XML 63 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Real Estate (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Land $ 5,835,195   $ 5,835,195   $ 5,864,046
Depreciable property:          
Buildings and improvements 16,735,299   16,735,299   16,346,829
Furniture, fixtures and equipment 1,269,413   1,269,413   1,207,098
In-Place lease intangibles 469,679   469,679   483,160
Land Available for Development 138,221   138,221   158,843
Construction-in-progress 799,947   799,947   1,122,376
Investment in real estate 25,247,754   25,247,754   25,182,352
Accumulated depreciation (5,119,342)   (5,119,342)   (4,905,406)
Investment in real estate, net 20,128,412   20,128,412   20,276,946
Lease intangible assets 179,511   179,511   179,511
Accumulated amortization (15,712)   (15,712)   (13,451)
Lease intangible assets, net 163,799   163,799   166,060
Lease intangible liabilities 7,670   7,670   7,670
Accumulated amortization (3,967)   (3,967)   (3,414)
Lease intangible liabilities, net 3,703   3,703   4,256
Amortization of above/below market leases     1,708 $ 1,691  
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year 1,717   1,717    
Finite-Lived Intangible Assets, Amortization Expense, Next Twelve Months 3,781   3,781    
Finite-Lived Intangible Assets, Amortization Expense, Year Two 4,250   4,250    
Finite-Lived Intangible Assets, Amortization Expense, Year Three 4,250   4,250    
Finite-Lived Intangible Assets, Amortization Expense, Year Four 4,250   4,250    
Finite-Lived Intangible Assets, Amortization Expense, Year Five 4,254   4,254    
Assets [Member]          
Depreciable property:          
Lease intangibles – below market 178,251   178,251   178,251
Retail lease intangibles – above market 1,260   1,260   1,260
Ground Lease [Member]          
Depreciable property:          
Amortization of above/below market leases 1,100 $ 1,100 2,200 2,200  
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year 2,161   2,161    
Finite-Lived Intangible Assets, Amortization Expense, Next Twelve Months 4,321   4,321    
Finite-Lived Intangible Assets, Amortization Expense, Year Two 4,321   4,321    
Finite-Lived Intangible Assets, Amortization Expense, Year Three 4,321   4,321    
Finite-Lived Intangible Assets, Amortization Expense, Year Four 4,321   4,321    
Finite-Lived Intangible Assets, Amortization Expense, Year Five 4,321   4,321    
Retail Site [Member]          
Depreciable property:          
Amortization of above/below market leases 300 $ 300 500 $ 500  
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year (444)   (444)    
Finite-Lived Intangible Assets, Amortization Expense, Next Twelve Months (540)   (540)    
Finite-Lived Intangible Assets, Amortization Expense, Year Two (71)   (71)    
Finite-Lived Intangible Assets, Amortization Expense, Year Three (71)   (71)    
Finite-Lived Intangible Assets, Amortization Expense, Year Four (71)   (71)    
Finite-Lived Intangible Assets, Amortization Expense, Year Five (67)   (67)    
Liability [Member]          
Depreciable property:          
Lease intangibles – below market 5,270   5,270   5,270
Ground lease intangibles – above market 2,400   2,400   2,400
Projects under development [Member]          
Depreciable property:          
Land 188,563   188,563   284,995
Construction-in-progress 611,384   611,384   837,381
Land held for development [Member]          
Depreciable property:          
Land Available for Development 98,549   98,549   120,007
Construction-in-progress $ 39,672   $ 39,672   $ 38,836