Investments in Unconsolidated Joint Ventures | Investments in Unconsolidated Joint Ventures: The Company has made the following recent financings or other events of its unconsolidated joint ventures: On March 29, 2021, concurrent with the sale of Paradise Valley Mall (see Note 16 – Dispositions), the Company elected to reinvest into the newly formed joint venture at a 5% ownership interest for $3,819 in cash that is accounted for under the equity method of accounting. On October 26, 2021, the Company's joint venture in The Shops at Atlas Park replaced the existing loan on the property with a new $65,000 loan that bears interest at a floating rate of LIBOR plus 4.15% and matures on November 9, 2026, including extension options. The loan is covered by an interest rate cap agreement that effectively prevents LIBOR from exceeding 3.0% through November 7, 2023. On December 31, 2021, the Company assigned its joint venture interest in The Shops at North Bridge in Chicago, Illinois to its partner in the joint venture. The assignment included the assumption by the joint venture partner of the Company’s share of the debt owed by the joint venture and no cash consideration was received by the Company. The Company recognized a loss of $28,276 in connection with the assignment. On December 31, 2021, the Company sold its joint venture interest in the undeveloped property at 443 North Wabash Avenue in Chicago, Illinois to its partner in the joint venture for $21,000. The Company recognized an immaterial gain in connection with the sale. On February 2, 2022, the Company’s joint venture in FlatIron Crossing replaced the existing $197,011 loan on the property with a new $175,000 loan that bears interest at the Secured Overnight Financing Rate ("SOFR") plus 3.70% and matures on February 9, 2025, including extension options. The loan is covered by an interest rate cap agreement that effectively prevents SOFR from exceeding 4.0% through February 15, 2024. On August 2, 2022, the Company acquired the remaining 50% ownership interest in two former Sears parcels (Deptford Mall and Vintage Faire Mall) in MS Portfolio LLC, the Company's joint venture with Seritage Growth Properties, for a total purchase price of approximately $24,544. As a result of this transaction and the shortening of holding periods on certain other assets in the joint venture, an impairment loss was recorded for the nine months ending September 30, 2022. The Company's share of the impairment loss was $27,054. Effective as of August 2, 2022, the Company now owns and has consolidated its 100% interest in these two former Sears parcels in its consolidated financial statements (See Note 15 — Acquisitions). The Company's joint venture in Washington Square expects to close in November 2022 a four 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: September 30, December 31, Assets(1): Property, net $ 8,149,910 $ 8,289,412 Other assets 654,721 750,629 Total assets $ 8,804,631 $ 9,040,041 Liabilities and partners' capital(1): Mortgage and other notes payable $ 5,488,671 $ 5,686,500 Other liabilities 475,780 325,115 Company's capital 1,509,376 1,638,112 Outside partners' capital 1,330,804 1,390,314 Total liabilities and partners' capital $ 8,804,631 $ 9,040,041 Investments in unconsolidated joint ventures: Company's capital $ 1,509,376 $ 1,638,112 Basis adjustment(2) (432,018) (448,149) $ 1,077,358 $ 1,189,963 Assets—Investments in unconsolidated joint ventures $ 1,204,153 $ 1,317,571 Liabilities—Distributions in excess of investments in unconsolidated joint ventures (126,795) (127,608) $ 1,077,358 $ 1,189,963 (1) These amounts include assets of $2,704,552 and $2,789,568 of Pacific Premier Retail LLC (the "PPR Portfolio") as of September 30, 2022 and December 31, 2021, respectively, and liabilities of $1,640,093 and $1,661,110 of the PPR Portfolio as of September 30, 2022 and December 31, 2021, 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 $2,164 and $2,768 for the three months ended September 30, 2022 and 2021, respectively, and $7,034 and $7,431 for the nine months ended September 30, 2022 and 2021, respectively. Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures: PPR Portfolio Other Total Three Months Ended September 30, 2022 Revenues: Leasing revenue $ 44,157 $ 164,518 $ 208,675 Other 151 1,934 2,085 Total revenues 44,308 166,452 210,760 Expenses: Shopping center and operating expenses 10,949 59,450 70,399 Leasing expenses 424 1,203 1,627 Interest expense 15,546 37,556 53,102 Depreciation and amortization 24,269 64,002 88,271 Total expenses 51,188 162,211 213,399 Gain on sale or write down of assets, net — 25,788 25,788 Net (loss) income $ (6,880) $ 30,029 $ 23,149 Company's equity in net income $ 1,851 $ 4,471 $ 6,322 Three Months Ended September 30, 2021 Revenues: Leasing revenue $ 44,304 $ 160,044 $ 204,348 Other 14 6,658 6,672 Total revenues 44,318 166,702 211,020 Expenses: Shopping center and operating expenses 10,078 67,627 77,705 Leasing expenses 332 963 1,295 Interest expense 15,801 36,483 52,284 Depreciation and amortization 24,154 61,734 85,888 Total expenses 50,365 166,807 217,172 Gain on sale or write down of assets, net — 762 762 Net (loss) income $ (6,047) $ 657 $ (5,390) Company's equity in net loss $ (1,390) $ (343) $ (1,733) Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company. Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures: PPR Portfolio Other Total Nine Months Ended September 30, 2022 Revenues: Leasing revenue $ 136,344 $ 488,513 $ 624,857 Other 269 12,040 12,309 Total revenues 136,613 500,553 637,166 Expenses: Shopping center and operating expenses 31,807 172,681 204,488 Leasing expenses 1,258 3,724 4,982 Interest expense 46,299 109,881 156,180 Depreciation and amortization 72,760 195,408 268,168 Total expenses 152,124 481,694 633,818 Loss on sale or write down of assets, net — (30,870) (30,870) Net loss $ (15,511) $ (12,011) $ (27,522) Company's equity in net loss $ (2,354) $ (14,068) $ (16,422) Nine Months Ended September 30, 2021 Revenues: Leasing revenue $ 122,311 $ 459,826 $ 582,137 Other 144 56,508 56,652 Total revenues 122,455 516,334 638,789 Expenses: Shopping center and operating expenses 29,339 183,013 212,352 Leasing expenses 1,106 3,423 4,529 Interest expense 47,438 110,586 158,024 Depreciation and amortization 73,042 192,149 265,191 Total expenses 150,925 489,171 640,096 Gain on sale or write down of assets, net — 581 581 Net (loss) income $ (28,470) $ 27,744 $ (726) Company's equity in net (loss) income $ (10,269) $ 30,481 $ 20,212 |