Quarterly report pursuant to Section 13 or 15(d)

Investments in Unconsolidated Real Estate Joint Ventures (Tables)

v3.21.1
Investments in Unconsolidated Real Estate Joint Ventures (Tables)
3 Months Ended
Mar. 31, 2021
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, 2021
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:
Columbus Columbus, OH 50.0  % 355  $ 1.6  $ 70.8 
RioCan Canada Various 50.0  % 665  87.9  — 
$ 89.5 
Investments included in other liabilities:
Charlotte(2)
Charlotte, NC 50.0  % 399  $ (12.4) $ 99.6 
National Harbor(2)
National Harbor, MD 50.0  % 341  (9.8) 94.5 
Galveston/Houston (2)
Texas City, TX 50.0  % 353  (12.2) 64.3 
$ (34.4)
As of December 31, 2020
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:
Columbus Columbus, OH 50.0  % 355  $ 2.0  $ 70.8 
RioCan Canada Various 50.0  % 765  92.6  $ — 
$ 94.6 
Investments included in other liabilities:
Charlotte(2)
Charlotte, NC 50.0  % 399  (12.8) 99.6 
National Harbor(2)
National Harbor, MD 50.0  % 341  (8.4) 94.5 
Galveston/Houston (2)
Texas City, TX 50.0  % 353  (19.5) 80.0 
$ (40.7)
(1)Net of debt origination costs of $1.3 million as of March 31, 2021 and $1.1 million as of December 31, 2020.
(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,
  2021 2020
Fee:    
Management and marketing $ 509  $ 541 
Leasing and other fees 56  20 
Expense reimbursements from unconsolidated joint ventures 807  882 
Total Fees $ 1,372  $ 1,443 
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, 2021 December 31, 2020
Assets    
Land $ 83,486  $ 86,861 
Buildings, improvements and fixtures 467,316  471,798 
Construction in progress 3,059  2,976 
553,861  561,635 
Accumulated depreciation (151,140) (145,810)
Total rental property, net 402,721  415,825 
Cash and cash equivalents 20,459  21,471 
Deferred lease costs and other intangibles, net 4,475  4,849 
Prepaids and other assets 18,567  20,478 
Total assets $ 446,222  $ 462,623 
Liabilities and Owners’ Equity    
Mortgages payable, net $ 329,249  $ 344,856 
Accounts payable and other liabilities 14,188  17,427 
Total liabilities 343,437  362,283 
Owners’ equity 102,785  100,340 
Total liabilities and owners’ equity $ 446,222  $ 462,623 
Summary Financial Information Of Unconsolidated JVs Statements of Operations
  Three months ended
Condensed Combined Statements of Operations March 31,
 - Unconsolidated Joint Ventures 2021 2020
Revenues $ 20,992  $ 22,036 
Expenses:  
Property operating 8,413  9,129 
General and administrative 29  139 
Depreciation and amortization 5,901  5,906 
Total expenses 14,343  15,174 
Other income (expense):
Interest expense (2,945) (3,735)
Gain on sale of assets 503  — 
Other income 59  56 
Total other expense $ (2,383) $ (3,679)
Net income $ 4,266  $ 3,183 
The Company and Operating Partnership’s share of:    
Net income $ 1,769  $ 1,527 
Depreciation and amortization (real estate related) $ 2,996  $ 3,018