XML 41 R45.htm IDEA: XBRL DOCUMENT v3.3.0.814
MORTGAGES, NOTES AND LOANS PAYABLE - Debt by Property (Details)
9 Months Ended 12 Months Ended
Oct. 23, 2015
USD ($)
item
May. 31, 2015
USD ($)
item
Oct. 02, 2013
USD ($)
Aug. 08, 2013
USD ($)
Sep. 30, 2015
USD ($)
item
Sep. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Mar. 25, 2015
USD ($)
Mortgages, notes and loans payable                
Unamortized underwriting fees         $ (7,004,000)   $ (7,689,000)  
Total mortgages, notes and loans payable         $ 2,322,296,000   $ 1,993,470,000  
Weighted average interest rate (as a percent)         4.39%   4.61%  
Land, buildings and equipment and developments in progress pledged as collateral         $ 2,500,000,000      
Net cash proceeds         $ 370,342,000 $ 414,046,000    
One Month LIBOR                
Mortgages, notes and loans payable                
Variable rate basis         one month LIBOR      
Variable rate basis (as a percent)         0.20%      
Other Corporate Financing Arrangements                
Mortgages, notes and loans payable                
Interest rate (as a percent)         3.00%      
Mortgages, notes, and loans payable, gross         $ 19,045,000   $ 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  
Bridgeland | Revolving Credit Facility                
Mortgages, notes and loans payable                
Facility Amount         $ 140,000,000      
Fixed interest rate (as a percent)         5.00%      
Undrawn and available borrowing capacity         $ 0      
Bridgeland | Revolving Credit Facility | One Month LIBOR                
Mortgages, notes and loans payable                
Variable rate basis (as a percent)         3.25%      
Master Planned Communities                
Mortgages, notes and loans payable                
Mortgages, notes, and loans payable, gross         $ 234,580,000   211,195,000  
Master Planned Communities | Bridgeland | Revolving Credit Facility                
Mortgages, notes and loans payable                
Annual principal payments as a percentage of outstanding principal balance         5.00%      
Master Planned Communities | Bridgeland | Revolving Credit Facility | One Month LIBOR                
Mortgages, notes and loans payable                
Variable rate basis         one-month LIBOR      
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         $ 8,582,000   15,874,000  
Master Planned Communities | Bridgeland Land Loan | Land Loan | Redemption Period Through June 2017                
Mortgages, notes and loans payable                
Fixed interest rate (as a percent)         5.50%      
Master Planned Communities | Bridgeland Land Loan | Land Loan | Three Month LIBOR | Redemption Period July 2017 Through June 2022                
Mortgages, notes and loans payable                
Variable rate basis         three-month LIBOR      
Variable rate basis (as a percent)         2.75%      
Master Planned Communities | Bridgeland Land Loan | Land Loan | 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 Development Loan | Development Loan                
Mortgages, notes and loans payable                
Interest rate (as a percent)         5.00%      
Mortgages, notes, and loans payable, gross         $ 19,600,000   10,000  
Outstanding balance         $ 30,000,000      
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         $ 1,826,000   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         $ 1,047,000   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%        
Option to extend, term         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)         2.95%      
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         $ 1,184,403,000   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         $ 57,000   135,000  
Operating Assets | 10-60 Columbia Corporate Center                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.68%      
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)         2.45%      
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)         2.20%      
Facility Amount         $ 23,008,000      
Mortgages, notes, and loans payable, gross         $ 22,188,000   20,513,000  
Operating Assets | Columbia Regional Building | LIBOR                
Mortgages, notes and loans payable                
Variable rate basis   LIBOR            
Operating Assets | Downtown Summerlin                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.45%      
Facility Amount         $ 311,800,000      
Mortgages, notes, and loans payable, gross         $ 277,944,000   $ 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         $ 235,000   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         $ 3,350,000   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)         2.85%      
Facility Amount         $ 41,230,000      
Mortgages, notes, and loans payable, gross         $ 33,205,000   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         $ 27,426,000   29,000,000  
Outstanding balance         $ 27,400,000      
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         $ 12,821,000   13,074,000  
Operating Assets | One Lakes Edge                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.70%      
Facility Amount         $ 73,525,000      
Mortgages, notes, and loans payable, gross         $ 65,548,000   40,787,000  
Operating Assets | Outlet Collection at Riverwalk                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.95%      
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         $ 22,851,000     $ 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)         3.70%      
Facility Amount         $ 95,000,000      
Mortgages, notes, and loans payable, gross         $ 83,336,000   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         $ 14,168,000   $ 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         $ 37,547,000   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         $ 141,272,000   $ 47,513,000  
Strategic Developments | Hughes Landing Retail                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.15%      
Facility Amount         $ 36,575,000      
Mortgages, notes, and loans payable, gross         $ 25,373,000   17,424,000  
Strategic Developments | 1725-35 Hughes Landing Boulevard                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.10%      
Facility Amount         $ 143,000,000      
Mortgages, notes, and loans payable, gross         $ 81,719,000   $ 47,513,000  
Strategic Developments | Lakeland Village Center                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.55%      
Facility Amount         $ 14,000,000      
Strategic Developments | Three Hughes Landing                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.55%      
Facility Amount         $ 65,455,000      
Mortgages, notes, and loans payable, gross         $ 14,046,000      
Strategic Developments | Hughes Landing Hotel                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.70%      
Facility Amount         $ 37,100,000      
Mortgages, notes, and loans payable, gross         $ 10,973,000      
Strategic Developments | Waiea And Anaha Condominiums                
Mortgages, notes and loans payable                
Interest rate (as a percent)         6.95%      
Facility Amount         $ 600,000,000      
Mortgages, notes, and loans payable, gross         $ 10,334,000      
Strategic Developments | Waterway Square Hotel                
Mortgages, notes and loans payable                
Interest rate (as a percent)         2.85%      
Facility Amount         $ 69,300,000      
Mortgages, notes, and loans payable, gross         $ 24,200,000      
Strategic Developments | Alden Bridge Self Storage Facility | Construction Loan Payable                
Mortgages, notes and loans payable                
Interest rate margin (as a percent) 2.60%              
Number of extension options | item 2              
Option to extend, term 1 year              
Non recource debt $ 6,700,000              
Strategic Developments | Alden Bridge Self Storage Facility | Construction Loan Payable | One Month LIBOR                
Mortgages, notes and loans payable                
Variable rate basis one-month LIBOR