XML 56 R46.htm IDEA: XBRL DOCUMENT v3.7.0.1
MORTGAGES, NOTES AND LOANS PAYABLE (Schedule of Debt by Property) (Details)
1 Months Ended 3 Months Ended 6 Months Ended
May 31, 2017
USD ($)
Apr. 27, 2017
USD ($)
Apr. 06, 2017
USD ($)
Mar. 16, 2017
USD ($)
Feb. 23, 2017
USD ($)
Option
Jan. 19, 2017
USD ($)
Nov. 25, 2016
USD ($)
Aug. 31, 2016
item
Jul. 31, 2016
USD ($)
Jul. 31, 2015
USD ($)
Dec. 31, 2016
USD ($)
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Jun. 27, 2017
USD ($)
ft²
Jun. 12, 2017
USD ($)
Sep. 30, 2016
USD ($)
Jan. 31, 2016
item
Mortgages, notes and loans payable                                  
Unamortized bond issuance costs                     $ (5,779,000) $ (7,280,000)          
Deferred Financing Costs                     (11,934,000) (12,996,000)          
Total mortgages, notes and loans payable                     $ 2,690,747,000 3,002,846,000          
Repayments of debt                       $ 1,085,438,000 $ 4,492,000        
Weighted average interest rate (as a percent)                     4.71% 4.61%          
Net cash proceeds received from issuance                       $ 1,399,843,000 $ 207,561,000        
Other Corporate Financing Arrangements                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.00%          
Mortgages, notes, and loans payable, gross                     $ 15,948,000 $ 15,466,000          
Other Corporate Financing Arrangements | Recourse Debt                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                       $ 15,500,000          
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            
Aggregate principal amount of debt issued       $ 750,000,000                          
Fixed interest rate (as a percent)       6.875%                          
Senior Notes 6.875 Percent Due 2021 | Recourse Debt                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                       $ 1,000,000,000          
5.375% senior notes due March 15, 2025                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       5.38%          
Mortgages, notes, and loans payable, gross                       $ 1,000,000,000          
Aggregate principal amount of debt issued       $ 800,000,000                     $ 200,000,000    
Fixed interest rate (as a percent)       5.375%                          
Redemption price percentage at which Notes can be redeemed       105.375%                          
Woodlands Properties                                  
Mortgages, notes and loans payable                                  
Land, buildings and equipment and developments in progress pledged as collateral                       3,300,000,000          
m.flats/TEN.M | Construction Loan Payable [Member]                                  
Mortgages, notes and loans payable                                  
Number of extension options | item                                 3
Master Planned Communities [Member]                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                     255,438,000 $ 248,498,000          
Master Planned Communities [Member] | The Woodlands Master Credit Facility                                  
Mortgages, notes and loans payable                                  
Facility Amount                   $ 200,000,000              
Variable rate basis                       One-month LIBOR          
Interest rate margin (as a percent)                   2.75%              
Number of extension options | item               2                  
Option to extend, term               1 year 1 year                
Master Planned Communities [Member] | Term Loan [Member]                                  
Mortgages, notes and loans payable                                  
Facility Amount                   $ 100,000,000              
Master Planned Communities [Member] | Revolving Credit Facility [Member]                                  
Mortgages, notes and loans payable                                  
Facility Amount   $ 180,000,000               $ 100,000,000              
Maximum additional borrowing amount   $ 30,000,000                              
Extension period at borrower's option   1 year                              
Master Planned Communities [Member] | Revolving Credit Facility [Member] | One Month LIBOR                                  
Mortgages, notes and loans payable                                  
Variable rate basis   one                              
Interest rate margin (as a percent)   2.75%                              
Master Planned Communities [Member] | Bridgeland [Member] | Bridgeland Credit Facility                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.60%          
Facility Amount                       $ 65,000,000          
Mortgages, notes, and loans payable, gross                     65,000,000 65,000,000          
Master Planned Communities [Member] | Summerlin [Member] | Special Improvement District bonds                                  
Mortgages, notes and loans payable                                  
New SIDs issued                       0          
Bond obligation                       $ 6,000,000          
Master Planned Communities [Member] | Summerlin South [Member] | S124 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       5.95%          
Mortgages, notes, and loans payable, gross                     123,000 $ 104,000          
Master Planned Communities [Member] | Summerlin South [Member] | S128 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       7.30%          
Mortgages, notes, and loans payable, gross                     440,000 $ 390,000          
Master Planned Communities [Member] | Summerlin South [Member] | S132 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       6.00%          
Mortgages, notes, and loans payable, gross                     1,268,000 $ 1,096,000          
Master Planned Communities [Member] | Summerlin South [Member] | S151 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       6.00%          
Mortgages, notes, and loans payable, gross                     4,159,000 $ 3,964,000          
Master Planned Communities [Member] | Summerlin South [Member] | S128C [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       6.05%          
Mortgages, notes, and loans payable, gross                     4,600,000 $ 4,467,000          
Master Planned Communities [Member] | Summerlin South [Member] | S159                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       6.00%          
Mortgages, notes, and loans payable, gross                     2,389,000 $ 2,353,000          
Master Planned Communities [Member] | Summerlin West [Member] | S812                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       6.00%          
Mortgages, notes, and loans payable, gross                     $ 27,459,000 $ 21,124,000          
Master Planned Communities [Member] | Woodlands Properties | The Woodlands Master Credit Facility                                  
Mortgages, notes and loans payable                                  
Option to extend, term                     1 year            
Outstanding principal balance of debt that is swapped to fixed rate through maturity                 $ 175,000,000                
Maximum facility amount at second extension option                               $ 25,000,000  
Master Planned Communities [Member] | The Woodlands Master | The Woodlands Master Credit Facility                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.92%          
Facility Amount                       $ 180,000,000          
Mortgages, notes, and loans payable, gross                     $ 150,000,000 150,000,000          
Operating Assets [Member]                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                     1,526,227,000 $ 1,569,180,000          
Operating Assets [Member] | One Month LIBOR                                  
Mortgages, notes and loans payable                                  
Variable rate basis                       one-month LIBOR          
Interest rate margin (as a percent)                       1.17%          
Operating Assets [Member] | Other                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                     235,000            
Operating Assets [Member] | Capital Lease Obligations [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.60%          
Mortgages, notes, and loans payable, gross                     1,000            
Operating Assets [Member] | Downtown Summerlin                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.42%          
Facility Amount                       $ 305,888,000          
Mortgages, notes, and loans payable, gross                     302,981,000 305,888,000          
Operating Assets [Member] | Downtown Summerlin | Recourse Debt                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                       $ 305,800,000          
Maximum percent recourse                       35.00%          
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%          
Decrease in exposure of outstanding principal (as a percent)                       15.00%          
Operating Assets [Member] | Downtown Summerlin | S128 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       6.05%          
Mortgages, notes, and loans payable, gross                     3,350,000 $ 2,887,000          
Operating Assets [Member] | 1701 Lake Robbins                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       5.81%          
Mortgages, notes, and loans payable, gross                     4,600,000            
Repayments of debt     $ 4,600,000                            
Operating Assets [Member] | 1725-35 Hughes Landing Boulevard                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       2.82%          
Facility Amount                       $ 143,000,000          
Mortgages, notes, and loans payable, gross                     105,647,000 $ 112,021,000          
Operating Assets [Member] | 70 Columbia Corporate Center                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.17%          
Mortgages, notes, and loans payable, gross                     20,000,000 $ 20,000,000          
Immediate advance on loan after modification of agreement                           $ 20,000,000      
Area of real estate property acquired (in square foot) | ft²                           170,741      
Operating Assets [Member] | The Westin at the woodlands                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.82%          
Facility Amount                       $ 57,946,000          
Mortgages, notes, and loans payable, gross                     58,077,000 $ 57,946,000          
Operating Assets [Member] | 110 N Wacker Drive                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       5.21%          
Outstanding balance                       $ 20,800,000          
Mortgages, notes, and loans payable, gross                     22,704,000 $ 20,815,000          
Fixed interest rate per swap (as a percent)                       5.21%          
Operating Assets [Member] | 110 N Wacker Drive | Recourse Debt                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                       $ 20,800,000          
Operating Assets [Member] | Outlet Collection at Riverwalk                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.92%          
Facility Amount                       $ 54,809,000          
Mortgages, notes, and loans payable, gross                     55,778,000 54,809,000          
Operating Assets [Member] | Outlet Collection at Riverwalk | Construction Loan Payable [Member] | Recourse Debt                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                       $ 54,800,000          
Maximum percent recourse                       50.00%          
Maximum percentage recourse upon achievement of conditions                       25.00%          
Time period of minimum level of tenant sales needed to achieve the reduced maximum percent recourse                       12 months          
Debt yield to achieve the reduced maximum percentage recourse                       11.00%          
Operating Assets [Member] | Three Hughes Landing                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.52%          
Facility Amount                       $ 65,455,000          
Mortgages, notes, and loans payable, gross                     35,053,000 $ 39,339,000          
Operating Assets [Member] | Lakeland Village Center                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.52%          
Facility Amount                       $ 14,000,000          
Mortgages, notes, and loans payable, gross                     9,979,000 $ 11,049,000          
Operating Assets [Member] | Embassy Suites at Hughes Landing                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.67%          
Facility Amount                       $ 37,100,000          
Mortgages, notes, and loans payable, gross                     29,461,000 $ 30,505,000          
Operating Assets [Member] | Resort and Conference Center [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.42%          
Mortgages, notes, and loans payable, gross                     70,000,000 $ 68,500,000          
Operating Assets [Member] | One Merriweather                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.32%          
Facility Amount                       $ 49,900,000          
Mortgages, notes, and loans payable, gross                     23,588,000 $ 39,247,000          
Operating Assets [Member] | HHC 242 Self Storage Facility                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.77%          
Facility Amount                       $ 6,658,000          
Mortgages, notes, and loans payable, gross                     3,708,000 $ 6,013,000          
Operating Assets [Member] | 10-60 Columbia Corporate Center                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.16%          
Outstanding balance                       $ 40,000,000          
Mortgages, notes, and loans payable, gross                     80,000,000 $ 80,000,000          
Fixed interest rate per swap (as a percent)                       3.41%          
Operating Assets [Member] | Waterway Square 2025 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.79%          
Mortgages, notes, and loans payable, gross                     13,886,000 $ 13,767,000          
Operating Assets [Member] | Millennium Waterway Apartments [Member]                                  
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 [Member] | Ward Village [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.66%          
Outstanding balance                       $ 119,400,000          
Mortgages, notes, and loans payable, gross                     238,718,000 $ 238,718,000          
Fixed interest rate per swap (as a percent)                       3.64%          
Operating Assets [Member] | New Trails 9303 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.88%          
Mortgages, notes, and loans payable, gross                     12,378,000 $ 12,193,000          
Operating Assets [Member] | Waterway 4 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.88%          
Mortgages, notes, and loans payable, gross                     36,249,000 $ 35,707,000          
Operating Assets [Member] | 3831 Technology Forest                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.50%          
Mortgages, notes, and loans payable, gross                     22,383,000 $ 22,185,000          
Operating Assets [Member] | Millennium Six Pines Apartments [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.39%          
Mortgages, notes, and loans payable, gross                     42,500,000 $ 42,500,000          
Operating Assets [Member] | Waterway Square 3 [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.94%          
Mortgages, notes, and loans payable, gross                     51,590,000 $ 50,965,000          
Operating Assets [Member] | One Lakes Edge                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.50%          
Facility Amount             $ 73,500,000                    
Mortgages, notes, and loans payable, gross             71,900,000       68,874,000 $ 69,440,000          
Repayments of debt             $ 3,000,000                    
Operating Assets [Member] | One Lakes Edge | One Month LIBOR                                  
Mortgages, notes and loans payable                                  
Variable rate basis             One-month LIBOR                    
Interest rate margin (as a percent)             3.50%                    
Operating Assets [Member] | One Lakes Edge | Fannie Mae                                  
Mortgages, notes and loans payable                                  
Aggregate principal amount of debt issued         $ 69,400,000                        
Number of extension options | Option         2                        
Option to extend, term         1 year                        
Fixed interest rate (as a percent)         4.50%                        
Interest Period         4 years                        
Amortization Period         30 years                        
Operating Assets [Member] | One Hughes Landing [Member]                                  
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 [Member] | Two Hughes Landing [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.20%          
Mortgages, notes, and loans payable, gross                     48,000,000 $ 48,000,000          
Operating Assets [Member] | Hughes Landing Retail [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.50%          
Mortgages, notes, and loans payable, gross                     35,000,000 $ 35,000,000          
Operating Assets [Member] | Columbia Regional Building [Member]                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)           4.48%           4.48%          
Facility Amount           $ 23,000,000                      
Mortgages, notes, and loans payable, gross                     22,188,000 $ 25,000,000          
Aggregate principal amount of debt issued           $ 25,000,000                      
Interest Period           2 years                      
Amortization Period           30 years                      
Operating Assets [Member] | 100 Fellowship Drive                                  
Mortgages, notes and loans payable                                  
Facility Amount $ 51,400,000                                
Operating Assets [Member] | 100 Fellowship Drive | One Month LIBOR                                  
Mortgages, notes and loans payable                                  
Variable rate basis one                                
Interest rate margin (as a percent) 1.50%                                
Operating Assets [Member] | HHC 2978 Self-Storage Facility                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.77%          
Facility Amount                       $ 6,368,000          
Mortgages, notes, and loans payable, gross                     1,715,000 $ 4,639,000          
Operating Assets [Member] | One Mall North                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.42%          
Mortgages, notes, and loans payable, gross                       $ 14,463,000          
Operating Assets [Member] | 10-60 Columbia and One mall north Building                                  
Mortgages, notes and loans payable                                  
Aggregate principal amount of debt issued                           $ 94,500,000      
Operating Assets [Member] | One mall north Building,10-60 and 70 Columbia corporate Center                                  
Mortgages, notes and loans payable                                  
Facility Amount                           $ 114,500,000      
Land, buildings and equipment and developments in progress pledged as collateral                       114,500,000          
Strategic Developments [Member]                                  
Mortgages, notes and loans payable                                  
Mortgages, notes, and loans payable, gross                     160,847,000 $ 189,978,000          
Strategic Developments [Member] | Waiea And Anaha Condominiums                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       7.92%          
Facility Amount                       $ 410,000,000          
Outstanding balance                     410,000,000            
Mortgages, notes, and loans payable, gross                     $ 160,847,000 $ 184,805,000          
Strategic Developments [Member] | Ke Kilohana                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       4.42%          
Facility Amount                       $ 142,656,000          
Strategic Developments [Member] | Two Merriweather                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       3.67%          
Facility Amount                       $ 33,156,000          
Mortgages, notes, and loans payable, gross                       $ 5,173,000          
Strategic Developments [Member] | Ae'o                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       5.17%          
Facility Amount                       $ 230,000,000          
Strategic Developments [Member] | 100 Fellowship Drive                                  
Mortgages, notes and loans payable                                  
Interest rate (as a percent)                       2.67%          
Facility Amount                       $ 51,426,000