Investments in Unconsolidated Real Estate Joint Ventures (Tables)
|
3 Months Ended |
Mar. 31, 2023 |
|---|
| Investments In Unconsolidated Real Estate Joint Ventures [Abstract] |
|
| Schedule of Equity Method Investments |
We have an ownership interest in the following unconsolidated real estate joint ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of March 31, 2023 |
| Joint Venture |
|
Outlet Center Location |
|
Ownership % |
|
Square Feet
(in 000’s) |
|
Carrying Value of Investment (in millions) |
|
Total Joint Venture Debt, Net
(in millions)(1)
|
| Investments included in investments in unconsolidated joint ventures: |
|
|
|
|
| RioCan Canada |
|
Various |
|
50.0 |
% |
|
665 |
|
|
$ |
73.4 |
|
|
— |
|
|
|
|
|
|
|
$ |
73.4 |
|
|
|
| Investments included in other liabilities: |
|
|
|
|
Charlotte(2)
|
|
Charlotte, NC |
|
50.0 |
% |
|
399 |
|
|
(19.0) |
|
|
99.7 |
|
National Harbor(2)
|
|
National Harbor, MD |
|
50.0 |
% |
|
341 |
|
|
(13.6) |
|
|
94.4 |
|
Galveston/Houston (2)
|
|
Texas City, TX |
|
50.0 |
% |
|
353 |
|
|
(15.9) |
|
|
64.5 |
|
Columbus(2)
|
|
Columbus, OH |
|
50.0 |
% |
|
355 |
|
|
(2.9) |
|
|
70.3 |
|
|
|
|
|
|
|
$ |
(51.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of December 31, 2022 |
| Joint Venture |
|
Outlet Center Location |
|
Ownership % |
|
Square Feet
(in 000’s) |
|
Carrying Value of Investment (in millions) |
|
Total Joint Venture Debt, Net
(in millions)(1)
|
| Investments included in investments in unconsolidated joint ventures: |
|
|
|
|
| RioCan Canada |
|
Various |
|
50.0 |
% |
|
665 |
|
|
73.8 |
|
|
— |
|
|
|
|
|
|
|
$ |
73.8 |
|
|
|
| Investments included in other liabilities: |
|
|
|
|
|
|
Charlotte(2)
|
|
Charlotte, NC |
|
50.0 |
% |
|
399 |
|
|
$ |
(18.8) |
|
|
$ |
99.7 |
|
National Harbor(2)
|
|
National Harbor, MD |
|
50.0 |
% |
|
341 |
|
|
(12.8) |
|
|
94.6 |
|
Galveston/Houston(2)
|
|
Texas City, TX |
|
50.0 |
% |
|
353 |
|
|
(15.5) |
|
|
64.5 |
|
Columbus(2)
|
|
Columbus, OH |
|
50.0 |
% |
|
355 |
|
|
(2.4) |
|
|
70.3 |
|
|
|
|
|
|
|
$ |
(49.5) |
|
|
|
(1)Net of debt origination costs of $1.4 million as of March 31, 2023 and $1.5 million as of December 31, 2022.
(2)The negative carrying value is due to distributions exceeding contributions and increases or decreases from our equity in earnings of the joint venture.
|
| Schedule of Development, Loan Guarantee, Management, Leasing, and Marketing Fees Paid By Unconsolidated JVs |
Fees we received for various services provided to our unconsolidated joint ventures were recognized in management, leasing and other services as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
March 31, |
|
|
| |
|
2023 |
|
2022 |
|
|
|
|
| Fee: |
|
|
|
|
|
|
|
|
| Management and marketing |
|
$ |
545 |
|
|
$ |
536 |
|
|
|
|
|
| Leasing and other fees |
|
45 |
|
|
35 |
|
|
|
|
|
| Expense reimbursements from unconsolidated joint ventures |
|
1,077 |
|
|
956 |
|
|
|
|
|
| Total Fees |
|
$ |
1,667 |
|
|
$ |
1,527 |
|
|
|
|
|
|
| Summary Financial Information of Unconsolidated JVs Balance Sheet |
Condensed combined summary financial information of unconsolidated joint ventures accounted for using the equity method is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Condensed Combined Balance Sheets - Unconsolidated Joint Ventures |
|
March 31, 2023 |
|
December 31, 2022 |
| Assets |
|
|
|
|
| Land |
|
$ |
81,801 |
|
|
$ |
81,716 |
|
| Buildings, improvements and fixtures |
|
459,236 |
|
|
458,190 |
|
| Construction in progress |
|
534 |
|
|
681 |
|
|
|
541,571 |
|
|
540,587 |
|
| Accumulated depreciation |
|
(187,719) |
|
|
(182,731) |
|
| Total rental property, net |
|
353,852 |
|
|
357,856 |
|
| Cash and cash equivalents |
|
11,847 |
|
|
17,372 |
|
| Deferred lease costs and other intangibles, net |
|
2,686 |
|
|
2,895 |
|
| Prepaids and other assets |
|
8,599 |
|
|
10,612 |
|
| Total assets |
|
$ |
376,984 |
|
|
$ |
388,735 |
|
| Liabilities and Owners’ Equity |
|
|
|
|
| Mortgages payable, net |
|
$ |
328,838 |
|
|
$ |
329,009 |
|
| Accounts payable and other liabilities |
|
11,683 |
|
|
15,374 |
|
| Total liabilities |
|
340,521 |
|
|
344,383 |
|
| Owners’ equity |
|
36,463 |
|
|
44,352 |
|
| Total liabilities and owners’ equity |
|
$ |
376,984 |
|
|
$ |
388,735 |
|
|
| Summary Financial Information Of Unconsolidated JVs Statements of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
|
| Condensed Combined Statements of Operations - Unconsolidated Joint Ventures |
|
March 31, |
|
|
|
2023 |
|
2022 |
|
|
|
|
| Revenues |
|
$ |
22,128 |
|
|
$ |
21,841 |
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
| Property operating |
|
8,472 |
|
|
8,303 |
|
|
|
|
|
| General and administrative |
|
142 |
|
|
92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
5,239 |
|
|
5,482 |
|
|
|
|
|
| Total expenses |
|
13,853 |
|
|
13,877 |
|
|
|
|
|
| Other income (expense): |
|
|
|
|
|
|
|
|
| Interest expense |
|
(4,400) |
|
|
(2,916) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other income |
|
139 |
|
|
3 |
|
|
|
|
|
| Total other expense |
|
(4,261) |
|
|
(2,913) |
|
|
|
|
|
| Net income |
|
$ |
4,014 |
|
|
$ |
5,051 |
|
|
|
|
|
| The Company and Operating Partnership’s share of: |
|
|
|
|
| Net income |
|
$ |
1,935 |
|
|
$ |
2,513 |
|
|
|
|
|
| Depreciation and amortization (real estate related) |
|
$ |
2,670 |
|
|
$ |
2,754 |
|
|
|
|
|
|