XML 86 R71.htm IDEA: XBRL DOCUMENT v3.22.0.1
Mortgages, Notes and Loans Payable, Net - Schedule of Debt by Property (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Oct. 31, 2021
Sep. 30, 2021
Apr. 30, 2021
Mar. 31, 2021
Mar. 31, 2021
Dec. 31, 2021
Jun. 30, 2021
Feb. 28, 2021
Dec. 31, 2020
Dec. 31, 2019
Debt Instrument [Line Items]                    
Carrying value           $ 4,639,416,000        
Unamortized bond issuance costs           0     $ (4,355,000)  
Unamortized deferred financing costs           (48,259,000)     (28,442,000)  
Total mortgages, notes and loans payable           $ 4,591,157,000     4,287,369,000  
Derivative, fixed interest rate       2.00% 2.00%          
Interest rate cap                    
Debt Instrument [Line Items]                    
Notional amount       $ 368,200,000 $ 368,200,000          
One-month LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin           0.10%        
SOFR                    
Debt Instrument [Line Items]                    
Interest rate margin           0.05%        
Special Improvement District bonds                    
Debt Instrument [Line Items]                    
Interest rate, stated           4.00%        
Term Loan                    
Debt Instrument [Line Items]                    
Carrying value           $ 316,700,000        
Senior Secured Credit Facility                    
Debt Instrument [Line Items]                    
Interest rate, stated           4.61%        
Bridgeland Notes due 2026                    
Debt Instrument [Line Items]                    
Interest rate, stated           2.40%        
Bridgeland Notes due 2026 | SOFR                    
Debt Instrument [Line Items]                    
Interest rate margin   2.30%                
Senior Notes due 2025 | Senior Notes                    
Debt Instrument [Line Items]                    
Interest Rate           5.38%        
Carrying value           $ 0     1,000,000,000  
Interest rate, stated           5.38%        
Face amount           $ 1,000,000,000        
Unsecured 5.375% Senior Notes due 2028 | Senior Notes                    
Debt Instrument [Line Items]                    
Interest Rate           5.38%        
Carrying value           $ 750,000,000     750,000,000  
Senior Notes due 2029 | Senior Notes                    
Debt Instrument [Line Items]                    
Interest Rate           4.13%        
Carrying value           $ 650,000,000     0  
Interest rate, stated           4.13%   4.125%    
Face amount               $ 650,000,000    
Senior Notes due 2031 | Senior Notes                    
Debt Instrument [Line Items]                    
Interest Rate           4.38%        
Carrying value           $ 650,000,000     0  
Interest rate, stated           4.38%   4.375%    
Face amount               $ 650,000,000    
Outlet Collection at Riverwalk | Construction Loans                    
Debt Instrument [Line Items]                    
Interest rate margin 3.50%                  
Face amount $ 27,200,000                  
Outlet Collection at Riverwalk | Construction Loans | SOFR                    
Debt Instrument [Line Items]                    
Interest rate margin 3.00%                  
Ae‘o Retail                    
Debt Instrument [Line Items]                    
Carrying value           $ 29,900,000        
Ke Kilohana Retail                    
Debt Instrument [Line Items]                    
Carrying value           $ 9,100,000        
1725 Hughes Landing                    
Debt Instrument [Line Items]                    
Interest rate, stated           4.10%        
1735 Hughes Landing                    
Debt Instrument [Line Items]                    
Interest Rate           4.10%        
1201 Lake Robbins                    
Debt Instrument [Line Items]                    
Interest rate, stated           2.49%        
Three Hughes Landing                    
Debt Instrument [Line Items]                    
Interest rate, stated           3.55%        
The Woodlands Warehouse                    
Debt Instrument [Line Items]                    
Interest rate, stated           3.65%        
8770 New Trails | Construction Loans                    
Debt Instrument [Line Items]                    
Interest rate, stated           4.89%        
Face amount             $ 35,500,000     $ 35,500,000
8770 New Trails | Construction Loans | One-month LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin           2.45%        
‘A‘ali‘i                    
Debt Instrument [Line Items]                    
Interest rate, stated           4.10%        
Victoria Place                    
Debt Instrument [Line Items]                    
Interest rate, stated           5.25%        
Victoria Place | Construction Loans                    
Debt Instrument [Line Items]                    
Interest rate margin         5.00%          
Face amount       $ 368,200,000 $ 368,200,000          
Victoria Place | Construction Loans | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin       5.00%            
Victoria Place | Construction Loans | Minimum | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin         0.25%          
Starling at Bridgeland | Construction Loans                    
Debt Instrument [Line Items]                    
Total mortgages, notes and loans payable           $ 0        
Face amount     $ 42,700,000              
Starling at Bridgeland | Construction Loans | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin     2.75%              
Starling at Bridgeland | Construction Loans | Minimum                    
Debt Instrument [Line Items]                    
Interest rate, stated     3.75%              
Tanager Echo | Construction Loans                    
Debt Instrument [Line Items]                    
Face amount   $ 59,500,000                
Tanager Echo | Construction Loans | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin   2.90%                
1700 Pavillion | Construction Loans                    
Debt Instrument [Line Items]                    
Face amount   $ 75,000,000                
1700 Pavillion | Construction Loans | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate margin   3.80%                
Operating Assets                    
Debt Instrument [Line Items]                    
Carrying value           $ 1,944,779,000     2,068,763,000  
Operating Assets | Senior Secured Credit Facility | Term Loan                    
Debt Instrument [Line Items]                    
Interest Rate           4.61%        
Carrying value           $ 316,656,000     615,000,000  
Interest rate, stated           4.61%        
Operating Assets | 4.61% Fixed Rate Debt | Term Loan                    
Debt Instrument [Line Items]                    
Carrying value           $ 615,000,000        
Operating Assets | 20/25 Waterway Avenue                    
Debt Instrument [Line Items]                    
Interest Rate           4.79%        
Carrying value           $ 12,564,000     12,855,000  
Operating Assets | Millennium Waterway Apartments                    
Debt Instrument [Line Items]                    
Interest Rate           3.75%        
Carrying value           $ 50,813,000     51,946,000  
Operating Assets | Lake Woodlands Crossing Retail                    
Debt Instrument [Line Items]                    
Interest Rate           4.61%        
Carrying value           $ 12,329,000     12,329,000  
Operating Assets | Two Lakes Edge                    
Debt Instrument [Line Items]                    
Interest Rate           2.40%        
Carrying value           $ 68,806,000     66,198,000  
Operating Assets | Outlet Collection at Riverwalk                    
Debt Instrument [Line Items]                    
Interest Rate           3.50%        
Carrying value           $ 26,742,000     28,679,000  
Operating Assets | The Woodlands Resort                    
Debt Instrument [Line Items]                    
Interest Rate           3.00%        
Carrying value           $ 0     62,500,000  
Operating Assets | 9303 New Trails                    
Debt Instrument [Line Items]                    
Interest Rate           4.88%        
Carrying value           $ 10,308,000     10,763,000  
Operating Assets | 4 Waterway Square                    
Debt Instrument [Line Items]                    
Interest Rate           4.88%        
Carrying value           $ 30,185,000     31,519,000  
Operating Assets | Creekside Park West                    
Debt Instrument [Line Items]                    
Interest Rate           4.61%        
Carrying value           $ 15,497,000     14,719,000  
Operating Assets | The Lane at Waterway                    
Debt Instrument [Line Items]                    
Interest Rate           1.85%        
Carrying value           $ 27,279,000     22,167,000  
Operating Assets | 6100 Merriweather                    
Debt Instrument [Line Items]                    
Interest Rate           2.85%        
Carrying value           $ 66,345,000     62,040,000  
Operating Assets | Juniper Apartments                    
Debt Instrument [Line Items]                    
Interest Rate           2.85%        
Carrying value           $ 72,762,000     65,808,000  
Operating Assets | Creekside Park The Grove                    
Debt Instrument [Line Items]                    
Interest Rate           4.61%        
Carrying value           $ 39,503,000     16,468,000  
Operating Assets | 9950 Woodloch Forest                    
Debt Instrument [Line Items]                    
Interest Rate           2.05%        
Carrying value           $ 83,820,000     71,106,000  
Operating Assets | Ae‘o Retail                    
Debt Instrument [Line Items]                    
Interest Rate           2.90%        
Carrying value           $ 29,883,000     30,532,000  
Operating Assets | Ke Kilohana Retail                    
Debt Instrument [Line Items]                    
Interest Rate           2.90%        
Carrying value           $ 9,129,000     9,327,000  
Operating Assets | 3831 Technology Forest Drive                    
Debt Instrument [Line Items]                    
Interest Rate           4.50%        
Carrying value           $ 20,210,000     20,686,000  
Operating Assets | Kewalo Basin Harbor                    
Debt Instrument [Line Items]                    
Interest Rate           2.85%        
Carrying value           $ 11,479,000     11,562,000  
Operating Assets | Millennium Six Pines Apartments                    
Debt Instrument [Line Items]                    
Interest Rate           3.39%        
Carrying value           $ 42,500,000     42,500,000  
Operating Assets | 3 Waterway Square                    
Debt Instrument [Line Items]                    
Interest Rate           3.94%        
Carrying value           $ 44,747,000     46,224,000  
Operating Assets | One Lakes Edge                    
Debt Instrument [Line Items]                    
Interest Rate           4.50%        
Carrying value           $ 68,648,000     69,440,000  
Operating Assets | Aristocrat                    
Debt Instrument [Line Items]                    
Interest Rate           3.67%        
Carrying value           $ 36,095,000     37,093,000  
Operating Assets | Creekside Park Apartments                    
Debt Instrument [Line Items]                    
Interest Rate           3.52%        
Carrying value           $ 37,730,000     37,730,000  
Operating Assets | 1725 Hughes Landing                    
Debt Instrument [Line Items]                    
Interest Rate           4.10%        
Carrying value           $ 61,207,000     0  
Operating Assets | 1735 Hughes Landing                    
Debt Instrument [Line Items]                    
Interest Rate           4.10%        
Carrying value           $ 58,793,000     0  
Operating Assets | One Hughes Landing                    
Debt Instrument [Line Items]                    
Interest Rate           4.30%        
Carrying value           $ 49,578,000     50,815,000  
Operating Assets | Two Hughes Landing                    
Debt Instrument [Line Items]                    
Interest Rate           4.20%        
Carrying value           $ 47,184,000     48,000,000  
Operating Assets | Other SID Bonds                    
Debt Instrument [Line Items]                    
Interest Rate           6.05%        
Operating Assets | Other SID Bonds | Special Improvement District bonds                    
Debt Instrument [Line Items]                    
Carrying value           $ 2,639,000     2,785,000  
Operating Assets | Tanager Apartments                    
Debt Instrument [Line Items]                    
Interest Rate           3.13%        
Carrying value           $ 58,500,000     39,744,000  
Operating Assets | Lakeside Row                    
Debt Instrument [Line Items]                    
Interest Rate           3.15%        
Carrying value           $ 35,500,000     31,566,000  
Operating Assets | 1201 Lake Robbins                    
Debt Instrument [Line Items]                    
Interest Rate           3.83%        
Carrying value           $ 250,000,000     273,070,000  
Operating Assets | Three Hughes Landing                    
Debt Instrument [Line Items]                    
Interest Rate           3.55%        
Carrying value           $ 70,000,000     0  
Operating Assets | The Woodlands Warehouse                    
Debt Instrument [Line Items]                    
Interest Rate           3.65%        
Carrying value           $ 13,700,000     7,230,000  
Operating Assets | 8770 New Trails                    
Debt Instrument [Line Items]                    
Interest Rate           4.89%        
Carrying value           $ 35,482,000     35,417,000  
Operating Assets | Constellation Apartments                    
Debt Instrument [Line Items]                    
Interest Rate           4.07%        
Carrying value           $ 24,200,000     24,200,000  
Operating Assets | Hughes Landing Retail                    
Debt Instrument [Line Items]                    
Interest Rate           3.50%        
Carrying value           $ 33,633,000     34,328,000  
Operating Assets | Columbia Regional Building                    
Debt Instrument [Line Items]                    
Interest Rate           4.48%        
Carrying value           $ 23,805,000     24,244,000  
Operating Assets | Las Vegas Ballpark                    
Debt Instrument [Line Items]                    
Interest Rate           4.92%        
Carrying value           $ 46,528,000     48,173,000  
Master Planned Communities                    
Debt Instrument [Line Items]                    
Carrying value           $ 341,492,000     181,520,000  
Master Planned Communities | The Woodlands Master Credit Facility                    
Debt Instrument [Line Items]                    
Interest Rate           2.64%        
Carrying value           $ 0     75,000,000  
Master Planned Communities | Bridgeland Credit Facility                    
Debt Instrument [Line Items]                    
Interest Rate           2.64%        
Carrying value           $ 0     75,000,000  
Master Planned Communities | Bridgeland Notes due 2026                    
Debt Instrument [Line Items]                    
Interest Rate           2.40%        
Carrying value           $ 275,000,000     0  
Master Planned Communities | Summerlin South SID Bonds | Special Improvement District bonds                    
Debt Instrument [Line Items]                    
Carrying value           $ 66,492,000     31,520,000  
Master Planned Communities | Summerlin South SID Bonds | Special Improvement District bonds | Minimum                    
Debt Instrument [Line Items]                    
Interest Rate           4.00%        
Interest rate, stated           4.00%        
Master Planned Communities | Summerlin South SID Bonds | Special Improvement District bonds | Maximum                    
Debt Instrument [Line Items]                    
Interest Rate           6.05%        
Interest rate, stated           6.05%        
Seaport                    
Debt Instrument [Line Items]                    
Carrying value           $ 100,000,000     100,000,000  
Seaport | 250 Water Street                    
Debt Instrument [Line Items]                    
Interest Rate           4.61%        
Carrying value           $ 100,000,000     100,000,000  
Strategic Developments                    
Debt Instrument [Line Items]                    
Carrying value           $ 203,145,000     219,883,000  
Strategic Developments | ‘A‘ali‘i                    
Debt Instrument [Line Items]                    
Interest Rate           4.10%        
Carrying value           $ 0     154,601,000  
Strategic Developments | Kō'ula                    
Debt Instrument [Line Items]                    
Interest Rate           4.61%        
Carrying value           $ 150,183,000     65,282,000  
Strategic Developments | Victoria Place                    
Debt Instrument [Line Items]                    
Interest Rate           5.25%        
Carrying value           $ 49,000,000     0  
Strategic Developments | Starling at Bridgeland                    
Debt Instrument [Line Items]                    
Interest Rate           3.75%        
Carrying value           $ 3,960,000     0  
Strategic Developments | Tanager Echo                    
Debt Instrument [Line Items]                    
Interest Rate           3.00%        
Carrying value           $ 1,000     0  
Strategic Developments | 1700 Pavillion                    
Debt Instrument [Line Items]                    
Interest Rate           3.90%        
Carrying value           $ 1,000     $ 0