XML 35 R16.htm IDEA: XBRL DOCUMENT v3.7.0.1
Real Estate and Lease Intangibles
6 Months Ended
Jun. 30, 2017
Real Estate [Abstract]  
Real Estate and Lease Intangibles

4.

Real Estate and Lease Intangibles

The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of June 30, 2017 and December 31, 2016 (amounts in thousands):

 

 

 

June 30, 2017

 

 

December 31, 2016

 

Land

 

$

5,927,949

 

 

$

5,899,862

 

Depreciable property:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

17,214,313

 

 

 

16,913,430

 

Furniture, fixtures and equipment

 

 

1,441,413

 

 

 

1,346,300

 

In-Place lease intangibles

 

 

467,845

 

 

 

470,849

 

Projects under development:

 

 

 

 

 

 

 

 

Land

 

 

61,400

 

 

 

115,876

 

Construction-in-progress

 

 

264,423

 

 

 

521,292

 

Land held for development:

 

 

 

 

 

 

 

 

Land

 

 

73,841

 

 

 

84,440

 

Construction-in-progress

 

 

38,633

 

 

 

34,376

 

Investment in real estate

 

 

25,489,817

 

 

 

25,386,425

 

Accumulated depreciation

 

 

(5,671,510

)

 

 

(5,360,389

)

Investment in real estate, net

 

$

19,818,307

 

 

$

20,026,036

 

 

The following table summarizes the carrying amounts for the Company's above and below market ground and retail lease intangibles as of June 30, 2017 and December 31, 2016 (amounts in thousands):

 

Description

 

Balance Sheet Location

 

June 30, 2017

 

 

December 31, 2016

 

Assets

 

 

 

 

 

 

 

 

 

 

Ground lease intangibles – below market

 

Other Assets

 

$

178,251

 

 

$

178,251

 

Retail lease intangibles – above market

 

Other Assets

 

 

1,260

 

 

 

1,260

 

Lease intangible assets

 

 

 

 

179,511

 

 

 

179,511

 

Accumulated amortization

 

 

 

 

(20,193

)

 

 

(17,972

)

Lease intangible assets, net

 

 

 

$

159,318

 

 

$

161,539

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Ground lease intangibles – above market

 

Other Liabilities

 

$

2,400

 

 

$

2,400

 

Retail lease intangibles – below market

 

Other Liabilities

 

 

5,270

 

 

 

5,270

 

Lease intangible liabilities

 

 

 

 

7,670

 

 

 

7,670

 

Accumulated amortization

 

 

 

 

(5,013

)

 

 

(4,509

)

Lease intangible liabilities, net

 

 

 

$

2,657

 

 

$

3,161

 

 

During the six months ended June 30, 2017 and 2016, the Company amortized approximately $2.2 million in both periods of above and below market ground lease intangibles which is included (net increase) in property and maintenance expense in the accompanying consolidated statements of operations and comprehensive income, and amortized approximately $0.5 million in both periods of above and below market retail lease intangibles which is included (net increase) in rental income in the accompanying consolidated statements of operations and comprehensive income.  During the quarters ended June 30, 2017 and 2016, the Company amortized approximately $1.1 million in both periods of above and below market ground lease intangibles which is included (net increase) in property and maintenance expense in the accompanying consolidated statements of operations and comprehensive income, and amortized approximately $0.3 million in both periods of above and below market retail lease intangibles which is included (net increase) in rental income in the accompanying consolidated statements of operations and comprehensive income.

The following table provides a summary of the aggregate amortization expense for above and below market ground lease intangibles and retail lease intangibles for each of the next five years (amounts in thousands):

 

 

 

Remaining

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

Ground lease intangibles

 

$

2,161

 

 

$

4,321

 

 

$

4,321

 

 

$

4,321

 

 

$

4,321

 

 

$

4,321

 

Retail lease intangibles

 

 

(97

)

 

 

(71

)

 

 

(71

)

 

 

(71

)

 

 

(71

)

 

 

(27

)

Total

 

$

2,064

 

 

$

4,250

 

 

$

4,250

 

 

$

4,250

 

 

$

4,250

 

 

$

4,294

 

 

During the six months ended June 30, 2017, the Company acquired the entire equity interest in the following from an unaffiliated party (purchase price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Purchase Price

 

Rental Properties – Consolidated (1)

 

 

1

 

 

 

136

 

 

$

57,028

 

Total

 

 

1

 

 

 

136

 

 

$

57,028

 

 

(1)

Purchase price includes an allocation of approximately $9.2 million to land and $47.9 million to depreciable property (inclusive of capitalized closing costs).

 

During the six months ended June 30, 2017, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

3

 

 

 

904

 

 

$

266,700

 

Land Parcels (one)

 

 

 

 

 

 

 

 

33,450

 

Total

 

 

3

 

 

 

904

 

 

$

300,150

 

 

The Company recognized a net gain on sales of real estate properties of approximately $124.4 million and a net gain on sales of land parcels of approximately $19.2 million on the above sales.