XML 49 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
12 Months Ended
Dec. 31, 2018
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure [Abstract]  
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
SCHEDULE III – REAL ESTATE AND ACCUMULATED DEPRECIATION
DECEMBER 31, 2018
 
 
 
 
Initial Cost (b)
Costs Capitalized Subsequent to Acquisition (c)
Gross Amounts at Which Carried at Close of Period (d)
 
 
 
 
 
 
 
 
Buildings
 
Buildings
 
Buildings
 
 
 
Date
(In thousands)
 
 
 
 
and
 
and
 
and
 
Accumulated
Date of
Acquired /
Name of Center
Location
Center Type
Encumbrances (a)
Land
Improvements 
Land (e)
Improvements (e)(f)
Land
Improvements (f)
Total
Depreciation (g)
Construction
Completed
Bridgeland
 
 
 
 
 
 
 
 
 
 
 
 
 
Bridgeland
Cypress, TX
MPC
$
65,000

$
260,223

$

$
213,628

$
2,217

$
473,851

$
2,217

$
476,068

$
(686
)
 
2004
Lakeland Village Center at Bridgeland (h)
Cypress, TX
Retail
14,135

2,404

11,135


2,919

2,404

14,054

16,458

(853
)
 
2016
Lakeside Row
Cypress, TX
Development




14,063


14,063

14,063


2018
 
Columbia
 
 
 
 
 
 
 
 
 
 
 
 
 
American City Building
Columbia, MD    
Other


13,534




13,534

13,534


 
2016
10 - 70 Columbia Corporate Center (h)
Columbia, MD    
Office
99,184

24,685

94,824


23,385

24,685

118,209

142,894

(16,471
)
 
2012/2014
Columbia Office Properties
Columbia, MD    
Office

1,175

14,913


264

1,175

15,177

16,352

(5,512
)
 
1969/1972
Columbia Regional Building
Columbia, MD    
Office
25,000


28,865


2,294


31,159

31,159

(3,995
)
 
2014
Columbia Multi-family
Columbia, MD
Development




49,189


49,189

49,189


2018
 
Lakefront
Columbia, MD    
Other


1,964


1,258


3,222

3,222


 
2004
Columbia
Columbia, MD    
MPC

457,552


(440,918
)
137

16,634

137

16,771

(137
)
 
2004
Merriweather District
Columbia, MD    
Development




104,126


104,126

104,126


 
2015
6100 Merriweather
Columbia, MD
Development









2018
 
One Mall North (h)
Columbia, MD
Office
12,425

7,822

10,818


247

7,822

11,065

18,887

(644
)
 
2016
One Merriweather (h)
Columbia, MD    
Office
42,008

1,433

58,936


13,809

1,433

72,745

74,178

(3,600
)
 
2017
Two Merriweather
Columbia, MD
Office
24,000

1,019

4,931


28,085

1,019

33,016

34,035

(1,055
)
 
2017
Ridgely Building
Columbia, MD    
Development

400

58,937

(400
)
(58,537
)

400

400


2017
 
Sterrett Place
Columbia, MD
Development


5,618




5,618

5,618

(16
)
 
2018
Seaport District
 
 
 
 
 
 
 
 
 
 
 
 
 
85 South Street
New York, NY
Multi-family

15,913

8,137


1,211

15,913

9,348

25,261

(2,629
)
 
2014
Seaport Predevelopment
New York, NY
Development


7,641


1,173


8,814

8,814


2013
 
Seaport District NYC - Tin Building
New York, NY
Development


8,290


27,465


35,755

35,755


 
2015
Seaport District NYC - Pier 17
New York, NY
Retail




430,756


430,756

430,756

(5,081
)
2017
2018
Seaport District NYC Historic District / Uplands
New York, NY
Retail


7,884


108,568


116,452

116,452

(8,943
)
2013
2016
250 Water Street
New York, NY
Development
129,723


179,471




179,471

179,471


 
2018
Summerlin
 
 
 
 
 
 
 
 
 
 
 
 
 
Aristocrat (i)
Las Vegas, NV
Office
21,334



5,004

31,875

5,004

31,875

36,879

(244
)
2017
2018
Constellation
Las Vegas, NV
Multi-family
24,200

3,069

39,759


270

3,069

40,029

43,098

(1,426
)
 
2016
Downtown Summerlin (i) (j)
Las Vegas, NV
Retail/Office
269,407

30,855

364,100


33,281

30,855

397,381

428,236

(57,768
)
 
2014
Hockey Ground Lease (i)
Las Vegas, NV
Other
141



6,705

2,198

6,705

2,198

8,903

(73
)
 
2017
Las Vegas Aviators
Las Vegas, NV
Other


179


55


234

234

(85
)
 
2017
TWO Summerlin (i)
Las Vegas, NV
Office
14,535



3,037

46,907

3,037

46,907

49,944

(276
)
2017
2018
Summerlin
Las Vegas, NV
MPC
11,608

990,179


(160,272
)
759

829,907

759

830,666

(252
)
 
2004
Summerlin Ballpark (i)
Las Vegas, NV
Development
27,110




61,254


61,254

61,254


2017
 
Tanager Apartments (i)
Las Vegas, NV
Development
281




39,192


39,192

39,192


2017
 
The Woodlands
 
 
 
 

 

 
 
 
 
 
 
 
 
Creekside Park Apartments
The Woodlands, TX
Multi-family



729

39,728

729

39,728

40,457

(292
)
2017
2018
Creekside Park West
The Woodlands, TX
Development




3,408


3,408

3,408


2018
 
 
 
 
 
Initial Cost (b)
Costs Capitalized Subsequent to Acquisition (c)
Gross Amounts at Which Carried at Close of Period (d)
 
 
 
 
 
 
 
 
Buildings
 
Buildings
 
Buildings
 
 
 
Date
(In thousands)
 
 
 
 
and
 
and
 
and
 
Accumulated
Date of
Acquired /
Name of Center
Location
Center Type
Encumbrances (a)
Land
Improvements 
Land (e)
Improvements (e)(f)
Land
Improvements (f)
Total
Depreciation (g)
Construction
Completed
Creekside Village Green
The Woodlands, TX
Retail
17,051



1,323

16,290

1,323

16,290

17,613

(2,248
)
 
2015
Embassy Suites at Hughes Landing (h)
The Woodlands, TX
Hospitality
27,970


6,752

1,818

36,339

1,818

43,091

44,909

(4,566
)
 
2015
100 Fellowship Drive
The Woodlands, TX
Development
35,481




56,560


56,560

56,560


2017
 
HHC 242 Self-Storage
The Woodlands, TX
Other
6,604

878

6,802


1,106

878

7,908

8,786

(394
)
 
2017
HHC 2978 Self-Storage
The Woodlands, TX
Other
6,042

124

5,498


2,063

124

7,561

7,685

(343
)
 
2017
One Hughes Landing
The Woodlands, TX
Office
52,000

1,678

34,761


(121
)
1,678

34,640

36,318

(8,075
)
 
2013
Two Hughes Landing
The Woodlands, TX
Office
48,000

1,269

34,950


(323
)
1,269

34,627

35,896

(7,623
)
 
2014
Three Hughes Landing (h)
The Woodlands, TX
Office
55,759

2,626

46,372


28,403

2,626

74,775

77,401

(4,613
)
 
2016
1725 Hughes Landing Boulevard (h)
The Woodlands, TX
Office
56,773

1,351

36,764


31,618

1,351

68,382

69,733

(10,270
)
 
2015
1735 Hughes Landing Boulevard (h)
The Woodlands, TX
Office
54,568

3,709

97,651


916

3,709

98,567

102,276

(13,531
)
 
2015
Hughes Landing Daycare
The Woodlands, TX
Development




512


512

512


2018
 
Hughes Landing Retail
The Woodlands, TX
Retail
35,000

5,184



32,985

5,184

32,985

38,169

(4,595
)
 
2015
1701 Lake Robbins
The Woodlands, TX
Office
3,658

1,663

3,725


409

1,663

4,134

5,797

(429
)
 
2014
Lake Woodlands Crossing Retail
The Woodlands, TX
Retail
9,539



5,122

8,598

5,122

8,598

13,720

(87
)
2017
2018
2201 Lake Woodlands Drive
The Woodlands, TX
Office

3,755



1,162

3,755

1,162

4,917

(41
)
 
1994
Lakefront North
The Woodlands, TX
Office
21,120

10,260

39,357


331

10,260

39,688

49,948

(330
)
 
2018
One Lakes Edge
The Woodlands, TX
Multi-family
69,440

1,057

81,768


(71
)
1,057

81,697

82,754

(7,887
)
 
2015
Two Lakes Edge
The Woodlands, TX
Development




18,583


18,583

18,583


2018
 
Millennium Six Pines Apartments
The Woodlands, TX
Multi-family
42,500

4,000

54,624

7,225

102

11,225

54,726

65,951

(4,820
)
 
2014
Millennium Waterway Apartments
The Woodlands, TX
Multi-family
54,083

15,917

56,002


2,261

15,917

58,263

74,180

(15,241
)
 
2010
9303 New Trails
The Woodlands, TX
Office
11,610

1,929

11,915


422

1,929

12,337

14,266

(2,406
)
 
2008
3831 Technology Forest Drive
The Woodlands, TX
Office
21,571

514

14,194


1,703

514

15,897

16,411

(3,224
)
 
2014
20/25 Waterway Avenue
The Woodlands, TX
Retail
13,395

2,346

8,871


726

2,346

9,597

11,943

(2,418
)
 
2007/2009
Waterway Garage Retail
The Woodlands, TX
Retail

1,341

4,255


1,105

1,341

5,360

6,701

(1,239
)
 
2011
3 Waterway Square
The Woodlands, TX
Office
49,013

748



42,008

748

42,008

42,756

(10,955
)
 
2013
4 Waterway Square
The Woodlands, TX
Office
33,998

1,430

51,553


6,176

1,430

57,729

59,159

(13,231
)
 
2010
The Westin at the Woodlands (h)
The Woodlands, TX
Hospitality
41,793

22,473


(20,520
)
92,380

1,953

92,380

94,333

(7,990
)
 
2016
The Woodlands
The Woodlands, TX
MPC
150,000

269,411

9,814

(60,419
)
9,744

208,992

19,558

228,550

(3,507
)
 
2011
The Woodlands Parking Garages
The Woodlands, TX
Other

5,857


1,529

11,837

7,386

11,837

19,223

(1,456
)
 
2008/2009
The Woodlands Resort & Conference Center
The Woodlands, TX
Hospitality
62,500

13,258

37,983


78,555

13,258

116,538

129,796

(20,713
)
 
2014
2000 Woodlands Parkway
The Woodlands, TX
Retail




506


506

506

(16
)
 
1997
1400 Woodloch Forest
The Woodlands, TX
Office



1,570

14,519

1,570

14,519

16,089

(4,442
)
 
1981
The Woodlands Hills
 
 
 
 
 
 
 
 
 
 
 
 
 
The Woodlands Hills
Conroe, TX
MPC

99,284


18,702


117,986

 
117,986


 
2014
Ward Village
 
 
 
 
 
 
 
 
 
 
 
 
 
‘A‘ali‘i
Honolulu, HI
Development




28,950


28,950

28,950

(1,271
)
2018
 
Ae‘o
Honolulu, HI
Condominium

9,795

85,046

(9,795
)
(85,046
)




2016
2018
Anaha
Honolulu, HI
Condominium

5,546

47,450

(5,546
)
(46,470
)

980

980

(30
)
2014
2017
Ke Kilohana
Honolulu, HI
Development
96,757

2,615

17,784

(2,615
)
178,679


196,463

196,463


2016
 
Kewalo Basin Harbor
Honolulu, HI
Other
3,499




17,752


17,752

17,752

(343
)
2017
 
Waiea
Honolulu, HI
Condominium


20,812


(15,518
)

5,294

5,294

(63
)
2014
2017
Ward Predevelopment
Honolulu, HI
Development


24,069


59,814


83,883

83,883

(493
)
2013
 
 
 
 
 
Initial Cost (b)
Costs Capitalized Subsequent to Acquisition (c)
Gross Amounts at Which Carried at Close of Period (d)
 
 
 
 
 
 
 
 
Buildings
 
Buildings
 
Buildings
 
 
 
Date
(In thousands)
 
 
 
 
and
 
and
 
and
 
Accumulated
Date of
Acquired /
Name of Center
Location
Center Type
Encumbrances (a)
Land
Improvements 
Land (e)
Improvements (e)(f)
Land
Improvements (f)
Total
Depreciation (g)
Construction
Completed
Ward Village Retail (h)
Honolulu, HI
Retail
245,435

164,007

89,321

(76,405
)
275,643

87,602

364,964

452,566

(70,610
)
 
2002
Other
 
 
 
 
 
 
 
 
 
 
 
 
 
Bridges at Mint Hill
Charlotte, NC
Development




21,978


21,978

21,978


 
2007
Cottonwood Mall
Salt Lake City, UT
Development

7,613

42,987

(7,613
)
(21,429
)

21,558

21,558


 
2002
Landmark Mall
Alexandria, VA
Development

28,396

67,235

(28,396
)
(12,041
)

55,194

55,194

(128
)
 
2004
Monarch City
Dallas, TX
Development

25,575


(25,575
)
26,918


26,918

26,918


 
2006
110 North Wacker
Chicago, IL
Development
50,000


29,035


118,901


147,936

147,936


 
1957
Outlet Collection at Riverwalk
New Orleans, LA
Retail
47,552


94,513


338


94,851

94,851

(15,476
)
 
2014
The Elk Grove Collection
Elk Grove, CA
Development




10,808


10,808

10,808

5

 
2003
West Windsor
Princeton, NJ
Development




27,144


27,144

27,144

(9
)
 
2004
Total excluding Corporate, Deferred financing costs and
Unamortized bond issuance costs
2,202,802

2,512,338

2,081,799

(572,082
)
2,095,381

1,940,256

4,177,180

6,117,436

(355,146
)
 
 
Corporate
Various
 
1,012,409

885

1,027

(885
)
44,824


45,851

45,851

(25,746
)
 
 
Unamortized bond issuance costs
N/A
 
(6,096
)








 
 
Deferred financing costs
N/A
 
(27,902
)








 
 
 
 
Total
$
3,181,213

$
2,513,223

$
2,082,826

$
(572,967
)
$
2,140,205

$
1,940,256

$
4,223,031

$
6,163,287

$
(380,892
)
 
 
 
(a)
See description of Encumbrances in Note 7 - Mortgages, Notes and Loans Payable, Net of the Consolidated Financial Statements.
(b)
Initial cost for projects undergoing development or redevelopment is cost at end of first complete calendar year subsequent to opening.
(c)
For retail and other properties, costs capitalized subsequent to acquisitions is net of cost of disposals or other property write‑downs. For MPCs, costs capitalized subsequent to acquisitions are net of the cost of land sales.
(d)
The aggregate cost of land, building and improvements for federal income tax purposes is approximately $5.0 billion.
(e)
Reductions in Land reflect transfers to Buildings and Improvements for projects which the Company is internally developing.
(f)
Includes all amounts related to Developments.
(g)
Depreciation is computed based upon the useful lives in Note 1 - Summary of Significant Accounting Policies.
(h)
Property is collateral for the Senior Secured Credit Facility. See Note 7 - Mortgages, Notes and Loans Payable, Net of the Consolidated Financial Statements for additional information.
(i)
Encumbrances balance either represents or is inclusive of SIDs. See Note 7 - Mortgages, Notes and Loans Payable, Net of the Consolidated Financial Statements for additional information.
(j)
Downtown Summerlin includes ONE Summerlin office property, which was placed in service in 2015.
 
Reconciliation of Real Estate
(In thousands)
 
2018
 
2017
 
2016
Balance at beginning of year
 
$
5,355,409

 
$
4,979,840

 
$
4,774,632

Change in land
 
199,069

 
93,833

 
122,446

Additions
 
1,148,826

 
790,183

 
830,896

Impairments
 

 

 
(35,734
)
Dispositions and write-offs and land and condominium costs of sales
 
(540,017
)
 
(508,447
)
 
(712,400
)
Balance at end of year
 
$
6,163,287

 
$
5,355,409

 
$
4,979,840

 
Reconciliation of Accumulated Depreciation
(In thousands)
 
2018
 
2017
 
2016
Balance at beginning of year
 
$
321,882

 
$
245,814

 
$
232,969

Depreciation Expense
 
113,518

 
116,401

 
81,878

Dispositions and write-offs
 
(54,508
)
 
(40,333
)
 
(69,033
)
Balance at end of year
 
$
380,892

 
$
321,882

 
$
245,814