XML 68 R67.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
MORTGAGES, NOTES AND LOANS PAYABLE, NET (Schedule of Debt by Property) (Details) - USD ($)
12 Months Ended
Aug. 06, 2019
Aug. 01, 2019
Jun. 27, 2019
Jun. 06, 2019
Mar. 12, 2019
Sep. 11, 2018
Mar. 26, 2018
Jan. 25, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 30, 2019
Dec. 05, 2019
Aug. 02, 2019
May 23, 2019
Feb. 28, 2019
Dec. 17, 2018
Oct. 11, 2018
Jul. 27, 2018
Mortgages, notes and loans payable                                    
Carrying amount                 $ 4,138,618,000 $ 1,000,000,000                
Unamortized bond issuance costs                 (5,249,000) (6,096,000)                
Unamortized deferred financing costs                 (36,899,000) (27,902,000)                
Total mortgages, notes and loans payable                 $ 4,096,470,000 3,181,213,000                
Recourse percentage                 100.00%                  
Seaport District Segment [Member]                                    
Mortgages, notes and loans payable                                    
Carrying amount                 $ 350,000,000 129,723,000                
Operating Assets                                    
Mortgages, notes and loans payable                                    
Carrying amount                 2,249,631,000 1,698,947,000                
Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Carrying amount                 235,284,000 226,608,000                
Strategic Developments                                    
Mortgages, notes and loans payable                                    
Carrying amount                 $ 303,703,000 147,524,000                
Three Hughes Landing | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.33%     2.60%            
Facility amount                 $ 61,200,000     $ 61,200,000            
Carrying amount                 $ 59,822,000 55,759,000                
The Woodlands Towers at The Waterway | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.68%                  
Carrying amount                   0                
Recourse percentage                 100.00%                  
The Woodlands Warehouse | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.68%                  
Carrying amount                   0                
Recourse percentage                 100.00%                  
Downtown Summerlin                                    
Mortgages, notes and loans payable                                    
Recourse percentage                 35.00%                  
Downtown Summerlin | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.88%                  
Carrying amount                 $ 259,179,000 266,755,000                
Two Merriweather | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.23%                  
Facility amount                 $ 33,156,000                  
Carrying amount                 $ 28,216,000 24,000,000                
Outlet Collection at Riverwalk | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.23%                  
Carrying amount                 $ 30,615,000 47,552,000                
100 Fellowship Drive | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.23%                  
Facility amount                 $ 51,426,000                  
Carrying amount                 $ 47,916,000 35,481,000                
20/25 Waterway Avenue | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.79%                  
Carrying amount                 $ 13,131,000 13,395,000                
Millennium Waterway Apartments | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.75%                  
Carrying amount                 $ 53,032,000 54,083,000                
HHC 242 Self-Storage | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.33%                  
Carrying amount                 $ 5,499,000 6,604,000                
HHC 2978 Self-Storage | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.33%                  
Carrying amount                 $ 5,395,000 6,042,000                
Lake Woodlands Crossing Retail | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.53%                  
Facility amount                 $ 15,523,000                  
Carrying amount                 $ 12,163,000 9,539,000                
Lakeside Row | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.98%                  
Facility amount                 $ 34,231,000                  
Carrying amount                 $ 23,958,000 0                
Recourse percentage                 25.00%                  
The Woodlands Resort & Conference Center | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.23%                  
Carrying amount                   62,500,000         $ 62,500,000      
Lakefront North | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.73%                  
Facility amount                 $ 51,821,000                  
Carrying amount                 $ 32,731,000 21,120,000                
9303 New Trails | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.88%                  
Carrying amount                 $ 11,196,000 11,610,000                
4 Waterway Square | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.88%                  
Carrying amount                 $ 32,789,000 33,998,000                
Creekside Park West | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.98%                  
Facility amount                 $ 18,000,000                  
Carrying amount                 $ 8,505,000 0                
6100 Merriweather | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.48%                  
Facility amount                 $ 89,844,000                  
Carrying amount                 $ 36,418,000 0                
Recourse percentage                 25.00%                  
Tanager Apartments | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.98%                  
Carrying amount                 $ 29,165,000 0                
Recourse percentage                 25.00%                  
Two Summerlin | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.25%                  
Carrying amount                 $ 33,183,000 14,431,000                
3831 Technology Forest Drive | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.50%                  
Carrying amount                 $ 21,137,000 21,571,000                
Kewalo Basin Harbor | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.48%                  
Facility amount                 $ 11,562,000                  
Carrying amount                 $ 11,110,000 3,499,000                
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                 $ 47,647,000 49,013,000                
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                
Aristocrat | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.67%                  
Carrying amount                 $ 38,055,000 21,296,000                
Creekside Park Apartments | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.52%                  
Carrying amount                 $ 37,730,000 0                
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 SIDS | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.05%                  
Carrying amount                 $ 135,000 141,000                
Constellation Apartments | 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%                  
Carrying amount                 $ 24,664,000 25,000,000                
Las Vegas Ballpark | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.92%                  
Carrying amount                 $ 51,231,000 26,766,000                
250 Water Street | Seaport District Segment [Member]                                    
Mortgages, notes and loans payable                                    
Carrying amount                 $ 100,000,000 129,723,000                
250 Water Street | Seaport District                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 5.23%                  
Facility amount                 $ 100,000,000                  
Recourse percentage                 35.00%                  
Seaport District | Seaport District Segment [Member]                                    
Mortgages, notes and loans payable                                    
Carrying amount                 $ 250,000,000 0                
Seaport District | Seaport District                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.10%                  
Facility amount                 $ 250,000,000                  
Debt Instrument, London Interbank Interest Rate Cap                 2.30%                  
Debt instrument, london interbank offered rate floor                 0.00%                  
Ke Kilohana | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 5.75%                  
Carrying amount                 $ 0 96,757,000                
‘A‘ali‘i | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.83%                  
Facility amount                 $ 293,700,000                  
Carrying amount                 $ 30,717,000 0                
Recourse percentage                 25.00%                  
Two Lakes Edge | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.88%                  
Facility amount                 $ 74,035,000                  
Carrying amount                 $ 38,214,000 0                
110 North Wacker | Operating Assets                                    
Mortgages, notes and loans payable                                    
Recourse percentage                 18.00%                  
110 North Wacker | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.73%                  
Facility amount                 $ 558,900,000                  
Carrying amount                 $ 184,300,000 50,000,000                
Percent subject to interest rate collar contract                 100.00%                  
Millennium Phase III Apartments | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 3.48%                  
Facility amount                 $ 30,700,000                  
Carrying amount                 $ 1,000 0                
Juniper Apartments | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.48%                  
Facility amount                 $ 85,657,000                  
Carrying amount                 $ 34,610,000 0                
Recourse percentage                 25.00%                  
Other SID Bonds | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Carrying amount                 $ 737,000 767,000                
8770 New Trails | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.89%                  
Facility amount                 $ 35,487,000                  
Carrying amount                 15,124,000 0                
The Woodlands Towers At The Waterway And The Woodlands Warehouse | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                     1.95%              
Facility amount                 $ 343,800,000                  
S128 | Downtown Summerlin | Operating Assets                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.05%                  
Carrying amount                 $ 2,569,000 2,652,000                
S128 | Summerlin South | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 7.30%                  
Carrying amount                 $ 0 213,000                
Summerlin South SID Bonds - S132 | Summerlin South | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.00%                  
Carrying amount                 $ 0 562,000                
The Woodlands Master Credit Facility | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.23%                  
Facility amount                 $ 250,000,000                  
Carrying amount                 $ 107,500,000 150,000,000                
Bridgeland Credit Facility | Bridgeland Credit Facility | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.23%                  
Facility amount                 $ 250,000,000                  
Carrying amount                 $ 107,500,000 65,000,000                
Summerlin South SID Bonds - S151 | Summerlin South | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.00%                  
Carrying amount                 $ 0 913,000                
Summerlin South SID Bonds - S128C | Summerlin South | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.05%                  
Carrying amount                 $ 2,014,000 3,211,000                
Summerlin West SID Bonds - S812 | Summerlin West | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.00%                  
Carrying amount                 $ 1,960,000 6,709,000                
Summerlin West SID Bonds - S814 | Summerlin West | Master Planned Communities                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.00%                  
Carrying amount                 $ 16,310,000 0                
Other corporate financing arrangements                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 4.33%                  
Carrying amount                 $ 0 12,409,000                
Senior Notes                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 5.375%                  
Recourse percentage                 100.00%                  
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 $ 615,000,000                
Percent subject to interest rate collar contract                 100.00%                  
Minimum | Other SID Bonds | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 6.00%                  
Maximum | Other SID Bonds | Strategic Developments                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)                 7.30%                  
One Month LIBOR                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)                 1.73%                  
One Month LIBOR | Seaport District | Seaport District                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)                 4.10%                  
London Inter Bank Offered Rate Three Month Libor                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)                 1.90%                  
Prime Rate                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)                 4.75%                  
Construction Loans                                    
Mortgages, notes and loans payable                                    
Aggregate principal amount of debt issued   $ 64,600,000                       $ 512,600,000        
Construction Loans | Lake Woodlands Crossing Retail                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)               1.80%                    
Recourse percentage               15.00%                    
Aggregate principal amount of debt issued               $ 15,500,000                    
Construction Loans | Lakeside Row                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)                   2.25%                
Aggregate principal amount of debt issued                                   $ 34,200,000
Construction Loans | Lakefront North                                    
Mortgages, notes and loans payable                                    
Aggregate principal amount of debt issued                               $ 51,800,000    
Construction Loans | Creekside Park West                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)         2.25%                          
Aggregate principal amount of debt issued         $ 18,000,000.0                          
Construction Loans | 6100 Merriweather                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)           2.75%                        
Aggregate principal amount of debt issued           $ 89,800,000                        
Construction Loans | Tanager Apartments                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)             2.25%                      
Aggregate principal amount of debt issued             $ 44,100,000                      
Construction Loans | Two Summerlin                                    
Mortgages, notes and loans payable                                    
Aggregate principal amount of debt issued   33,500,000                                
Construction Loans | Aristocrat                                    
Mortgages, notes and loans payable                                    
Aggregate principal amount of debt issued   $ 31,100,000                     $ 38,300,000          
Construction Loans | ‘A‘ali‘i                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)       3.10%                            
Aggregate principal amount of debt issued       $ 293,700,000                            
Construction Loans | Two Lakes Edge                                    
Mortgages, notes and loans payable                                    
Aggregate principal amount of debt issued                                 $ 74,000,000.0  
Construction Loans | 110 North Wacker                                    
Mortgages, notes and loans payable                                    
Aggregate principal amount of debt issued                           $ 558,900,000        
Construction Loans | Millennium Phase III Apartments                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent) 1.75%                                  
Aggregate principal amount of debt issued $ 30,700,000                                  
Construction Loans | 8770 New Trails                                    
Mortgages, notes and loans payable                                    
Interest rate (as a percent)     4.89%                              
Interest rate margin (as a percent)     2.45%                              
Aggregate principal amount of debt issued     $ 35,500,000                              
Construction Loans | One Month LIBOR | 8770 New Trails                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)                 2.45%                  
Construction Loans | Prime Rate                                    
Mortgages, notes and loans payable                                    
Interest rate margin (as a percent)   0.40%