XML 35 R16.htm IDEA: XBRL DOCUMENT v3.8.0.1
Real Estate and Lease Intangibles
3 Months Ended
Mar. 31, 2018
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 March 31, 2018 and December 31, 2017 (amounts in thousands):

 

 

 

March 31, 2018

 

 

December 31, 2017

 

Land

 

$

5,960,804

 

 

$

5,996,024

 

Depreciable property:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

17,748,897

 

 

 

17,743,042

 

Furniture, fixtures and equipment

 

 

1,575,934

 

 

 

1,548,961

 

In-Place lease intangibles

 

 

473,522

 

 

 

476,359

 

Projects under development:

 

 

 

 

 

 

 

 

Land

 

 

30,605

 

 

 

43,226

 

Construction-in-progress

 

 

66,004

 

 

 

120,321

 

Land held for development:

 

 

 

 

 

 

 

 

Land

 

 

62,538

 

 

 

62,538

 

Construction-in-progress

 

 

40,313

 

 

 

36,425

 

Investment in real estate

 

 

25,958,617

 

 

 

26,026,896

 

Accumulated depreciation

 

 

(6,173,047

)

 

 

(6,040,378

)

Investment in real estate, net

 

$

19,785,570

 

 

$

19,986,518

 

 

The following table summarizes the carrying amounts for the Company’s above and below market ground and retail lease intangibles as of March 31, 2018 and December 31, 2017 (amounts in thousands):

 

Description

 

Balance Sheet Location

 

March 31, 2018

 

 

December 31, 2017

 

Assets

 

 

 

 

 

 

 

 

 

 

Ground lease intangibles – below market

 

Other Assets

 

$

191,918

 

 

$

191,918

 

Retail lease intangibles – above market

 

Other Assets

 

 

1,260

 

 

 

1,260

 

Lease intangible assets

 

 

 

 

193,178

 

 

 

193,178

 

Accumulated amortization

 

 

 

 

(23,562

)

 

 

(22,434

)

Lease intangible assets, net

 

 

 

$

169,616

 

 

$

170,744

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

(5,173

)

 

 

(5,143

)

Lease intangible liabilities, net

 

 

 

$

2,497

 

 

$

2,527

 

 

The following table provides a summary of the effect of the amortization for above and below market ground and retail lease intangibles on the Company’s accompanying consolidated statements of operations and comprehensive income for the quarters ended March 31, 2018 and 2017, respectively (amounts in thousands):

 

 

 

 

 

Quarter Ended March 31,

 

Description

 

Income Statement Location

 

2018

 

 

2017

 

Ground lease intangible amortization

 

Property and Maintenance

 

$

(1,116

)

 

$

(1,080

)

Retail lease intangible amortization

 

Rental Income

 

 

18

 

 

 

224

 

Total amortization of above/below

    market lease intangibles

 

 

 

$

(1,098

)

 

$

(856

)

 

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

 

 

 

Remaining

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

Ground lease intangibles

 

$

(3,347

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

Retail lease intangibles

 

 

53

 

 

 

71

 

 

 

71

 

 

 

71

 

 

 

27

 

 

 

19

 

Total

 

$

(3,294

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,436

)

 

$

(4,444

)

 

During the quarter ended March 31, 2018, the Company acquired the entire equity interest in the following from unaffiliated parties (purchase price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Purchase Price

 

Rental Properties – Consolidated (1)

 

 

1

 

 

 

117

 

 

$

53,700

 

Total

 

 

1

 

 

 

117

 

 

$

53,700

 

 

 

(1)

Purchase price includes an allocation of approximately $14.8 million to land and $39.3 million to depreciable property (inclusive of capitalized closing costs).

 

During the quarter ended March 31, 2018, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

4

 

 

 

786

 

 

$

290,020

 

Total

 

 

4

 

 

 

786

 

 

$

290,020

 

 

The Company recognized a net gain on sales of real estate properties of approximately $142.2 million on the above sales.