Investments in Partnerships | 3. INVESTMENTS IN PARTNERSHIPS The following table presents summarized financial information of the equity investments in our unconsolidated partnerships as of September 30, 2019 and December 31, 2018: (in thousands of dollars) September 30, 2019 December 31, 2018 ASSETS: Investments in real estate, at cost: Operating properties $ 739,199 $ 575,149 Construction in progress 362,928 420,771 Total investments in real estate 1,102,127 995,920 Accumulated depreciation (223,790 ) (212,574 ) Net investments in real estate 878,337 783,346 Cash and cash equivalents 33,895 20,446 Deferred costs and other assets, net 41,441 30,549 Total assets 953,673 834,341 LIABILITIES AND PARTNERS’ INVESTMENT: Mortgage loans payable, net 501,095 507,090 FDP Term Loan, net 298,960 247,901 Other liabilities 82,450 34,463 Total liabilities 882,505 789,454 Net investment $ 71,168 $ 44,887 Partners’ share 33,661 21,583 PREIT’s share 37,507 23,304 Excess investment (1) 18,379 15,763 Net investments and advances $ 55,886 $ 39,067 Reconciliation to comparable GAAP balance sheet item: Investment in partnerships, at equity $ 143,440 $ 131,124 Distributions in excess of partnership investments (87,554 ) (92,057 ) Net investment $ 55,886 $ 39,067 _____________________ (1) Excess investment represents the unamortized difference between our investment and our share of the equity in the underlying net investment in the unconsolidated partnerships. The excess investment is amortized over the life of the properties, and the amortization is included in “Equity in income of partnerships.” We record distributions from our equity investments using the nature of the distribution approach. The following table summarizes our share of equity in income of partnerships for the three and nine months ended September 30, 2019 and 2018: Three Months Ended September 30, Nine Months Ended September 30, (in thousands of dollars) 2019 2018 2019 2018 Real estate revenue $ 23,742 $ 23,848 $ 70,636 $ 73,826 Operating expenses: Property operating and other expenses (8,805 ) (7,659 ) (24,331 ) (23,512 ) Interest expense (1) (5,771 ) (5,872 ) (17,428 ) (17,440 ) Depreciation and amortization (5,317 ) (4,763 ) (14,675 ) (14,715 ) Total expenses (19,893 ) (18,294 ) (56,434 ) (55,667 ) Net income 3,849 5,554 14,202 18,159 Partners’ share (2,191 ) (3,057 ) (7,777 ) (9,971 ) PREIT’s share 1,658 2,497 6,425 8,188 Amortization of and adjustments to excess investment, net (127 ) (20 ) (289 ) (2 ) Equity in income of partnerships $ 1,531 $ 2,477 $ 6,136 $ 8,186 (1) Net of capitalized interest expense of $1,602 and $1,371 for the three months ended September 30, 2019 and 2018, respectively, and $4,554 and $3,292 for the nine months ended September 30, 2019 and 2018, respectively. Dispositions In March 2019, a partnership in which we hold a 25% interest sold an undeveloped land parcel adjacent to Gloucester Premium Outlets for $3.8 million. The partnership recorded a gain on sale of $2.3 million, of which our share was $0.6 million, which is recorded in gain on sale of real estate by equity method investee in the accompanying consolidated statement of operations. In February 2018, a partnership in which we hold a 50% ownership share sold its office condominium interest in 907 Market Street in Philadelphia, Pennsylvania for $41.8 million. The partnership recorded a gain on sale of $5.5 million, of which our share was $2.8 million. The partnership distributed to us proceeds of $19.7 million in connection with this transaction in February 2018. Term Loan In January 2018, our Fashion District Philadelphia redevelopment project joint venture entity entered into a $250.0 million term loan (the “FDP Term Loan”). We and our partner in the project, The Macerich Company (“Macerich”), each own a 50% partnership interest in Fashion District Philadelphia. The FDP Term Loan matures in January 2023, and bears interest at a variable rate of LIBOR plus 2.00%. PREIT and Macerich secured the FDP Term Loan by pledging their respective equity interests in the entities that own Fashion District Philadelphia. The entire $250.0 million available under the FDP Term Loan was drawn during the first quarter of 2018, and we received an aggregate $123.0 million as a distribution of our share of the draws in 2018. In July 2019, the FDP Term Loan was modified to increase the total potential borrowings from $250.0 million to $350.0 million. A total of $51.0 million was drawn during the third quarter of 2019 and we received aggregate distributions of $25.0 million as our share of the draws. Significant Unconsolidated Subsidiary We have a 50% ownership interest in Lehigh Valley Associates L.P. (“LVA”) and Fashion District Philadelphia (“FDP”). The financial information of LVA and FDP are included in the amounts above. Summarized balance sheet information as of September 30, 2019 and December 31, 2018, and summarized statement of operations information for the three and nine months ended September 30, 2019 and 2018 for these entities, which are accounted for using the equity method, are as follows: LVA (in thousands of dollars) September 30, 2019 December 31, 2018 Summarized balance sheet information Total assets $ 58,139 $ 52,255 Mortgage loan payable, net 192,873 196,328 Three Months Ended September 30, Nine Months Ended September 30, (in thousands of dollars) 2019 2018 2019 2018 Summarized statement of operations information Revenue $ 8,006 $ 8,871 $ 24,589 $ 26,474 Property operating expenses (2,138 ) (2,249 ) (6,351 ) (6,778 ) Interest expense (2,027 ) (2,062 ) (6,055 ) (6,158 ) Net income 3,059 3,853 9,768 11,495 PREIT’s share of equity in income of partnership 1,529 1,927 4,884 5,748 FDP (in thousands of dollars) September 30, 2019 December 31, 2018 Summarized balance sheet information Total assets $ 614,958 $ 497,419 FDP Term Loan, net 298,960 247,901 Three Months Ended September 30, Nine Months Ended September 30, (in thousands of dollars) 2019 2018 2019 2018 Summarized statement of operations information Revenue $ 1,271 $ 653 $ 2,667 $ 3,404 Property operating expenses (1,901 ) (913 ) (3,100 ) (3,044 ) Interest expense (2 ) (32 ) (2 ) (95 ) Net income (2,553 ) (1,562 ) (4,879 ) (4,012 ) PREIT’s share of equity in income of partnership (1,262 ) (687 ) (2,299 ) (1,746 ) |