Investments in Unconsolidated Real Estate Joint Ventures (Tables)
|
6 Months Ended |
Jun. 30, 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 June 30, 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 |
|
|
$ |
74.5 |
|
|
— |
|
|
|
|
|
|
|
$ |
74.5 |
|
|
|
| Investments included in other liabilities: |
|
|
|
|
Charlotte(2)
|
|
Charlotte, NC |
|
50.0 |
% |
|
399 |
|
|
(19.7) |
|
|
99.7 |
|
National Harbor(2)
|
|
National Harbor, MD |
|
50.0 |
% |
|
341 |
|
|
(14.2) |
|
|
94.0 |
|
Galveston/Houston (2)
|
|
Texas City, TX |
|
50.0 |
% |
|
353 |
|
|
(13.2) |
|
|
57.0 |
|
Columbus(2)
|
|
Columbus, OH |
|
50.0 |
% |
|
355 |
|
|
(2.9) |
|
|
70.3 |
|
|
|
|
|
|
|
$ |
(50.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 $2.3 million as of June 30, 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 |
|
Six months ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
| |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
|
|
|
| Fee: |
|
|
|
|
|
|
|
|
|
|
|
|
| Management and marketing |
|
$ |
565 |
|
|
$ |
552 |
|
|
$ |
1,109 |
|
|
$ |
1,088 |
|
|
|
|
|
| Leasing and other fees |
|
53 |
|
|
— |
|
|
98 |
|
|
35 |
|
|
|
|
|
| Expense reimbursements from unconsolidated joint ventures |
|
1,109 |
|
|
884 |
|
|
2,185 |
|
|
1,840 |
|
|
|
|
|
| Total Fees |
|
$ |
1,727 |
|
|
$ |
1,436 |
|
|
$ |
3,391 |
|
|
$ |
2,963 |
|
|
|
|
|
|
| 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 |
|
June 30, 2023 |
|
December 31, 2022 |
| Assets |
|
|
|
|
| Land |
|
$ |
82,648 |
|
|
$ |
81,716 |
|
| Buildings, improvements and fixtures |
|
463,373 |
|
|
458,190 |
|
| Construction in progress |
|
442 |
|
|
681 |
|
|
|
546,463 |
|
|
540,587 |
|
| Accumulated depreciation |
|
(193,795) |
|
|
(182,731) |
|
| Total rental property, net |
|
352,668 |
|
|
357,856 |
|
| Cash and cash equivalents |
|
10,806 |
|
|
17,372 |
|
| Deferred lease costs and other intangibles, net |
|
2,613 |
|
|
2,895 |
|
| Prepaids and other assets |
|
9,140 |
|
|
10,612 |
|
| Total assets |
|
$ |
375,227 |
|
|
$ |
388,735 |
|
| Liabilities and Owners’ Equity |
|
|
|
|
| Mortgages payable, net |
|
$ |
321,082 |
|
|
$ |
329,009 |
|
| Accounts payable and other liabilities |
|
13,164 |
|
|
15,374 |
|
| Total liabilities |
|
334,246 |
|
|
344,383 |
|
| Owners’ equity |
|
40,981 |
|
|
44,352 |
|
| Total liabilities and owners’ equity |
|
$ |
375,227 |
|
|
$ |
388,735 |
|
|
| Summary Financial Information Of Unconsolidated JVs Statements of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
Six months ended |
| Condensed Combined Statements of Operations - Unconsolidated Joint Ventures |
|
June 30, |
|
June 30, |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
| Revenues |
|
$ |
21,804 |
|
|
$ |
21,666 |
|
|
$ |
43,933 |
|
|
$ |
43,507 |
|
| Expenses: |
|
|
|
|
|
|
|
|
| Property operating |
|
8,783 |
|
|
8,435 |
|
|
17,255 |
|
|
16,738 |
|
| General and administrative |
|
47 |
|
|
40 |
|
|
189 |
|
|
133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
5,156 |
|
|
5,540 |
|
|
10,395 |
|
|
11,021 |
|
| Total expenses |
|
13,986 |
|
|
14,015 |
|
|
27,839 |
|
|
27,892 |
|
| Other income (expense): |
|
|
|
|
|
|
|
|
| Interest expense |
|
(4,519) |
|
|
(3,158) |
|
|
(8,920) |
|
|
(6,073) |
|
|
|
|
|
|
|
|
|
|
| Other income |
|
129 |
|
|
3 |
|
|
268 |
|
|
6 |
|
| Total other expense |
|
(4,390) |
|
|
(3,155) |
|
|
(8,652) |
|
|
(6,067) |
|
| Net income |
|
$ |
3,428 |
|
|
$ |
4,496 |
|
|
$ |
7,442 |
|
|
$ |
9,548 |
|
| The Company and Operating Partnership’s share of: |
|
|
|
|
| Net income |
|
$ |
1,706 |
|
|
$ |
2,227 |
|
|
$ |
3,641 |
|
|
$ |
4,740 |
|
| Depreciation and amortization (real estate related) |
|
$ |
2,615 |
|
|
$ |
2,791 |
|
|
$ |
5,285 |
|
|
$ |
5,545 |
|
|