, we account for the venture as a consolidated investment. 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% . 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. 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. As a result of these transactions, we changed our method of accounting for these three joint ventures from the equity method of accounting. We now consolidate the joint ventures with our joint venture partner's share of equity included in noncontrolling interest. Condominium Sales and Condominium Cost of Sales On March 7, 2014, GGP formed a joint venture, AMX Partners, LLC, with Kahikolu Partners, LLC, for the purpose of constructing a luxury residential condominium tower (the Park Lane condominium project) on a site located within the Ala Moana Shopping Center. Under the previous revenue recognition guidance, the percentage of completion method was used to account for the sales revenue of the Park Lane condominium project. Upon adoption of the new revenue recognition standard ( Note 2 ), risks and rewards of ownership and control over the condominium unit transfers upon the closing of the sale to the customer, and as such, the joint venture will recognize revenue for the condominium unit upon closing. 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 June 30, 2018 and December 31, 2017 , 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 $84.1 million at one property as of June 30, 2018 , and $85.2 million as of December 31, 2017 . 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, 2018 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |