XML 28 R43.htm IDEA: XBRL DOCUMENT v3.2.0.727
MORTGAGES, NOTES AND LOANS PAYABLE - Debt by Property (Details)
6 Months Ended 12 Months Ended
May. 31, 2015
USD ($)
item
Oct. 02, 2013
USD ($)
Aug. 08, 2013
USD ($)
Jun. 30, 2015
USD ($)
item
Jun. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Mar. 25, 2015
USD ($)
Mortgages, notes and loans payable              
Unamortized underwriting fees       $ (7,236,000)   $ (7,689,000)  
Total mortgages, notes and loans payable       $ 2,286,174,000   $ 1,993,470,000  
Weighted average interest rate (as a percent)       4.43%   4.61%  
Land, buildings and equipment and developments in progress pledged as collateral       $ 2,500,000,000      
Net cash proceeds       $ 310,822,000 $ 164,051,000    
One Month LIBOR              
Mortgages, notes and loans payable              
Variable rate basis       one month LIBOR      
Variable rate basis (as a percent)       0.19%      
Other Corporate Financing Arrangements              
Mortgages, notes and loans payable              
Interest rate (as a percent)       3.00%      
Facility Amount       $ 22,700,000      
Mortgages, notes, and loans payable, gross       $ 19,313,000   $ 19,968,000  
Other Corporate Financing Arrangements | Recourse Debt              
Mortgages, notes and loans payable              
Mortgages, notes, and loans payable, gross           20,400,000  
Senior Notes 6.875 Percent Due 2021              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.88%      
Mortgages, notes, and loans payable, gross       $ 750,000,000   750,000,000  
Fixed interest rate (as a percent)   6.875%          
Amount of debt issued   $ 750,000,000          
Maximum percentage of Notes that can be redeemed using proceeds from equity offerings at any time prior to October 1, 2016   35.00%          
Percentage of principal amount at which Notes can be redeemed   106.875%          
Senior Notes 6.875 Percent Due 2021 | Recourse Debt              
Mortgages, notes and loans payable              
Mortgages, notes, and loans payable, gross           750,000,000  
Master Planned Communities              
Mortgages, notes and loans payable              
Mortgages, notes, and loans payable, gross       247,418,000   211,195,000  
Master Planned Communities | Bridgeland | Minimum              
Mortgages, notes and loans payable              
Cash balance required to be maintained       3,000,000      
Net worth required to be maintained       $ 250,000,000      
Master Planned Communities | Bridgeland Land Loan              
Mortgages, notes and loans payable              
Period for which interest rate is fixed       5 years      
Master Planned Communities | Bridgeland Land Loan | Term Loan              
Mortgages, notes and loans payable              
Interest rate margin (as a percent)       2.75%      
Master Planned Communities | Bridgeland Land Loan | Land Loan              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.50%      
Mortgages, notes, and loans payable, gross       $ 15,874,000   15,874,000  
Fixed interest rate (as a percent)       5.50%      
Annual principal payments as a percentage of outstanding principal balance       5.00%      
Master Planned Communities | Bridgeland Land Loan | Land Loan | One Month LIBOR              
Mortgages, notes and loans payable              
Variable rate basis       three-month LIBOR      
Master Planned Communities | Bridgeland Development Loan              
Mortgages, notes and loans payable              
Option to extend, term       1 year      
Master Planned Communities | Bridgeland Development Loan | Development Loan              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.00%      
Facility Amount       $ 140,000,000      
Mortgages, notes, and loans payable, gross       25,106,000   10,000  
Outstanding balance       $ 30,000,000      
Interest rate margin (as a percent)       3.25%      
Amount utilized       $ 130,300,000      
Master Planned Communities | Bridgeland Development Loan | Development Loan | One Month LIBOR              
Mortgages, notes and loans payable              
Variable rate basis       one-month LIBOR      
Master Planned Communities | Summerlin South | S108              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.95%      
Mortgages, notes, and loans payable, gross       $ 411,000   563,000  
Master Planned Communities | Summerlin South | S124              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.95%      
Mortgages, notes, and loans payable, gross       $ 177,000   236,000  
Master Planned Communities | Summerlin South | S128              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.05%      
Mortgages, notes, and loans payable, gross       $ 535,000   623,000  
Master Planned Communities | Summerlin South | S128C              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.05%      
Mortgages, notes, and loans payable, gross       $ 5,025,000   5,274,000  
Master Planned Communities | Summerlin South | S132              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.00%      
Mortgages, notes, and loans payable, gross       $ 1,844,000   2,936,000  
Master Planned Communities | Summerlin South | S151              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.00%      
Mortgages, notes, and loans payable, gross       $ 4,714,000   6,211,000  
Master Planned Communities | Summerlin West | S808 or 810              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.00%      
Mortgages, notes, and loans payable, gross       $ 1,069,000   2,805,000  
Master Planned Communities | Woodlands Properties              
Mortgages, notes and loans payable              
Number of extension options | item       2      
Master Planned Communities | Woodlands Properties | Line of Credit              
Mortgages, notes and loans payable              
Facility Amount       $ 200,000,000      
Interest rate margin (as a percent)     2.75%        
Extension period at borrower's option       1 year      
Maximum facility amount at first extension option       $ 175,000,000      
Maximum facility amount at second extension option       $ 25,000,000      
Master Planned Communities | Woodlands Properties | Line of Credit | One Month LIBOR              
Mortgages, notes and loans payable              
Variable rate basis     one-month LIBOR        
Master Planned Communities | Woodlands Properties | Term Loan              
Mortgages, notes and loans payable              
Facility Amount     $ 100,000,000        
Master Planned Communities | Woodlands Properties | Revolving Credit Facility              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.94%      
Facility Amount     $ 100,000,000 $ 200,000,000      
Mortgages, notes, and loans payable, gross       192,663,000   176,663,000  
Operating Assets              
Mortgages, notes and loans payable              
Mortgages, notes, and loans payable, gross       $ 1,173,880,000   972,483,000  
Operating Assets | Capital Lease Obligations              
Mortgages, notes and loans payable              
Interest rate (as a percent)       3.60%      
Mortgages, notes, and loans payable, gross       $ 91,000   135,000  
Operating Assets | 10-60 Columbia Corporate Center              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.67%      
Mortgages, notes, and loans payable, gross $ 80,000,000     $ 80,000,000      
Outstanding balance       $ 40,000,000      
Interest rate margin (as a percent) 1.75%            
Fixed interest rate per swap (as a percent)       3.41%      
Number of extension options | item 2            
Option to extend, term 1 year            
Operating Assets | 70 Columbia Corporate Center              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.44%      
Mortgages, notes, and loans payable, gross       $ 20,000,000   20,000,000  
Operating Assets | Columbia Regional Building              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.19%      
Facility Amount       $ 23,008,000      
Mortgages, notes, and loans payable, gross       $ 22,122,000   20,513,000  
Operating Assets | Columbia Regional Building | LIBOR | Subsequent Event              
Mortgages, notes and loans payable              
Variable rate basis LIBOR            
Operating Assets | Downtown Summerlin              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.44%      
Facility Amount       $ 311,800,000      
Mortgages, notes, and loans payable, gross       $ 276,417,000   $ 229,153,000  
Recourse on loan (as a percent)           35.00%  
Operating Assets | Downtown Summerlin | Recourse Debt              
Mortgages, notes and loans payable              
Maximum recourse upon completion of the project and achievement of debt service coverage ratio           15.00%  
Maximum Percentage Recourse Upon Achievement of Conditions           10.00%  
Debt service coverage ratio to be achieved for reduction in maximum recourse           1.15  
Debt service coverage ratio to be achieved for further reduction in maximum recourse           1.25  
Minimum average tenant sales per net rentable square foot to be achieved for further reduction in maximum recourse           $ 500.00  
Occupancy percentage           90.00%  
Amount of debt issued           $ 311,800,000  
Operating Assets | Downtown Summerlin | S108              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.95%      
Mortgages, notes, and loans payable, gross       $ 310,000   310,000  
Operating Assets | Downtown Summerlin | S128              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.05%      
Mortgages, notes, and loans payable, gross       $ 3,431,000   3,431,000  
Operating Assets | One Hughes Landing              
Mortgages, notes and loans payable              
Interest rate (as a percent)       4.30%      
Mortgages, notes, and loans payable, gross       $ 52,000,000   52,000,000  
Operating Assets | Two Hughes Landing              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.84%      
Facility Amount       $ 41,230,000      
Mortgages, notes, and loans payable, gross       $ 31,250,000   19,992,000  
Operating Assets | 1701 Lake Robbins              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.81%      
Mortgages, notes, and loans payable, gross       $ 4,600,000   4,600,000  
Operating Assets | Millennium Waterway Apartments              
Mortgages, notes and loans payable              
Interest rate (as a percent)       3.75%      
Mortgages, notes, and loans payable, gross       $ 55,584,000   55,584,000  
Operating Assets | 110 N Wacker              
Mortgages, notes and loans payable              
Interest rate (as a percent)       5.21%      
Mortgages, notes, and loans payable, gross       $ 28,370,000   29,000,000  
Outstanding balance       $ 29,000,000      
Fixed interest rate per swap (as a percent)       5.21%      
Corporate recourse guarantee amount           7,000,000  
Operating Assets | 9303 New Trails              
Mortgages, notes and loans payable              
Interest rate (as a percent)       4.88%      
Mortgages, notes, and loans payable, gross       $ 12,906,000   13,074,000  
Operating Assets | One Lakes Edge              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.69%      
Facility Amount       $ 73,525,000      
Mortgages, notes, and loans payable, gross       $ 59,169,000   40,787,000  
Operating Assets | Outlet Collection at Riverwalk              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.94%      
Facility Amount       $ 64,400,000      
Mortgages, notes, and loans payable, gross       $ 55,454,000   47,118,000  
Operating Assets | 3831 Technology Forest Drive              
Mortgages, notes and loans payable              
Interest rate (as a percent)       4.50%      
Mortgages, notes, and loans payable, gross       $ 22,940,000     $ 23,000,000
Fixed interest rate (as a percent)             4.50%
Operating Assets | The Woodlands Resort and Conference Center              
Mortgages, notes and loans payable              
Interest rate (as a percent)       3.69%      
Facility Amount       $ 95,000,000      
Mortgages, notes, and loans payable, gross       $ 83,109,000   76,027,000  
Operating Assets | Ward Village              
Mortgages, notes and loans payable              
Interest rate (as a percent)       3.36%      
Facility Amount       $ 250,000,000      
Mortgages, notes, and loans payable, gross       238,716,000   238,716,000  
Outstanding balance       $ 143,000,000   $ 143,000,000  
Fixed interest rate per swap (as a percent)       3.81%   3.81%  
Operating Assets | 2025 Waterway Avenue              
Mortgages, notes and loans payable              
Interest rate (as a percent)       4.79%      
Mortgages, notes, and loans payable, gross       $ 14,221,000   $ 14,330,000  
Operating Assets | 3 Waterway Square              
Mortgages, notes and loans payable              
Interest rate (as a percent)       3.94%      
Mortgages, notes, and loans payable, gross       $ 52,000,000   52,000,000  
Operating Assets | 4 Waterway Square              
Mortgages, notes and loans payable              
Interest rate (as a percent)       4.88%      
Mortgages, notes, and loans payable, gross       $ 37,797,000   38,289,000  
Operating Assets | Outlet at Riverwalk Properties | Construction Loan Payable | Recourse Debt              
Mortgages, notes and loans payable              
Mortgages, notes, and loans payable, gross           $ 64,400,000  
Maximum percent recourse           50.00%  
Maximum Percentage Recourse Upon Achievement of Conditions           25.00%  
Debt Yield Required To Achieve The Reduced Maxiumum Percentage Recourse           11.00%  
Time Period Of Minimum Level Of Tenat Sales Needed To Achieve The Reduced Maximum Percent Recourse           12 months  
Strategic Developments              
Mortgages, notes and loans payable              
Mortgages, notes, and loans payable, gross       $ 102,799,000   $ 47,513,000  
Strategic Developments | Hughes Landing Retail              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.14%      
Facility Amount       $ 36,575,000      
Mortgages, notes, and loans payable, gross       $ 23,393,000   17,424,000  
Strategic Developments | 1725-35 Hughes Landing Boulevard              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.09%      
Facility Amount       $ 143,000,000      
Mortgages, notes, and loans payable, gross       $ 72,617,000   $ 47,513,000  
Strategic Developments | Lakeland Village Center              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.54%      
Facility Amount       $ 14,000,000      
Strategic Developments | Three Hughes Landing              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.54%      
Facility Amount       $ 65,455,000      
Mortgages, notes, and loans payable, gross       $ 9,695,000      
Strategic Developments | Hughes Landing Hotel              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.69%      
Facility Amount       $ 37,100,000      
Mortgages, notes, and loans payable, gross       $ 1,133,000      
Strategic Developments | Waiea And Anaha Condominiums              
Mortgages, notes and loans payable              
Interest rate (as a percent)       6.94%      
Facility Amount       $ 600,000,000      
Mortgages, notes, and loans payable, gross       $ 7,985,000      
Strategic Developments | Waterway Square Hotel              
Mortgages, notes and loans payable              
Interest rate (as a percent)       2.84%      
Facility Amount       $ 69,300,000      
Mortgages, notes, and loans payable, gross       $ 11,369,000