XML 62 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Real Estate (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Land $ 5,874,647   $ 5,874,647   $ 5,864,046
Depreciable property:          
Buildings and improvements 16,829,151   16,829,151   16,346,829
Furniture, fixtures and equipment 1,311,881   1,311,881   1,207,098
In-Place lease intangibles 469,414   469,414   483,160
Land Available for Development 115,082   115,082   158,843
Construction-in-progress 761,068   761,068   1,122,376
Investment in real estate 25,361,243   25,361,243   25,182,352
Accumulated depreciation (5,255,965)   (5,255,965)   (4,905,406)
Investment in real estate, net 20,105,278   20,105,278   20,276,946
Lease intangible assets 179,511   179,511   179,511
Accumulated amortization (16,842)   (16,842)   (13,451)
Lease intangible assets, net 162,669   162,669   166,060
Lease intangible liabilities 7,670   7,670   7,670
Accumulated amortization (4,239)   (4,239)   (3,414)
Lease intangible liabilities, net 3,431   3,431   4,256
Amortization of above/below market leases     2,566 $ 2,534  
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year 859   859    
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 1,000 $ 1,000 3,200 3,200  
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year 1,080   1,080    
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 200 $ 200 700 $ 700  
Finite-Lived Intangible Assets, Amortization Expense, Remainder of Fiscal Year (221)   (221)    
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 152,814   152,814   284,995
Construction-in-progress 608,254   608,254   837,381
Land held for development [Member]          
Depreciable property:          
Land Available for Development 84,440   84,440   120,007
Construction-in-progress $ 30,642   $ 30,642   $ 38,836