XML 85 R64.htm IDEA: XBRL DOCUMENT v3.10.0.1
MORTGAGES, NOTES AND LOANS PAYABLE, NET (Schedule of Debt by Property) (Details) - USD ($)
1 Months Ended 12 Months Ended
Sep. 13, 2017
Aug. 11, 2017
Apr. 27, 2017
May 31, 2017
Dec. 31, 2018
May 31, 2018
Dec. 31, 2017
Mar. 16, 2017
Feb. 23, 2017
Jan. 19, 2017
Mortgages, notes and loans payable                    
Carrying amount         $ 3,215,211,000   $ 1,000,000,000      
Unamortized bond issuance costs         (6,096,000)   (6,898,000)      
Deferred financing costs         (27,902,000)   (12,946,000)      
Total         3,181,213,000   2,857,945,000      
Master Planned Communities                    
Mortgages, notes and loans payable                    
Carrying amount         226,608,000   239,764,000      
Operating Assets                    
Mortgages, notes and loans payable                    
Carrying amount         1,636,700,000   1,570,512,000      
Strategic Developments                    
Mortgages, notes and loans payable                    
Carrying amount         $ 339,494,000   52,530,000      
Hughes Landing Boulevard1725 To35 | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.14%          
Facility amount         $ 143,000,000          
Carrying amount         $ 0   117,417,000      
Westin At The Woodlands | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.14%          
Facility amount         $ 57,946,000          
Carrying amount         $ 0   57,946,000      
Outlet At Riverwalk Properties | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.00%          
Carrying amount         $ 47,552,000   53,841,000      
Three Hughes Landing | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.10%          
Facility amount         $ 62,000,000          
Carrying amount         $ 55,759,000   45,058,000      
Lakeland Village Center at Bridgeland | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.84%          
Facility amount         $ 14,000,000          
Carrying amount         $ 0   11,470,000      
Embassy Suites at Hughes Landing | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.99%          
Facility amount         $ 37,100,000          
Carrying amount         $ 0   31,245,000      
The Woodlands Resort and Conference Center | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.75%          
Carrying amount         $ 62,500,000   65,500,000      
One Merriweather | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.64%          
Facility amount         $ 49,929,000          
Carrying amount         $ 0   42,332,000      
Downtown Summerlin | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.65%          
Facility amount $ 275,900,000                  
Carrying amount         $ 266,755,000   274,088,000      
Two Merriweather Columbia Md | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.00%          
Facility amount         $ 33,156,000          
Carrying amount         $ 24,000,000   19,429,000      
Hhc242 Self Storage Facility | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.10%          
Facility amount         $ 6,658,000          
Carrying amount         $ 6,604,000   6,243,000      
Hhc2978 Self Storage Facility | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.10%          
Facility amount         $ 6,368,000          
Carrying amount         $ 6,042,000   5,634,000      
10 - 70 Columbia Corporate Center | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.49%          
Carrying amount         $ 0   20,000,000      
One Mall North | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.74%          
Carrying amount         $ 0   14,463,000      
Columbia Corporate Center1060 | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.33%          
Carrying amount         $ 0   80,000,000      
Ward Village | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.82%          
Carrying amount         $ 0   238,718,000      
Lakefront North | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.50%          
Facility amount         $ 51,821,000          
Carrying amount         $ 21,120,000   0      
20/25 Waterway Avenue | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.79%          
Carrying amount         $ 13,395,000   13,646,000      
Millennium Waterway Apartments | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.75%          
Carrying amount         $ 54,083,000   55,095,000      
Aristocrat | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.90%          
Facility amount         $ 31,118,000          
Carrying amount         $ 21,296,000   0      
Two Summerlin | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.90%          
Facility amount         $ 33,432,000          
Carrying amount         $ 14,431,000   0      
Lake Woodlands Crossing Retail | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.30%          
Facility amount         $ 15,523,000          
Carrying amount         $ 9,539,000   0      
9303 New Trails | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.88%          
Carrying amount         $ 11,610,000   12,003,000      
4 Waterway Square | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.88%          
Carrying amount         $ 33,998,000   35,151,000      
3831 Technology Forest Drive | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.50%          
Carrying amount         $ 21,571,000   21,954,000      
Kewalo Harbor | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.25%          
Facility amount         $ 11,562,000          
Carrying amount         $ 3,499,000   0      
Millennium Six Pines Apartments | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.39%          
Carrying amount         $ 42,500,000   42,500,000      
3 Waterway Square | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.94%          
Carrying amount         $ 49,013,000   50,327,000      
One Hughes Landing | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.30%          
Carrying amount         $ 52,000,000   52,000,000      
Two Hughes Landing | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.20%          
Carrying amount         $ 48,000,000   48,000,000      
Hockey Ground Lease | Operating Assets                    
Mortgages, notes and loans payable                    
Carrying amount         $ 141,000   0      
One Lakes Edge | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)                 4.50%  
Carrying amount             69,440,000   $ 69,440,000  
Net assets acquired in the acquisition of Constellation | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.07%          
Carrying amount         $ 24,200,000   24,200,000      
Hughes Landing Retail | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         3.50%          
Carrying amount         $ 35,000,000   35,000,000      
Columbia Regional Building | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.48%         4.48%
Facility amount                   $ 23,000,000
Carrying amount         $ 25,000,000   25,000,000     $ 25,000,000
250 Water Street | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.00%          
Carrying amount         $ 129,723,000   0      
Ke Kilohana | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.75%          
Facility amount         $ 142,656,000          
Carrying amount         $ 96,757,000   0      
Ae'o | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.49%          
Facility amount         $ 215,000,000          
Carrying amount         $ 0   33,603,000      
Fellowship Drive100 | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.00%          
Facility amount           $ 51,426,000        
Carrying amount         $ 35,481,000   1,000      
Lakeside Row | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.75%          
Facility amount         $ 34,231,000          
Carrying amount         $ 0   0      
Two Lakes Edge | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.65%          
Facility amount         $ 74,000,000          
Carrying amount         0   0      
110 N Wacker | Operating Assets                    
Mortgages, notes and loans payable                    
Facility amount         $ 9,000,000          
110 N Wacker | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.50%          
Facility amount         $ 512,573,000          
Carrying amount         $ 50,000,000   18,926,000      
Percent subject to interest rate collar contract         100.00%          
6100 Marriweather | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.25%          
Facility amount         $ 89,844,000          
Carrying amount         $ 0   0      
Columbia Multi-Family | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.25%          
Facility amount         $ 85,657,000          
Carrying amount         $ 0   0      
Tanager Apartments | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.75%          
Facility amount         $ 44,100,000          
Carrying amount         0   0      
Other SID Bonds | Strategic Developments                    
Mortgages, notes and loans payable                    
Carrying amount         $ 767,000   0      
Summerlin Ballpark | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.92%          
Facility amount         $ 51,231,000          
Carrying amount         $ 26,766,000   0      
S124 | Summerlin South | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.95%          
Carrying amount         $ 0   84,000      
S128 | Summerlin South | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         7.30%          
Carrying amount         $ 213,000   390,000      
S128 | Downtown Summerlin | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.05%          
Carrying amount         $ 2,652,000   2,812,000      
S132 | Summerlin South | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.00%          
Carrying amount         $ 562,000   912,000      
Woodlands Master Credit Facility | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.25%          
Facility amount         $ 180,000,000          
Carrying amount         $ 150,000,000   150,000,000      
Bridgeland Credit Facility | Bridgeland | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.96%          
Facility amount         $ 65,000,000          
Carrying amount         $ 65,000,000   65,000,000      
S151 | Summerlin South | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.00%          
Carrying amount         $ 913,000   3,763,000      
S128 C | Summerlin South | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.05%          
Carrying amount         $ 3,211,000   4,283,000      
S159 | Summerlin South | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.00%          
Carrying amount         $ 0   139,000      
S812 | Summerlin West | Master Planned Communities                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.00%          
Carrying amount         $ 6,709,000   15,193,000      
Senior Secured Credit Facility | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.61%          
Facility amount         $ 700,000,000          
Carrying amount         $ 615,000,000   0      
Percent of loan swap for fixed rate interest         100.00%          
Other Financing Arrangements                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         4.33%          
Carrying amount         $ 12,409,000   $ 14,983,000      
Unsecured 5.375% Senior Notes                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         5.375%     5.375%    
Carrying amount         $ 1,000,000,000          
Maximum                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         7.30%          
Maximum | Other SID Bonds | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         7.30%          
Minimum | Hockey Ground Lease | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.05%          
Minimum | Other SID Bonds | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate (as a percent)         6.00%          
One Month LIBOR                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent)         2.5027%          
One Month LIBOR | The Woodlands Resort and Conference Center | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent)     2.75%              
One Month LIBOR | Downtown Summerlin | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent) 2.15%                  
One Month LIBOR | Kewalo Harbor | Operating Assets                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent)   2.75%                
One Month LIBOR | Fellowship Drive100 | Strategic Developments                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent)       1.50%            
London Inter Bank Offered Rate Three Month Libor                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent)         2.8076%          
Prime Rate                    
Mortgages, notes and loans payable                    
Interest rate margin (as a percent)         5.50%