Investments in Unconsolidated Joint Ventures | Investments in Unconsolidated Joint Ventures: The Company has made the following recent financings of its unconsolidated joint ventures: On July 25, 2019, the Company's joint venture in Fashion District Philadelphia amended the existing term loan on the joint venture to allow for additional borrowings up to $100,000 at LIBOR plus 2%. Concurrent with the amendment, the joint venture borrowed an additional $26,000. On August 16, 2019, the joint venture borrowed an additional $25,000. The Company used its share of the additional proceeds to pay down its line of credit and for general corporate purposes. On September 12, 2019, the Company’s joint venture in Tysons Tower placed a new $190,000 loan on the property that bears interest at an effective rate of 3.38% and matures on November 11, 2029. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes. On December 18, 2019, the Company’s joint venture in One Westside placed a $414,600 construction loan on the redevelopment project. The loan bears interest at LIBOR plus 1.70%, which can be reduced to LIBOR plus 1.50% upon the completion of certain conditions, and matures on December 18, 2024. This loan is expected to fund the joint venture's remaining cost to complete the project. Combined and condensed balance sheets and statements of operations are presented below for all unconsolidated joint ventures. Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures: June 30, December 31, Assets(1): Property, net $ 9,391,727 $ 9,424,591 Other assets 804,103 772,116 Total assets $ 10,195,830 $ 10,196,707 Liabilities and partners' capital(1): Mortgage and other notes payable $ 6,113,603 $ 6,144,685 Other liabilities 496,205 565,412 Company's capital 1,935,289 1,904,145 Outside partners' capital 1,650,733 1,582,465 Total liabilities and partners' capital $ 10,195,830 $ 10,196,707 Investments in unconsolidated joint ventures: Company's capital $ 1,935,289 $ 1,904,145 Basis adjustment(2) (474,686) (492,350) $ 1,460,603 $ 1,411,795 Assets—Investments in unconsolidated joint ventures $ 1,568,878 $ 1,519,697 Liabilities—Distributions in excess of investments in unconsolidated joint ventures (108,275) (107,902) $ 1,460,603 $ 1,411,795 (1) These amounts include assets of $2,900,500 and $2,932,401 of Pacific Premier Retail LLC (the "PPR Portfolio") as of June 30, 2020 and December 31, 2019, respectively, and liabilities of $1,702,957 and $1,732,976 of the PPR Portfolio as of June 30, 2020 and December 31, 2019, respectively. (2) The Company amortizes the difference between the cost of its investments in unconsolidated joint ventures and the book value of the underlying equity into income on a straight-line basis consistent with the lives of the underlying assets. The amortization of this difference was $3,729 and $5,271 for the three months ended June 30, 2020 and 2019, respectively, and $7,728 and $9,810 for the six months ended June 30, 2020 and 2019, respectively. Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures: PPR Portfolio Other Joint Ventures Total Three Months Ended June 30, 2020 Revenues: Leasing revenue $ 38,806 $ 139,452 $ 178,258 Other 253 (399) (146) Total revenues 39,059 139,053 178,112 Expenses: Shopping center and operating expenses 8,240 53,145 61,385 Leasing expenses 290 832 1,122 Interest expense 16,363 36,790 53,153 Depreciation and amortization 24,565 66,095 90,660 Total operating expenses 49,458 156,862 206,320 Loss on sale or write down of assets, net — (12) (12) Net loss $ (10,399) $ (17,821) $ (28,220) Company's equity in net loss $ (3,777) $ (10,396) $ (14,173) Three Months Ended June 30, 2019 Revenues: Leasing revenue $ 45,346 $ 172,273 $ 217,619 Other 435 13,097 13,532 Total revenues 45,781 185,370 231,151 Expenses: Shopping center and operating expenses 8,470 59,065 67,535 Leasing expenses 373 1,655 2,028 Interest expense 17,043 37,682 54,725 Depreciation and amortization 24,732 76,866 101,598 Total operating expenses 50,618 175,268 225,886 Loss on sale or write down of assets, net (399) (145) (544) Net (loss) income $ (5,236) $ 9,957 $ 4,721 Company's equity in net (loss) income $ (531) $ 7,788 $ 7,257 PPR Portfolio Other Total Six Months Ended June 30, 2020 Revenues: Leasing revenue $ 97,184 $ 311,696 $ 408,880 Other 302 6,492 6,794 Total revenues 97,486 318,188 415,674 Expenses: Shopping center and operating expenses 17,881 114,654 132,535 Leasing expenses 763 2,127 2,890 Interest expense 32,458 74,930 107,388 Depreciation and amortization 53,182 134,456 187,638 Total operating expenses 104,284 326,167 430,451 Loss on sale or write down of assets, net — (12) (12) Net loss $ (6,798) $ (7,991) $ (14,789) Company's equity in net income (loss) $ 944 $ (5,419) $ (4,475) Six Months Ended June 30, 2019 Revenues: Leasing revenue $ 91,366 $ 345,797 $ 437,163 Other 617 25,161 25,778 Total revenues 91,983 370,958 462,941 Expenses: Shopping center and operating expenses 18,142 118,715 136,857 Leasing expenses 840 3,362 4,202 Interest expense 33,994 74,593 108,587 Depreciation and amortization 50,246 141,333 191,579 Total operating expenses 103,222 338,003 441,225 Loss on sale or write down of assets, net (405) (280) (685) Net (loss) income $ (11,644) $ 32,675 $ 21,031 Company's equity in net (loss) income $ (1,730) $ 21,230 $ 19,500 Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company. |