Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2018 | Jul. 27, 2018 | |
Document and Entity Information | ||
Entity Registrant Name | GGP Inc. | |
Entity Central Index Key | 1,496,048 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2018 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 962,460,117 | |
Document Fiscal Year Focus | 2,018 | |
Document Fiscal Period Focus | Q2 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Jun. 30, 2018 | Dec. 31, 2017 |
Investment in real estate: | ||
Land | $ 3,887,771 | $ 4,013,874 |
Buildings and equipment | 17,086,107 | 16,957,720 |
Less accumulated depreciation | (3,389,587) | (3,188,481) |
Construction in progress | 484,835 | 473,118 |
Net property and equipment | 18,069,126 | 18,256,231 |
Investment in Unconsolidated Real Estate Affiliates | 3,360,839 | 3,377,112 |
Net investment in real estate | 21,429,965 | 21,633,343 |
Cash and cash equivalents | 194,675 | 164,604 |
Accounts receivable, net | 311,660 | 334,081 |
Notes receivable | 351,422 | 417,558 |
Deferred expenses, net | 281,570 | 284,512 |
Prepaid expenses and other assets | 442,574 | 515,856 |
Assets Held-for-sale, Not Part of Disposal Group, Current | 120,732 | 0 |
Total assets | 23,132,598 | 23,349,954 |
Liabilities: | ||
Mortgages, notes and loans payable | 12,847,635 | 12,832,459 |
Investment in Unconsolidated Real Estate Affiliates | 22,400 | 21,393 |
Accounts payable and accrued expenses | 878,526 | 919,432 |
Dividend payable | 217,480 | 219,508 |
Deferred tax liabilities | 2,245 | 2,428 |
Junior subordinated notes | 206,200 | 206,200 |
Liabilities Held For Disposition | 100,711 | 0 |
Total liabilities | 14,275,197 | 14,201,420 |
Redeemable noncontrolling interests: | ||
Preferred | 52,256 | 52,256 |
Common | 171,083 | 195,870 |
Total redeemable noncontrolling interests | 223,339 | 248,126 |
Commitments and Contingencies | 0 | 0 |
Equity: | ||
11,000,000,000 shares authorized, $0.01 par value, 1,041,821,913 issued, 958,391,012 outstanding as of June 30, 2018, and 1,040,382,900 issued, 956,982,536 outstanding as of December 31, 2017 | 10,144 | 10,130 |
500,000,000 shares authorized, $0.01 par value, 10,000,000 shares issued and outstanding as of June 30, 2018 and December 31, 2017 | 242,042 | 242,042 |
Additional paid-in capital | 11,880,450 | 11,845,532 |
Retained earnings (accumulated deficit) | (2,396,371) | (2,107,498) |
Accumulated other comprehensive loss | (82,229) | (71,906) |
Common stock in treasury, at cost, 55,969,390 shares as of June 30, 2018 and December 31, 2017 | (1,122,640) | (1,122,640) |
Total stockholders' equity | 8,531,396 | 8,795,660 |
Noncontrolling interests in consolidated real estate affiliates | 48,340 | 55,379 |
Noncontrolling interests related to long-term incentive plan common units | 54,326 | 49,369 |
Total equity | 8,634,062 | 8,900,408 |
Total liabilities, redeemable noncontrolling interests and equity | $ 23,132,598 | $ 23,349,954 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Jun. 30, 2018 | Dec. 31, 2017 |
Statement of Financial Position [Abstract] | ||
Common stock, shares authorized | 11,000,000,000 | 11,000,000,000 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common Stock, Shares, Issued | 1,041,821,913 | 1,040,382,900 |
Common stock, shares outstanding | 958,391,012 | 956,982,536 |
Preferred Stock, shares authorized | 500,000,000 | 500,000,000 |
Preferred Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred Stock, shares issued | 10,000,000 | 10,000,000 |
Preferred Stock, shares outstanding | 10,000,000 | 10,000,000 |
Common stock in treasury, shares | 55,969,390 | 55,969,390 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | |
Revenues: | ||||
Minimum rents | $ 379,312,000 | $ 349,205,000 | $ 747,835,000 | $ 698,218,000 |
Tenant recoveries | 156,155,000 | 161,926,000 | 313,157,000 | 324,982,000 |
Overage rents | 3,927,000 | 3,280,000 | 10,171,000 | 9,217,000 |
Management fees and other corporate revenues | 26,030,000 | 20,847,000 | 51,795,000 | 48,990,000 |
Other | 17,720,000 | 20,538,000 | 34,351,000 | 40,722,000 |
Total revenues | 583,144,000 | 555,796,000 | 1,157,309,000 | 1,122,129,000 |
Expenses: | ||||
Real estate taxes | 62,604,000 | 59,042,000 | 122,337,000 | 116,536,000 |
Property maintenance costs | 10,976,000 | 10,724,000 | 25,690,000 | 25,699,000 |
Marketing | 1,744,000 | 1,296,000 | 3,160,000 | 3,441,000 |
Other property operating costs | 71,752,000 | 69,590,000 | 143,504,000 | 138,893,000 |
Provision for doubtful accounts | 2,234,000 | 3,166,000 | 5,662,000 | 6,617,000 |
Property management and other costs | 36,595,000 | 39,025,000 | 76,169,000 | 80,139,000 |
General and administrative | 12,041,000 | 15,862,000 | 24,288,000 | 30,546,000 |
Provision for impairment | 0 | 0 | 38,379,000 | 0 |
Depreciation and amortization | 173,642,000 | 174,298,000 | 359,035,000 | 344,596,000 |
Total expenses | 371,588,000 | 373,003,000 | 798,224,000 | 746,467,000 |
Operating income | 211,556,000 | 182,793,000 | 359,085,000 | 375,662,000 |
Interest and dividend income | 9,518,000 | 17,452,000 | 18,667,000 | 35,388,000 |
Interest expense | (140,562,000) | (134,209,000) | (278,488,000) | (266,532,000) |
Loss on foreign currency | 0 | (3,877,000) | 0 | (694,000) |
Gain on extinguishment of debt | 0 | 55,112,000 | 0 | 55,112,000 |
Gain (loss) from changes in control of investment properties and other, net | 0 | (15,841,000) | 12,664,000 | (15,841,000) |
Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates and allocation to noncontrolling interests | 80,512,000 | 101,430,000 | 111,928,000 | 183,095,000 |
Benefit from (provision for) income taxes | 22,000 | (3,844,000) | 302,000 | (8,354,000) |
Equity in income of Unconsolidated Real Estate Affiliates | 15,030,000 | 30,732,000 | 38,869,000 | 63,946,000 |
Unconsolidated Real Estate Affiliates - gain on investment, net | 0 | 0 | 10,361,000 | 0 |
Net income | 95,564,000 | 128,318,000 | 161,460,000 | 238,687,000 |
Allocation to noncontrolling interests | (1,949,000) | (2,455,000) | (3,809,000) | (5,665,000) |
Net income attributable to GGP Inc. | 93,615,000 | 125,863,000 | 157,651,000 | 233,022,000 |
Preferred Stock dividends | (3,984,000) | (3,984,000) | (7,968,000) | (7,968,000) |
Net income attributable to common stockholders | $ 89,631,000 | $ 121,879,000 | $ 149,683,000 | $ 225,054,000 |
Earnings Per Share: | ||||
Basic (in dollars per share) | $ 0.09 | $ 0.14 | $ 0.16 | $ 0.25 |
Diluted (in dollars per share) | 0.09 | 0.13 | 0.16 | 0.24 |
Dividends declared per share (in dollars per share) | $ 0.22 | $ 0.22 | $ 0.44 | $ 0.44 |
Comprehensive Income, Net: | ||||
Net income | $ 95,564,000 | $ 128,318,000 | $ 161,460,000 | $ 238,687,000 |
Other comprehensive income (loss) | ||||
Foreign currency translation | (10,038,000) | (4,030,000) | (10,417,000) | (1,463,000) |
Net unrealized gains (losses) on other financial instruments | (43,000) | (3,000) | 8,000 | 10,000 |
Other comprehensive income (loss) | (10,081,000) | (4,033,000) | (10,409,000) | (1,453,000) |
Comprehensive income | 85,483,000 | 124,285,000 | 151,051,000 | 237,234,000 |
Comprehensive income allocated to noncontrolling interests | (1,865,000) | (2,135,000) | (3,723,000) | (5,350,000) |
Comprehensive income attributable to GGP Inc. | 83,618,000 | 122,150,000 | 147,328,000 | 231,884,000 |
Preferred Stock dividends | (3,984,000) | (3,984,000) | (7,968,000) | (7,968,000) |
Comprehensive income, net, attributable to common stockholders | $ 79,634,000 | $ 118,166,000 | $ 139,360,000 | $ 223,916,000 |
CONSOLIDATED STATEMENTS OF EQUI
CONSOLIDATED STATEMENTS OF EQUITY - USD ($) $ in Thousands | Total | Common Stock | Preferred Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Common Stock in Treasury | Noncontrolling Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units |
Beginning balance at Dec. 31, 2016 | $ 8,700,729 | $ 9,407 | $ 242,042 | $ 11,419,939 | $ (1,827,866) | $ (70,456) | $ (1,137,960) | $ 65,623 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||
Net income | 234,421 | 233,022 | 1,399 | |||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates | (3,569) | (3,569) | ||||||
Contributions to noncontrolling interest in consolidated Real Estate Affiliates | 15,258 | 0 | 15,258 | |||||
Contributions received from noncontrolling interests in consolidated Real Estate Affiliates | (11,943) | (11,943) | ||||||
Long Term Incentive Plan Common Unit grants, net | 10,759 | 795 | (743) | 10,707 | ||||
Restricted stock grants, net | 4,891 | 8 | 0 | 4,883 | ||||
Employee stock purchase program | 2,548 | 1 | 2,547 | |||||
Stock option grants, net of forfeitures | 13,841 | 4 | 13,837 | |||||
Cancellation of repurchased common shares | 0 | (40) | (52,054) | (40,258) | 92,352 | |||
Stock Repurchased During Period, Value | (77,032) | (77,032) | ||||||
Cash dividends reinvested (DRIP) in stock | (696) | 0 | 0 | (696) | 0 | |||
Other comprehensive income (loss) | (1,137) | (1,137) | ||||||
Cash distributions declared | (388,280) | (388,280) | ||||||
Cash distributions on Preferred Stock | (7,968) | (7,968) | ||||||
Fair value adjustment for noncontrolling interest in Operating Partnership | 10,346 | 10,346 | ||||||
Ending balance at Jun. 30, 2017 | 8,503,560 | 9,380 | 242,042 | 11,400,989 | (2,032,093) | (71,593) | (1,122,640) | 77,475 |
New Accounting Pronouncement or Change in Accounting Principle, Cumulative Effect of Change on Equity or Net Assets | (16,864) | (16,864) | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||
Common Stock, Value, Issued | 10,130 | |||||||
Beginning balance at Dec. 31, 2017 | 8,900,408 | 10,130 | 242,042 | 11,845,532 | (2,107,498) | (71,906) | (1,122,640) | 104,748 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||
Net income | 158,821 | 157,651 | 1,170 | |||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates | (2,888) | (2,888) | ||||||
Contributions received from noncontrolling interests in consolidated Real Estate Affiliates | (4,998) | (4,998) | ||||||
Long Term Incentive Plan Common Unit grants, net | 4,634 | 4,634 | ||||||
Restricted stock grants, net | 5,007 | 10 | 4,997 | |||||
Employee stock purchase program | 1,798 | 1 | 1,797 | |||||
Stock option grants, net of forfeitures | 4,118 | 2 | 4,116 | |||||
Stock Issued During Period, Value, New Issues | 1,369 | 1 | 1,368 | |||||
Cash dividends reinvested (DRIP) in stock | 0 | (245) | (245) | |||||
Other comprehensive income (loss) | (10,323) | (10,323) | ||||||
Cash distributions declared | (421,447) | (421,447) | ||||||
Cash distributions on Preferred Stock | (7,968) | (7,968) | ||||||
Fair value adjustment for noncontrolling interest in Operating Partnership | 22,395 | 22,395 | ||||||
Ending balance at Jun. 30, 2018 | 8,634,062 | $ 10,144 | $ 242,042 | $ 11,880,450 | $ (2,396,371) | $ (82,229) | $ (1,122,640) | $ 102,666 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||
Common Stock, Value, Issued | $ 10,144 |
CONSOLIDATED STATEMENTS OF EQU6
CONSOLIDATED STATEMENTS OF EQUITY (Parenthetical) - $ / shares | 6 Months Ended | |
Jun. 30, 2018 | Jun. 30, 2017 | |
Statement of Stockholders' Equity [Abstract] | ||
Long Term Incentive Common Unit grants, net (in shares) | 238,655 | 528,617 |
Restricted stock grants, net (in shares) | 1,000,143 | 738,687 |
Employee stock purchase program (in shares) | 80,522 | 103,177 |
Stock option exercised (in shares) | 249,508 | 406,383 |
Treasury stock purchase (in shares) | 0 | 3,365,976 |
OP unit conversion to common stock (in shares) | 67,064 | 0 |
Cash dividends reinvested (DRIP) in stock (in shares) | 11,239 | 28,693 |
Cash distributions declared (in dollars per share) | $ 0.44 | $ 0.44 |
Cancellation of repurchased common shares (in shares) | 0 | 3,993,237 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) | 6 Months Ended | |
Jun. 30, 2018 | Jun. 30, 2017 | |
Cash Flows provided by Operating Activities: | ||
Net income | $ 161,460,000 | $ 238,687,000 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Equity in income of Unconsolidated Real Estate Affiliates | (38,869,000) | (63,946,000) |
Distributions received from Unconsolidated Real Estate Affiliates | 46,256,000 | 52,876,000 |
Provision for doubtful accounts | 5,662,000 | 6,617,000 |
Depreciation and amortization | 359,035,000 | 344,596,000 |
Amortization/write-off of deferred finance costs | 5,544,000 | 5,972,000 |
Accretion/write-off of debt market rate adjustments | (2,230,000) | (2,181,000) |
Amortization of intangibles other than in-place leases | 7,150,000 | 18,857,000 |
Straight-line rent amortization | (594,000) | (493,000) |
Deferred income taxes | (1,692,000) | 4,817,000 |
Gain on dispositions, net | 0 | (2,515,000) |
Unconsolidated Real Estate Affiliates - gain on investment, net | (10,361,000) | 0 |
Gain (loss) from changes in control of investment properties and other, net | (12,664,000) | 15,841,000 |
Provision for impairment | 38,379,000 | 0 |
Gain on extinguishment of debt | 0 | (55,112,000) |
Loss on foreign currency | 0 | 694,000 |
Net changes: | ||
Accounts and notes receivable, net | 5,963,000 | (259,000) |
Prepaid expenses and other assets | 32,811,000 | (38,556,000) |
Deferred expenses, net | (21,577,000) | (22,010,000) |
Accounts payable and accrued expenses | (50,045,000) | (45,441,000) |
Other, net | 13,803,000 | 24,008,000 |
Net cash provided by operating activities | 538,031,000 | 482,452,000 |
Cash Flows (used in) provided by Investing Activities: | ||
Acquisition of real estate and property additions | 0 | (49,062,000) |
Development of real estate and property improvements | (361,966,000) | (269,820,000) |
Loans to joint venture partners | (5,772,000) | (47,205,000) |
Proceeds from repayment of loans to joint venture partners | 80,000,000 | 47,076,000 |
Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates | 60,960,000 | 39,622,000 |
Contributions to Unconsolidated Real Estate Affiliates | (82,637,000) | (44,755,000) |
Distributions received from Unconsolidated Real Estate Affiliates in excess of income | 124,792,000 | 62,792,000 |
Net cash (used in) provided by investing activities | (184,623,000) | (261,352,000) |
Cash Flows used in Financing Activities: | ||
Proceeds from refinancing/issuance of mortgages, notes and loans payable | 790,000,000 | 575,000,000 |
Principal payments on mortgages, notes and loans payable | (677,926,000) | (368,669,000) |
Deferred finance costs | (213,000) | (965,000) |
Treasury stock purchases | 0 | (77,032,000) |
Cash contributions from noncontrolling interests in consolidated real estate affiliates | 0 | 15,258,000 |
Cash distributions to noncontrolling interests in consolidated real estate affiliates | (2,888,000) | (3,569,000) |
Cash distributions paid to common stockholders | (421,374,000) | (618,830,000) |
Cash distributions reinvested (DRIP) in common stock | 245,000 | 696,000 |
Cash distributions paid to preferred stockholders | (7,968,000) | (7,968,000) |
Cash distributions and redemptions paid to unit holders | (6,361,000) | (10,515,000) |
Other, net | 5,705,000 | 9,799,000 |
Net cash used in financing activities | (320,780,000) | (486,795,000) |
Effect of foreign exchange rates on cash and cash equivalents | 0 | (694,000) |
Net change in cash, cash equivalents and restricted cash | 32,628,000 | (266,389,000) |
Cash, cash equivalents and restricted cash at beginning of period | 231,939,000 | 531,705,000 |
Cash, cash equivalents and restricted cash at end of period | 264,567,000 | 265,316,000 |
Supplemental Disclosure of Cash Flow Information: | ||
Interest paid | 284,668,000 | 273,321,000 |
Interest capitalized | 9,385,000 | 3,457,000 |
Income taxes paid | 2,358,000 | 6,362,000 |
Accrued capital expenditures included in accounts payable and accrued expenses | $ 243,924,000 | $ 105,416,000 |
ORGANIZATION
ORGANIZATION | 6 Months Ended |
Jun. 30, 2018 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
ORGANIZATION | ORGANIZATION Readers of this Quarterly Report should refer to the Company's (as defined below) audited consolidated financial statements for the year ended December 31, 2017 which are included in the Company's Annual Report on Form 10-K (our "Annual Report") for the fiscal year ended December 31, 2017 (Commission File No. 1-34948), as certain footnote disclosures which would substantially duplicate those contained in our Annual Report have been omitted from this Quarterly Report. In the opinion of management, all adjustments necessary for a fair presentation (which include only normal recurring adjustments) have been included in this Quarterly Report. Unless context otherwise requires, capitalized terms used, but not defined in this Quarterly Report, have the same meanings as in our Annual Report. General GGP Inc. ("GGP" or the "Company"), a Delaware corporation, was organized in July 2010 and is a self-administered and self-managed real estate investment trust, referred to as a "REIT". In these notes, the terms "we", "us" and "our" refer to GGP and its subsidiaries. GGP, through its subsidiaries and affiliates, is an owner and operator of retail properties. As of June 30, 2018 , we are the owner, either entirely or with joint venture partners, of 125 retail properties. Substantially all of our business is conducted through GGP Operating Partnership, LP ("GGPOP"), GGP Nimbus, LP ("GGPN") and GGP Limited Partnership ("GGPLP", and together with GGPN and GGPOP, the "Operating Partnerships"), subsidiaries of GGP. The Operating Partnerships own an interest in the properties that are part of the consolidated financial statements of GGP. As of June 30, 2018 , GGP held approximately a 99% common equity ownership (without giving effect to the potential conversion of the Preferred Units and LTIP Units, each as defined below) of GGPLP and GGPN, while the remaining 1% was held by limited partners and certain previous contributors of properties to GGPOP. GGPOP is the general partner of, and owns a 1.5% equity interest in GGPN and GGPLP. GGPOP has common units of limited partnership ("Common Units"), which are redeemable for cash or, at our option, shares of GGP common stock. It also has preferred units of limited partnership interest ("Preferred Units"), of which, certain Preferred Units can be converted into Common Units and then redeemed for cash or, at our option, shares of GGP common stock ( Note 8 ). GGPOP also has full value long term incentive plan units and appreciation only long term incentive plan units (collectively "LTIP Units"), which are redeemable for cash or, at our option, shares of GGP common stock ( Note 10 ). In addition to holding ownership interests in various joint ventures, the Operating Partnerships generally conduct their operations through General Growth Management, Inc. ("GGMI"), General Growth Services, Inc. ("GGSI") and GGPLP REIT Services, LLC ("GGPRS"). GGMI and GGSI are taxable REIT subsidiaries ("TRS"s), which provide management, leasing, tenant coordination, business development, marketing, strategic partnership and other services for a majority of our Unconsolidated Real Estate Affiliates (defined below) and for substantially all of our Consolidated Properties, as defined below. GGSI also serves as a contractor to GGMI for these services. GGPRS generally provides financial, accounting, tax, legal, development, and other services to our Consolidated Properties. We refer to our ownership interests in properties in which we own a majority or controlling interest and are consolidated under accounting principles generally accepted in the United States of America ("GAAP") as the "Consolidated Properties." We also own interests in certain properties through joint venture entities in which we own a noncontrolling interest ("Unconsolidated Real Estate Affiliates") and we refer to those properties as the "Unconsolidated Properties". As previously announced, we had reached an agreement with Brookfield Property Partners L.P. ("BPY"), pursuant to which, among other things, BPY will acquire all of our outstanding shares of common stock, other than those that BPY and its affiliates already own. The transactions provide for distribution and consideration per GGP share of up to $23.50 in cash or a choice of either one BPY limited partnership unit or one newly created BPY U.S. REIT share of Brookfield Property REIT Inc. ("BPR"), the successor to GGP, subject to proration in each case, based on aggregate cash amount of $9.25 billion . The BPR shares were structured with the intention of providing an economic return equivalent to BPY units, including identical distributions. BPR shareholders will have the right to exchange each BPR share for one BPY unit or the cash equivalent of one BPY unit at the election of BPY. On July 26, 2018, the company held a special meeting of its common stockholders. At the special meeting, holders of record of GGP common stock on June 22, 2018, the record date for the special meeting, voted upon and approved the transactions. The completion of the transactions remains subject to certain customary closing conditions. The company expects that the transactions will be completed by the end of August this year. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 6 Months Ended |
Jun. 30, 2018 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Principles of Consolidation and Basis of Presentation The accompanying consolidated financial statements include the accounts of GGP, our subsidiaries and joint ventures in which we have a controlling interest. For consolidated joint ventures, the noncontrolling partner's share of the assets, liabilities and operations of the joint ventures (generally computed as the joint venture partner's ownership percentage) is included in noncontrolling interests in consolidated real estate affiliates as permanent equity of the Company. Intercompany balances and transactions have been eliminated. Noncontrolling interests are included on our Consolidated Balance Sheets related to the Common, Preferred, and LTIP Units of GGPOP and are presented either as redeemable noncontrolling interests or as noncontrolling interests in our permanent equity. E ach of the Operating Partnerships and our consolidated joint ventures are variable interest entities as the limited partners do not have substantive kick-out rights or substantive participating rights. However, as the Company holds a majority voting interest in the Operating Partnerships and our consolidated joint ventures, it qualifies for the exemption from providing certain of the disclosure requirements associated with variable interest entities. We operate in a single reportable segment, which includes the operation, development and management of retail and other rental properties. Our portfolio is targeted to a range of market sizes and consumer tastes. Each of our operating properties is considered a separate operating segment, as each property earns revenues and incurs expenses, individual operating results are reviewed and discrete financial information is available. The Company's chief operating decision maker is comprised of a team of several members of executive management who use Company NOI in assessing segment operating performance. We do not distinguish or group our consolidated operations based on geography, size or type for purposes of making property operating decisions. Our operating properties have similar economic characteristics and provide similar products and services to our tenants. There are no individual operating segments that are greater than 10% of combined revenue, Company NOI or combined assets. Company NOI excludes certain non-cash and non-comparable items such as straight-line rent, depreciation expense and intangible asset and liability amortization, which are a result of our emergence from bankruptcy, acquisition accounting and other capital contribution or restructuring events. Further, all material operations are within the United States and no customer or tenant comprises more than 10% of consolidated revenues. As a result, the Company's operating properties are aggregated into a single reportable segment. Properties Real estate assets are stated at cost less any provisions for impairments. Expenditures for significant betterments and improvements are capitalized. Maintenance and repairs are charged to expense when incurred. Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. Real estate taxes, interest costs, and internal costs associated with leasing and development overhead incurred during construction periods are capitalized. Capitalization is based on qualified expenditures and interest rates. Capitalized real estate taxes, interest costs, and internal costs associated with leasing and development overhead are amortized over lives which are consistent with the related assets. Pre-development costs, which generally include legal and professional fees and other third-party costs directly related to the construction assets, are capitalized as part of the property being developed. In the event a development is no longer deemed to be probable of occurring, the capitalized costs are expensed (see also our impairment policies in this note below). We periodically review the estimated useful lives of our properties, and may adjust them as necessary. The estimated useful lives of our properties range from 10 - 45 years. Depreciation or amortization expense is computed using the straight-line method based upon the following estimated useful lives: Years Buildings and improvements 10 - 45 Equipment and fixtures 3 - 20 Tenant improvements Shorter of useful life or applicable lease term Reclassifications In November 2016, the FASB issued ASU 2016-18 which requires that a statement of cash flows explain the change during the reporting period in the total of cash, cash equivalents and restricted cash or restricted cash equivalents. The Company adopted this guidance on December 31, 2017, which changes our statements of cash flows and related disclosures for all periods presented. The following is a summary of our cash, cash equivalents and restricted cash total as presented in our statements of cash flows for the six months ended June 30, 2018 and 2017 : Six Months Ended June 30, 2018 2017 Cash and cash equivalents $ 194,675 $ 227,626 Restricted cash 69,892 37,690 Total cash, cash equivalents and restricted cash shown in the statement of cash flows $ 264,567 $ 265,316 For the six months ended June 30, 2017 the changes in restricted cash related to cash flows provided by operating activities of $16.0 million , restricted cash related to cash flows used in investing activities of $0.4 million and restricted cash related to cash flows used in financing activities of $2.8 million were reclassified. Acquisitions of Operating Properties ( Note 3 ) Acquisitions of properties are typically accounted for as acquisitions of assets rather than acquisitions of a business. Accordingly, the results of operations of acquired properties have been included in the results of operations from the respective dates of acquisition and acquisition costs are capitalized. Estimates of future cash flows and other valuation techniques are used to allocate the purchase price of acquired property between land, buildings and improvements, equipment, assumed debt liabilities and identifiable intangible assets and liabilities such as amounts related to in-place tenant leases, acquired above and below-market tenant and ground leases, and tenant relationships. Identifiable intangible assets and liabilities are calculated for above-market and below-market tenant and ground leases where we are either the lessor or the lessee. The difference between the contractual rental rates and our estimate of market rental rates is measured over a period equal to the remaining non-cancelable term of the leases, including significantly below-market renewal options for which exercise of the renewal option appears to be reasonably assured. The remaining term of leases with renewal options at terms significantly below market reflect the assumed exercise of such below-market renewal options and assume the amortization period would coincide with the extended lease term. The gross asset balances of the in-place value of tenant leases are included in buildings and equipment in our Consolidated Balance Sheets. Gross Asset Accumulated Amortization Net Carrying Amount As of June 30, 2018 Tenant leases: In-place value $ 285,145 $ (145,194 ) $ 139,951 As of December 31, 2017 Tenant leases: In-place value $ 347,232 $ (181,088 ) $ 166,144 The above-market tenant leases and below-market ground leases are included in prepaid expenses and other assets ( Note 13 ); the below-market tenant leases, above-market ground leases and above-market headquarters office lease are included in accounts payable and accrued expenses ( Note 14 ) in our Consolidated Balance Sheets. Amortization/accretion of all intangibles, including the intangibles in Note 13 and Note 14 , had the following effects on our income from continuing operations: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Amortization/accretion effect on continuing operations $ (14,826 ) $ (16,399 ) $ (30,866 ) $ (41,318 ) Future amortization/accretion of all intangibles, including the intangibles in Note 13 and Note 14 , is estimated to decrease results from continuing operations as follows: Year Amount 2018 Remaining $ 20,497 2019 28,966 2020 19,567 2021 13,908 2022 12,579 Investments in Unconsolidated Real Estate Affiliates ( Note 5 ) We account for investments in joint ventures where we own a non-controlling joint interest using either the equity method or the cost method. If we have significant influence but not control over the investment, we utilize the equity method. If we have neither control nor significant influence, we utilize the cost method. Under the equity method, the cost of our investment is adjusted for our share of the earnings of such Unconsolidated Real Estate Affiliates from the date of acquisition, increased by our contributions and reduced by distributions received. Under the cost method, the cost of our investment is not adjusted for our share of the earnings of such Unconsolidated Real Estate Affiliates from the date of acquisition and distributions are treated as earnings when received. To determine the method of accounting for partially owned joint ventures, we evaluate the characteristics of associated entities and determine whether an entity is a variable interest entity ("VIE"). A limited partnership or other similar entity is considered a VIE unless a simple majority of limited partners (excluding limited partners that are under common control with the general partner) have substantive kick-out rights or participating rights. Accounting guidance amended the following: (i) modified the evaluation of whether limited partnerships and similar legal entities are VIEs or voting interest entities, (ii) eliminated the presumption that a general partner should consolidate a limited partnership, (iii) affected the consolidation analysis of reporting entities that are involved with VIEs, and (iv) provided a scope exception for certain entities. If an entity is determined to be a VIE, we determine which party is the primary beneficiary by analyzing whether we have both the power to direct the entity's significant economic activities and the obligation to absorb potentially significant losses or receive potentially significant benefits. Significant judgments and assumptions inherent in this analysis include the nature of the entity's operations, future cash flow projections, the entity's financing and capital structure, and contractual relationship and terms. Primary risks associated with our VIEs include the potential of funding the entities' debt obligations or making additional contributions to fund the entities' operations. Generally, the operating agreements with respect to our Unconsolidated Real Estate Affiliates provide that assets, liabilities and funding obligations are shared in accordance with our ownership percentages. Therefore, we generally also share in the profit and losses, cash flows and other matters relating to our Unconsolidated Real Estate Affiliates in accordance with our respective ownership percentages. Except for Retained Debt (as described in Note 5 ), differences between the carrying amount of our investment in the Unconsolidated Real Estate Affiliates and our share of the underlying equity of our Unconsolidated Real Estate Affiliates are typically amortized over lives ranging from 5 to 45 years. When cumulative distributions exceed our investment in the joint venture, the investment is reported as a liability in our consolidated financial statements. The liability is limited to our maximum potential obligation to fund contractual obligations, including recourse related to certain debt obligations. Partially owned, joint ventures over which we have controlling financial interest are consolidated in our consolidated financial statements. In determining if we have a controlling financial interest, we consider factors such as ownership interest, authority to make decisions, kick-out rights and substantive participating rights. Partially owned joint ventures where we do not have a controlling financial interest, but have the ability to exercise significant influence, are accounted for using the equity method. To the extent that we contribute assets to a joint venture accounted for using the equity method, our investment in the joint venture is recorded at the fair value of the consideration of the assets that were contributed to the joint venture. We will recognize gains and losses on the contribution of our real estate to joint ventures, relating to our entire investment in the property, to the extent the buyer is independent of the Company, the collection of the sales price is reasonably assured, and we will not be required to support the operations of the property or its related obligations to an extent greater than our proportionate interest. The combined summarized financial information of unconsolidated joint ventures is disclosed in Note 5 to the Consolidated Financial Statements. We continually analyze and assess reconsideration events, including changes in the factors mentioned above, to determine if the consolidation treatment remains appropriate. Decisions regarding consolidation of partially owned entities frequently require significant judgment by our management. Revenue Recognition and Related Matters Minimum rents are recognized on a straight-line basis over the terms of the related operating leases, including the effect of any free rent periods. Minimum rents also include lease termination income collected from tenants to allow for the tenant to vacate their space prior to their scheduled termination dates, as well as accretion related to above-market and below-market tenant leases on acquired properties and properties that were recorded at fair value at the emergence from bankruptcy. Overage rent is paid by a tenant when the tenant's sales exceed an agreed upon minimum amount and is recognized on an accrual basis once tenant sales exceed contractual tenant lease thresholds and is calculated by multiplying the sales in excess of the minimum amount by a percentage defined in the lease. Tenant recoveries are established in the leases or computed based upon a formula related to real estate taxes, insurance and other property operating expenses and are generally recognized as revenues in the period the related costs are incurred. Accounting for real estate sales distinguishes between sales to a customer or non-customer for purposes of revenue recognition. Once we, as the seller, determine that we have a contract, we will identify each distinct non-financial asset promised to the counter-party and whether the counter-party obtains control and transfers risks and rewards of ownership of each non-financial asset to determine if we should derecognize the asset. We provide an allowance for doubtful accounts against the portion of accounts receivable including straight-line rents, which is estimated to be uncollectible. Such allowances are reviewed each period based upon our recovery experience and the specific facts of each outstanding amount. Management Fees and Other Corporate Revenues Management fees and other corporate revenues primarily represent management and leasing fees, development fees, financing fees and fees for other ancillary services performed for the benefit of certain of the Unconsolidated Real Estate Affiliates. Management fees are reported at 100% of the revenue earned from the joint venture in management fees and other corporate revenues on our Consolidated Statements of Comprehensive Income. Our share of the management fee expense incurred by the Unconsolidated Real Estate Affiliates is reported within equity in income of Unconsolidated Real Estate Affiliates on our Consolidated Statements of Comprehensive Income and in property management and other costs in the Condensed Combined Statements of Income in Note 5 . The following table summarizes the management fees from affiliates and our share of the management fee expense: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Management fees from affiliates $ 26,030 $ 20,847 $ 51,795 $ 48,990 Management fee expense (10,287 ) (8,443 ) (20,779 ) (17,246 ) Net management fees from affiliates $ 15,743 $ 12,404 $ 31,016 $ 31,744 Based upon the new revenue recognition guidance, we determined that typical management fees including property and asset management, construction and development management services, leasing services, property acquisition and disposition services and financing services, needed to be evaluated for each separate performance obligation included in the contract in order to determine timing of revenue recognition. Revenues from contracts within the scope of the new revenue recognition guidance were $50.6 million for the six months ended June 30, 2018 . Management determined that property and asset management and construction and development management services each represent a series of stand-ready performance obligations satisfied over time with each day of service being a distinct performance obligation. For property and asset management services, we are compensated for our services through a monthly management fee earned based on a specified percentage of the monthly rental income or rental receipts generated from the property under management. For construction and development services, we are compensated for planning, administering and monitoring the design and construction of projects at our joint venture properties typically based on a percentage of project costs, hourly rate of development staff or a fixed fee. Revenues from such contracts were $43.7 million for the six months ended June 30, 2018 and are recognized over the life of the applicable contract. Conversely, leasing services, property acquisition and disposition services and financing services are each considered to be a single performance obligation, satisfied as of a point in time. Our fee is paid upon the occurrence of certain contractual event(s) that may be contingent and pattern of revenue recognition may differ from the timing of payment. For these services, the obligation is the execution of the lease, closing of the sale or acquisition, or closing of the financing or refinancing. As such, revenues are recognized at the point in time when the respective obligation has been satisfied. Revenues from such contracts were $6.9 million for the six months ended June 30, 2018 . Impairment Operating properties We regularly review our consolidated properties for potential impairment indicators whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Impairment indicators are assessed separately for each property and include, but are not limited to, significant decreases in real estate property net operating income, significant decreases in occupancy percentage, debt maturities, changes in management's intent with respect to the properties and prevailing market conditions. If an indicator of potential impairment exists, the property is tested for recoverability by comparing its carrying amount to the estimated future undiscounted cash flows. Although the carrying amount may exceed the estimated fair value of certain properties, a real estate asset is only considered to be impaired when its carrying amount cannot be recovered through estimated future undiscounted cash flows. To the extent an impairment provision is determined to be necessary, the excess of the carrying amount of the property over its estimated fair value is expensed to operations. In addition, the impairment provision is allocated proportionately to adjust the carrying amount of the asset group. The adjusted carrying amount, which represents the new cost basis of the property, is depreciated over the remaining useful life of the property. Although we may market a property for sale, there can be no assurance that the transaction will be complete until the sale is finalized. However, GAAP requires us to utilize the Company's expected holding period of our properties when assessing recoverability. If we cannot recover the carrying value of these properties within the planned holding period, we will estimate the fair values of the assets and record impairment charges for properties when the estimated fair value is less than their carrying value. Impairment indicators for pre-development costs, which are typically costs incurred during the beginning stages of a potential development and construction in progress, are assessed by project and include, but are not limited to, significant changes in the Company's plans with respect to the project, significant changes in projected completion dates, tenant demand, anticipated revenues or cash flows, development costs, market factors and sustainability of development projects. Impairment charges are recorded in the Consolidated Statements of Comprehensive Income when the carrying value of a property is not recoverable and it exceeds the estimated fair value of the property, which can occur in accounting periods preceding disposition and/or in the period of disposition. During the six months ended June 30, 2018 , we recorded a $38.4 million impairment charge on our Consolidated Statements of Comprehensive Income related to one operating property that has non-recourse debt maturing during 2019 that exceeds the fair value of the operating property. No provisions for impairment were recognized for the three months ended June 30, 2018 . No provisions for impairment were recognized for the three and six months ended June 30, 2017 . Changes in economic and operating conditions that occur subsequent to our review of recoverability of our properties could impact the assumptions used in that assessment and could result in future impairment if assumptions regarding those properties differ from actual results. Investment in Unconsolidated Real Estate Affiliates A series of operating losses of an investee or other factors may indicate that an other-than-temporary decline in value of our investment in an Unconsolidated Real Estate Affiliate has occurred. The investment in each of the Unconsolidated Real Estate Affiliates is evaluated for valuation declines below the carrying amount. Accordingly, in addition to the property-specific impairment analysis that we performed for such joint ventures (as part of our operating property impairment process described above), we also considered whether there were other-than-temporary declines with respect to the carrying values of our Unconsolidated Real Estate Affiliates. No impairments related to our investments in Unconsolidated Real Estate Affiliates were recognized for the three and six months ended June 30, 2018 and 2017 . Changes in economic and operating conditions that occur subsequent to our review of recoverability of our investments in Unconsolidated Real Estate Affiliates could impact the assumptions used in that assessment and could result in future impairment if assumptions regarding those investments differ from actual results. Notes Receivable Notes receivable are evaluated for impairment at least quarterly. Impairment occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is considered to be impaired, we record an allowance through the provision for loan losses to reduce the carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. No impairments related to our notes receivable were recognized for the three and six months ended June 30, 2018 and 2017 . Held for Disposition As of June 30, 2018, a non-refundable deposit of significance was received from the buyer for one property, making the sale probable. Therefore, the property was considered held for disposition as of June 30, 2018. Total assets held for disposition were $120.7 million , which included $119.4 million of net investment in real estate, and total liabilities held for disposition were $100.7 million , which included $100.0 million of mortgages, notes and loans payable. The property was subsequently sold on July 13, 2018 ( Note 17 ). Fair Value Measurements ( Note 4 ) The accounting principles for fair value measurements establish a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: • Level 1 - defined as observable inputs such as quoted prices for identical assets or liabilities in active markets; • Level 2 - defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and • Level 3 - defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. Note 4 includes a discussion of properties measured at fair value on a non-recurring basis using Level 2 and Level 3 inputs and the fair value of debt, which is estimated on a recurring basis using Level 2 and Level 3 inputs. Note 8 includes a discussion of certain redeemable noncontrolling interests that are measured at fair value using Level 1 inputs. Concentrations of Credit Risk Financial instruments that potentially subject us to significant concentrations of credit risk consist principally of cash and cash equivalents. We are exposed to credit risk with respect to cash held at various financial institutions and access to our credit facility. Our credit risk exposure with regard to our cash and the $1.5 billion , including the uncommitted accordion feature, available under our credit facility is spread among a diversified group of investment grade financial institutions. We had $260.0 million outstanding and no amount outstanding under our credit facility as of June 30, 2018 and December 31, 2017 , respectively. Recently Issued Accounting Pronouncements Based upon the new revenue recognition guidance, revenue recognized for the three and six months ended June 30, 2018 is not significantly different as compared to what would have been recognized in the same period under guidance that was in effect before the change. Effective January 1, 2018, companies are required to apply a five-step model in accounting for revenue. The core principle of the revenue model is that a company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Lease contracts are excluded from this revenue recognition criteria; however, the sale of real estate is required to follow the new model. Expanded quantitative and qualitative disclosures regarding revenue recognition are required for contracts that are subject to this pronouncement. The new standard can be adopted either retrospectively to each prior reporting period presented or on a modified retrospective approach as a cumulative effect adjustment as of the date of adoption. The Company adopted the model effective January 1, 2018 using the modified retrospective approach for implementation. We elected to use the practical expedient to apply the model only to contracts not yet completed as of the date of adoption. The adoption resulted in a cumulative-effect adjustment to increase equity as of January 1, 2018 of approximately $1.90 million related to changes in the revenue recognition pattern of lease commissions earned by the Company from our joint ventures and the sale of condos in our Unconsolidated Real Estate Affiliates ( Note 5 ). In February 2016, the FASB issued Accounting Standards Update ("ASU") 2016-02 which will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. Under ASU 2016-02, a lessee will be required to recognize assets and liabilities for leases with lease terms of more than 12 months. Lessor accounting remains substantially similar to current GAAP. However, leasing costs that are currently eligible to be capitalized as initial direct costs are limited by ASU 2016-02. In addition, disclosures of leasing activities are to be expanded to include qualitative along with specific quantitative information. For public entities, ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. ASU 2016-02 mandates a modified retrospective transition method. The Company expects to adopt this guidance on January 1, 2019 and will continue to evaluate the potential impact of this pronouncement on its consolidated financial statements until the guidance becomes effective. In June 2016, the FASB issued ASU 2016-13 which changes the model for the measurement of credit losses on financial instruments. Specifically, the amendments in the ASU replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The amendments in this ASU will be effective for the Company January 1, 2020 with early adoption permitted on January 1, 2019. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements. In October 2016, the FASB issued ASU 2016-16 which changed the current income tax accounting for intra-entity asset sales to be only for inventory. The Company adopted this standard effective January 1, 2018. For those companies that did not recognize the income tax impact of a sale other than inventory before the adoption date, the new ASU was applied on a modified retrospective basis, with a cumulative-effect adjustment directly to retained earnings as of January 1, 2018. This resulted in a cumulative-effect adjustment to decrease retained earnings by the unamortized balance of the $18.8 million prepaid asset established in December 2016. In November 2016, the FASB issued ASU 2016-18 which requires that a statement of cash flows explain the change during the reporting period in the total of cash, cash equivalents and restricted cash or restricted cash equivalents. This standard is effective for public entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The Company adopted this guidance on December 31, 2017, which changes our statements of cash flows and related disclosures for all periods presented. In February 2017, the FASB issued ASU 2017-05 which clarifies the accounting for the derecognition of nonfinancial assets by eliminating the exception in current GAAP for transfers of investments in real estate entities (including equity method investments). The amendments in this update provide guidance on the accounting of partial sales of nonfinancial assets and contributions of nonfinancial assets to a joint venture or other noncontrolling investee. Once this guidance is adopted, an entity would use the guidance in the new revenue recognition standard (discussed above) to determine whether it is transferring multiple, distinct assets and would recognize a gain or loss for each distinct asset transferred. When an entity transfers nonfinancial assets included in a subsidiary and retains or receives an equity interest, it first determines whether it has retained a controlling financial interest in the subsidiary. If so, the entity does not derecognize the assets and accounts for the sale of noncontrolling interest in the subsidiary under the consolidation guidance covering decreases in ownership which would result in recognizing a gain or loss. If an entity retains or receives a noncontrolling interest in the entity that owns the asset post-sale, that noncontrolling interest is considered noncash consideration and is included in the transaction price at its fair value. The retained noncontrolling interest is included at its fair value and results in an entity recognizing 100% of the gain on sale of the asset. The Company adopted this standard as of January 1, 2018 using the modified retrospective approach for implementation. We elected to use the practical expedient to apply the standard only to contracts not yet completed |
ACQUISITIONS, SALES AND JOINT V
ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY | 6 Months Ended |
Jun. 30, 2018 | |
Business Combinations [Abstract] | |
ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY | ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY On January 29, 2018, we completed the sale of a 49.49% joint venture interest in the Sears Box at Oakbrook Center for a sales price of $44.7 million , which resulted in a gain of $12.7 million recognized in gain from changes in control of investment properties and other for the six months ended June 30, 2018 . On September 15, 2016, joint ventures we formed with Simon Property Group and Authentic Brands Group LLC ("ABG") acquired Aeropostale, Inc. ("Aeropostale") for $80.0 million in total cash which included cash for working capital requirements of the retail business. The intellectual property and brand related assets were assigned to the Aero IpCo, LLC venture ("IPCO") and the assets and liabilities necessary to run the stores were assigned to the Aero OpCo, LLC venture ("OPCO"). In connection with the transaction, our total investment was $20.4 million of cash contributed to the ventures for an effective ownership of approximately 26% in the two joint ventures. Aeropostale is a tenant at certain properties for which we receive rental income included in minimum rents on the Consolidated Statements of Operations and Comprehensive Income. On December 29, 2017, we sold approximately 54% of our interest in IPCO to ABG for a sales price of $16.6 million , which resulted in a gain of $12.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income for the year ended December 31, 2017. On March 30, 2018, ABG exercised their call right to purchase our remaining 46% interest in IPCO for a sales price of $13.9 million , which resulted in a gain of $10.4 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income for the six months ended June 30, 2018 . In addition, we invested $30.5 million in ABG units on December 29, 2017. The investment is considered a cost method investment and is included in investment in Unconsolidated Real Estate Affiliates on the Consolidated Balance Sheets. On June 30, 2017, we conveyed Lakeside Mall to the lender in full satisfaction of $144.5 million in outstanding debt. This transaction resulted in a $55.1 million gain on extinguishment of debt for the three and six months ended June 30, 2017 . On June 9, 2017, we closed on the acquisition of our joint venture partner's 50% interest in Neshaminy Mall located in Bensalem, Pennsylvania for a gross purchase price of $65.0 million . Post acquisition, we own 100% of the mall. Prior to the acquisition of the remaining interest, the carrying value for our investment was $55.2 million . As a result of this acquisition, the implied fair value of our previous investment in Neshaminy Mall is $33.7 million , resulting in a loss of $21.5 million , recognized in loss from changes in control of investment properties and other for the three and six months ended June 30, 2017 . On May 12, 2017, we closed on the sale of Red Cliffs Mall in St. George, Utah for $39.1 million . The transaction netted proceeds of approximately $36.3 million and resulted in a gain on sale of $5.6 million recognized in gain from changes in control of investment properties and other for the three and six months ended June 30, 2017 . |
FAIR VALUE
FAIR VALUE | 6 Months Ended |
Jun. 30, 2018 | |
Fair Value Disclosures [Abstract] | |
FAIR VALUE | FAIR VALUE Nonrecurring Fair Value Measurements We estimate fair value relating to impairment assessments based upon discounted cash flow and direct capitalization models that include all projected cash inflows and outflows over a specific holding period, or the negotiated sales price, if applicable. Such projected cash flows are comprised of contractual rental revenues and forecasted rental revenues and expenses based upon market conditions and expectations for growth. Capitalization rates and discount rates utilized in these models are based on a reasonable range of current market rates for each property analyzed. Based upon these inputs, we determined that our valuations of properties using a discounted cash flow or a direct capitalization model were classified within Level 3 of the fair value hierarchy. For our properties for which the estimated fair value was based on negotiated sales prices, we determined that our valuation was classified within Level 2 of the fair value hierarchy. The following table summarizes certain of our assets that are measured at fair value on a nonrecurring basis as a result of impairment charges recorded during the six months ended June 30, 2018 . No impairment charges were recognized during the six months ended June 30, 2017 . Total Fair Value Measurement Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Provisions for Impairment Six Months Ended June 30, 2018 Investments in real estate (1) $ 71,181 $ — $ — $ 71,181 $ 38,379 _______________________________________________________________________________ (1) Refer to Note 2 for more information regarding impairment. Investments in real estate includes consolidated properties and Unconsolidated Real Estate Affiliates. Unobservable Quantitative Input Rate Discount rates 9.75% Terminal capitalization rates 10.25% Disclosure of Fair Value of Financial Instruments The fair values of our financial instruments approximate their carrying amount in our consolidated financial statements except for debt. Management's estimates of fair value are presented below for our debt as of June 30, 2018 and December 31, 2017 . June 30, 2018 December 31, 2017 Carrying Amount (1) Estimated Fair Value Carrying Amount (2) Estimated Fair Value Fixed-rate debt $ 10,618,364 $ 10,441,443 $ 10,420,252 $ 10,467,262 Variable-rate debt 2,229,271 2,244,670 2,412,207 2,415,457 $ 12,847,635 $ 12,686,113 $ 12,832,459 $ 12,882,719 (1) Includes net market rate adjustments of $21.3 million and deferred financing costs of $25.0 million , net. (2) Includes net market rate adjustments of $23.5 million and deferred financing costs of $30.3 million , net. The fair value of our Junior Subordinated Notes approximates their carrying amount as of June 30, 2018 and December 31, 2017 . We estimated the fair value of mortgages, notes and other loans payable using Level 2 and Level 3 inputs based on recent financing transactions, estimates of the fair value of the property that serves as collateral for such debt, historical risk premiums for loans of comparable quality, current LIBOR , U.S. treasury obligation interest rates and on the discounted estimated future cash payments to be made on such debt. The discount rates estimated reflect our judgment as to what the approximate current lending rates for loans or groups of loans with similar maturities and assume that the debt is outstanding through maturity. We have utilized market information as available or present value techniques to estimate the amounts required to be disclosed. Since such amounts are estimates that are based on limited available market information for similar transactions and do not acknowledge transfer or other repayment restrictions that may exist in specific loans, it is unlikely that the estimated fair value of any such debt could be realized by immediate settlement of the obligation. |
UNCONSOLIDATED REAL ESTATE AFFI
UNCONSOLIDATED REAL ESTATE AFFILIATES | 6 Months Ended |
Jun. 30, 2018 | |
UNCONSOLIDATED REAL ESTATE AFFILIATES | |
UNCONSOLIDATED REAL ESTATE AFFILIATES | UNCONSOLIDATED REAL ESTATE AFFILIATES Following is summarized financial information for all of our real estate related Unconsolidated Real Estate Affiliates accounted for using the equity method and a reconciliation to our total investment in Unconsolidated Real Estate Affiliates. The reconciliation to our total investment in Unconsolidated Real Estate Affiliates is inclusive of investments accounted for using the cost method ( Note 2 ). June 30, 2018 December 31, 2017 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates Assets: Land $ 2,949,758 $ 2,908,181 Buildings and equipment 14,247,590 14,014,665 Less accumulated depreciation (3,992,067 ) (3,794,792 ) Construction in progress 509,603 545,305 Net property and equipment 13,714,884 13,673,359 Investment in unconsolidated joint ventures 613,853 613,136 Net investment in real estate 14,328,737 14,286,495 Cash and cash equivalents 426,027 438,664 Accounts receivable, net 324,445 386,634 Notes receivable 18,725 15,058 Deferred expenses, net 350,576 339,327 Prepaid expenses and other assets 209,034 381,980 Total assets $ 15,657,544 $ 15,848,158 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 10,539,041 $ 10,504,799 Accounts payable, accrued expenses and other liabilities 555,692 1,115,549 Cumulative effect of foreign currency translation ("CFCT") (21,258 ) (38,013 ) Owners' equity, excluding CFCT 4,584,069 4,265,823 Total liabilities and owners' equity $ 15,657,544 $ 15,848,158 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 4,562,811 $ 4,227,810 Less: joint venture partners' equity (2,629,508 ) (2,413,822 ) Plus: excess investment/basis differences 1,421,497 1,547,462 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 3,354,800 3,361,450 Investment in Unconsolidated Real Estate Affiliates, net (cost method) 30,483 30,483 Elimination of consolidated real estate investment interest through joint venture (47,323 ) (52,305 ) Retail investment, net 479 16,091 Investment in Unconsolidated Real Estate Affiliates, net $ 3,338,439 $ 3,355,719 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 3,360,839 $ 3,377,112 Liability - Investment in Unconsolidated Real Estate Affiliates (22,400 ) (21,393 ) Investment in Unconsolidated Real Estate Affiliates, net $ 3,338,439 $ 3,355,719 Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 303,103 $ 289,606 $ 594,575 $ 585,473 Tenant recoveries 119,108 119,923 241,750 241,942 Overage rents 5,325 4,085 11,629 10,192 Condominium sales 12,384 83,402 49,273 180,389 Other 12,732 12,763 31,002 25,842 Total revenues 452,652 509,779 928,229 1,043,838 Expenses: Real estate taxes 38,221 32,408 74,357 67,465 Property maintenance costs 945 9,575 12,608 21,064 Marketing 3,326 3,916 8,917 8,478 Other property operating costs 56,686 56,299 112,991 109,930 Condominium cost of sales 9,029 60,809 35,924 131,524 Provision for doubtful accounts 1,361 2,059 3,921 4,023 Property management and other costs (2) 22,453 19,910 45,863 38,370 General and administrative 1,109 490 1,667 1,063 Depreciation and amortization 159,243 127,240 284,323 249,732 Total expenses 292,373 312,706 580,571 631,649 Operating income 160,279 197,073 347,658 412,189 Interest income 1,583 2,815 3,424 5,543 Interest expense (116,083 ) (114,193 ) (220,647 ) (225,181 ) Provision for income taxes (198 ) (268 ) (402 ) (545 ) Equity in loss of unconsolidated joint ventures (10,107 ) (6,357 ) (17,672 ) (10,711 ) Income from continuing operations 35,474 79,070 112,361 181,295 Allocation to noncontrolling interests (19 ) (20 ) (37 ) (44 ) Net income attributable to the ventures $ 35,455 $ 79,050 $ 112,324 $ 181,251 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 35,455 $ 79,050 $ 112,324 $ 181,251 Joint venture partners' share of income (12,639 ) (37,093 ) (48,240 ) (86,322 ) Elimination of loss from consolidated real estate investment with interest owned through joint venture 714 388 626 1,440 Loss on retail investment (1,243 ) (575 ) (7,099 ) (10,787 ) Amortization of capital or basis differences (7,257 ) (11,038 ) (18,742 ) (21,636 ) Equity in income of Unconsolidated Real Estate Affiliates $ 15,030 $ 30,732 $ 38,869 $ 63,946 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from Miami Design District subsequent to June 1, 2017. (2) Includes management fees charged to the unconsolidated joint ventures by GGMI and GGSI. The Unconsolidated Real Estate Affiliates represent our investments in real estate joint ventures that are not consolidated. We hold interests in 22 domestic joint ventures, comprising 38 U.S. retail properties and one joint venture in Brazil. Generally, we share in the profits and losses, cash flows and other matters relating to our investments in Unconsolidated Real Estate Affiliates in accordance with our respective ownership percentages. We manage most of the properties owned by these joint ventures. We account for investments in joint ventures where we own a non-controlling joint interest using either the equity method or the cost method. If we have significant influence but not control over the investment, we utilize the equity method. If we have neither control nor significant influence, we utilize the cost method. If we control the joint venture, we account for the venture as a consolidated investment. On June 1, 2017, we received an additional 7.3% of our joint venture partner's membership interests in Miami Design District in full satisfaction of two promissory notes for $57.6 million and $40.4 million , respectively, resulting in a total ownership of 22.3% . We determined that we had significant influence over the investment subsequent to the acquisition of the additional interest, and therefore we changed our method of accounting for this joint venture from the cost method to the equity method ( Note 2 ). On July 12, 2017, we closed on the acquisition of the remaining 50% interest in 8 anchor boxes included in the GSPH joint venture with Seritage. We had previously owned a 50% interest in the joint venture and accounted for the joint venture using the equity method of accounting, but as a result of the transaction we now account for this joint venture using the consolidation method of accounting. Simultaneously, we distributed the 4 remaining anchor boxes in GSPH to a newly formed joint venture, GSPHII, between GGP and Seritage in which the ownership interest remains at 50% for both joint venture partners, and we continue to account for this joint venture using the equity method of accounting. Finally, we acquired a 50% interest in 5 anchor boxes through a newly formed joint venture, GSPH2017, which we account for using the equity method of accounting. On September 19, 2017, we entered into three transactions with affiliates of Thor related to joint ventures between GGP and Thor at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue. As a result of these transactions, we changed our method of accounting for these three joint ventures from the equity method of accounting. We now consolidate the joint ventures with our joint venture partner's share of equity included in noncontrolling interest. Condominium Sales and Condominium Cost of Sales On March 7, 2014, GGP formed a joint venture, AMX Partners, LLC, with Kahikolu Partners, LLC, for the purpose of constructing a luxury residential condominium tower (the Park Lane condominium project) on a site located within the Ala Moana Shopping Center. Under the previous revenue recognition guidance, the percentage of completion method was used to account for the sales revenue of the Park Lane condominium project. Upon adoption of the new revenue recognition standard ( Note 2 ), risks and rewards of ownership and control over the condominium unit transfers upon the closing of the sale to the customer, and as such, the joint venture will recognize revenue for the condominium unit upon closing. Unconsolidated Mortgages, Notes and Loans Payable, and Retained Debt Our proportionate share of the mortgages, notes and loans payable of the unconsolidated joint ventures was $5.1 billion as of June 30, 2018 and December 31, 2017 , including Retained Debt (as defined below). There can be no assurance that the Unconsolidated Properties will be able to refinance or restructure such debt on acceptable terms or otherwise, or that joint venture operations or contributions by us and/or our partners will be sufficient to repay such loans. We have debt obligations in excess of our pro rata share of the debt for one of our Unconsolidated Real Estate Affiliates ("Retained Debt"). This Retained Debt represents distributed debt proceeds of the Unconsolidated Real Estate Affiliates in excess of our pro rata share of the non-recourse mortgage indebtedness. The proceeds of the Retained Debt which were distributed to us are included as a reduction in our investment in Unconsolidated Real Estate Affiliates. We had retained debt of $84.1 million at one property as of June 30, 2018 , and $85.2 million as of December 31, 2017 . We are obligated to contribute funds on an ongoing basis, as needed, to our Unconsolidated Real Estate Affiliates in amounts sufficient to pay debt service on such Retained Debt. If we do not contribute such funds, our distributions from such Unconsolidated Real Estate Affiliates, or our interest in, could be reduced to the extent of such deficiencies. As of June 30, 2018 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt. |
MORTGAGES, NOTES AND LOANS PAYA
MORTGAGES, NOTES AND LOANS PAYABLE | 6 Months Ended |
Jun. 30, 2018 | |
Debt Disclosure [Abstract] | |
MORTGAGES, NOTES AND LOANS PAYABLE | MORTGAGES, NOTES AND LOANS PAYABLE Mortgages, notes and loans payable and the weighted-average interest rates are summarized as follows: June 30, 2018 (1) Weighted-Average Interest Rate (2) December 31, 2017 (3) Weighted-Average Interest Rate (2) Fixed-rate debt: Collateralized mortgages, notes and loans payable $ 10,618,364 4.41 % $ 10,420,252 4.41 % Total fixed-rate debt 10,618,364 4.41 % 10,420,252 4.41 % Variable-rate debt: Collateralized mortgages, notes and loans payable (4) 2,074,540 3.87 % 2,418,628 3.39 % Revolving credit facility (5) 154,731 3.34 % (6,421 ) — Total variable-rate debt 2,229,271 3.83 % 2,412,207 3.39 % Total Mortgages, notes and loans payable $ 12,847,635 4.31 % $ 12,832,459 4.22 % Junior subordinated notes $ 206,200 3.81 % $ 206,200 2.83 % (1) Includes $21.3 million of market rate adjustments and $25.0 million of deferred financing costs, net. (2) Represents the weighted-average interest rates on our principal balances, excluding the effects of market rate adjustments and deferred financing costs. (3) Includes $23.5 million of market rate adjustments and $30.3 million of deferred financing costs, net. (4) $1.4 billion of the variable-rate balance is cross-collateralized. (5) Includes deferred financing costs, which are shown as a reduction to the debt balance. See table below for the balance excluding deferred financing costs. Excludes $100.0 million categorized as held for disposition as of June 30, 2018 ( Note 2 ). Collateralized Mortgages, Notes and Loans Payable As of June 30, 2018 , $18.2 billion of land, buildings and equipment (before accumulated depreciation) and construction in progress have been pledged as collateral for our mortgages, notes and loans payable. Certain of these consolidated secured loans, representing $1.4 billion of debt, are cross-collateralized. Although a majority of the $12.7 billion of fixed and variable rate collateralized mortgages, notes and loans payable are non-recourse, $808.4 million of such mortgages, notes and loans payable are recourse to the Company as guarantees on secured financings. In addition, certain mortgage loans contain other credit enhancement provisions which have been provided by GGP. Certain mortgages, notes and loans payable may be prepaid but are generally subject to a prepayment penalty equal to a yield-maintenance premium, defeasance or a percentage of the loan balance. During the six months ended June 30, 2018 , we refinanced a consolidated mortgage note at 685 Fifth Avenue. The prior $340.0 million variable-rate consolidated mortgage note matured on July 1, 2018 and had an interest rate of LIBOR plus 2.75% . In connection with the refinancing, $100.0 million remained related to the commercial office unit and a new $275.0 million fixed-rate consolidated mortgage note with a term-to-maturity of 10.0 years and an interest rate of 4.53% was obtained on the retail unit. The $100.0 million was paid down in full in conjunction with the sale of the commercial office unit on July 13, 2018 ( Note 17 ). During the year ended December 31, 2017 , we paid down a $73.4 million consolidated mortgage note at Four Seasons Town Centre. The prior loan had a term-to-maturity of 0.2 years and an interest rate of 5.6% . Four Seasons Town Centre subsequently replaced a property that was sold during the year ended December 31, 2017 as collateral in our $1.4 billion loan secured by cross-collateralized mortgages on 14 properties. In addition, we obtained a new consolidated mortgage note at Mall of Louisiana for $325.0 million with an interest rate of 3.98% . Finally, as a result of the three transactions at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue, we now consolidate a total of $450.0 million consolidated mortgage notes with interest rates of LIBOR plus 2.75% and LIBOR plus 3.25% . Finally, we refinanced a $190.0 million consolidated mortgage note with a $110.0 million consolidated mortgage note at 530 Fifth Avenue. Both notes had an interest rate of LIBOR plus 3.25% . We manage our exposure to interest rate fluctuations related to this debt using interest rate cap agreements. However, our efforts to manage risks associated with interest rate volatility may not be successful. Our $1.4 billion loan is secured by cross-collateralized mortgages on 14 properties. The interest rate is LIBOR plus 1.75% and the recourse is 50% . The loan matures on April 25, 2019, with two one year extension options. Corporate and Other Unsecured Loans We have certain unsecured debt obligations, the terms of which are described below: June 30, 2018 (1) Weighted-Average Interest Rate December 31, 2017 (2) Weighted-Average Interest Rate Unsecured debt: Revolving credit facility $ 160,000 3.34 % $ — — Total unsecured debt $ 160,000 3.34 % $ — — (1) Excludes deferred financing costs of $5.4 million in 2018 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets and $100.0 million categorized as held for disposition as of June 30, 2018 ( Note 2 ). (2) Excludes deferred financing costs of $6.4 million in 2017 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. Our revolving credit facility (the "Facility") as amended on October 30, 2015, provides for revolving loans of up to $1.1 billion . The Facility has an uncommitted accordion feature for a total facility of up to $1.5 billion . The Facility is scheduled to mature in October 2020 and is unsecured. Borrowings under the Facility bear interest at a rate equal to LIBOR plus 130 to 190 basis points or at a base rate plus 30 to 90 basis points, which is determined by the Company's leverage level. The Facility contains certain restrictive covenants which limit material changes in the nature of our business conducted, including, but not limited to, mergers, dissolutions or liquidations, dispositions of assets, liens, incurrence of additional indebtedness, dividends, transactions with affiliates, prepayment of subordinated debt, negative pledges and changes in fiscal periods. In addition, we are required not to exceed a maximum net debt-to-value ratio, a maximum leverage ratio and a minimum net cash interest coverage ratio; we are not aware of any instances of non-compliance with such covenants as of June 30, 2018 . As of June 30, 2018 , $260.0 million was outstanding on the Facility, including $100.0 million categorized as held for disposition as of June 30, 2018 ( Note 2 ). Junior Subordinated Notes GGP Capital Trust I, a Delaware statutory trust (the "Trust") and a wholly-owned subsidiary of GGPN, completed a private placement of $200.0 million of trust preferred securities ("TRUPS") in 2006. The Trust also issued $6.2 million of Common Securities to GGPOP. The Trust used the proceeds from the sale of the TRUPS and Common Securities to purchase $206.2 million of floating rate Junior Subordinated Notes of GGPOP due 2036. Distributions on the TRUPS are equal to LIBOR plus 1.45% . Distributions are cumulative and accrue from the date of original issuance. The TRUPS mature on April 30, 2036, but may be redeemed beginning on April 30, 2011 if the Trust exercises its right to redeem a like amount of Junior Subordinated Notes. The Junior Subordinated Notes bear interest at LIBOR plus 1.45% and are fully recourse to the Company. We have recorded the Junior Subordinated Notes as a liability and our common equity interest in the Trust as prepaid expenses and other assets in our Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017 . Letters of Credit and Surety Bonds We had outstanding letters of credit and surety bonds of $42.4 million as of June 30, 2018 and $51.3 million as of December 31, 2017 . These letters of credit and bonds were issued primarily in connection with insurance requirements, special real estate assessments and construction obligations. We are not aware of any instances of non-compliance with our financial covenants related to our mortgages, notes and loans payable as of June 30, 2018 . |
INCOME TAXES
INCOME TAXES | 6 Months Ended |
Jun. 30, 2018 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | INCOME TAXES We have elected to be taxed as a REIT under the Internal Revenue Code. We intend to maintain REIT status. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement to distribute at least 90% of our taxable ordinary income. In addition, the Company is required to meet certain asset and income tests. As a REIT, we will generally not be subject to corporate level Federal income tax on taxable income we distribute currently to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to Federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for four subsequent taxable years. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income or property, and to Federal income and excise taxes on our undistributed taxable income and capital gains. We are currently statutorily open to audit by the Internal Revenue Service for the years ended December 31, 2014 through 2017 and are statutorily open to audit by state taxing authorities for the years ended December 31, 2013 through 2017 . We have one TRS that has extended the statute of limitations for the year ended December 31, 2013 until September 30, 2018 for purposes of reviewing a carryback claim. We have no unrecognized tax benefits recorded pursuant to uncertain tax positions as of June 30, 2018 . |
EQUITY AND REDEEMABLE NONCONTRO
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS | 6 Months Ended |
Jun. 30, 2018 | |
Equity [Abstract] | |
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS | EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS Allocation to Noncontrolling Interests Noncontrolling interests consists of the redeemable interests related to GGPOP Common, Preferred, and LTIP Units and the noncontrolling interest in our consolidated joint ventures. The following table reflects the activity included in the allocation to noncontrolling interests. Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Distributions to preferred GGPOP units $ (628 ) $ (882 ) $ (1,261 ) $ (3,014 ) Net income allocation to noncontrolling interests in GGPOP from continuing operations (Common units) (818 ) (676 ) (1,378 ) (1,251 ) Net income allocation to noncontrolling interests in GGPOP from continuing operations (LTIP units) (190 ) (299 ) (324 ) (553 ) Net income allocated to noncontrolling interest in consolidated real estate affiliates (313 ) (598 ) (846 ) (847 ) Allocation to noncontrolling interests (1,949 ) (2,455 ) (3,809 ) (5,665 ) Other comprehensive (income) loss allocated to noncontrolling interests 84 320 86 315 Comprehensive income allocated to noncontrolling interests $ (1,865 ) $ (2,135 ) $ (3,723 ) $ (5,350 ) Noncontrolling Interests The noncontrolling interest related to the Common, Preferred, and LTIP Units of GGPOP are presented either as redeemable noncontrolling interests in mezzanine equity or as noncontrolling interests in our permanent equity on our Consolidated Balance Sheets. Classification as redeemable or permanent equity is considered on a tranche-by-tranche basis and is dependent on whether we could be required, under certain events outside of our control, to redeem the securities for cash by the holders of the securities. Those tranches for which we could be required to redeem the security for cash are included in redeemable equity. If we control the decision to redeem the securities for cash, the securities are classified as permanent equity. The redeemable Common and Preferred Units of GGPOP are recorded at the greater of the carrying amount adjusted for the noncontrolling interest's share of the allocation of income or loss (and its share of other comprehensive income or loss) and dividends or their redemption value (i.e. fair value) as of each measurement date. The excess of the fair value over the carrying amount from period to period is recorded within additional paid-in capital in our Consolidated Balance Sheets. Allocation to noncontrolling interests is presented as an adjustment to net income to arrive at net income (loss) attributable to GGP Inc. The common redeemable noncontrolling interests have been recorded at fair value for all periods presented. The preferred redeemable noncontrolling interests have been recorded at carrying value. Generally, the holders of the Common Units share in any distributions by GGPOP with our common stockholders. However, the GGPOP operating partnership agreement permits distributions solely to GGP if such distributions were required to allow GGP to comply with the REIT distribution requirements or to avoid the imposition of excise tax. Under certain circumstances, the conversion rate for each Common Unit is required to be adjusted to give effect to stock distributions. If the holders had requested redemption of the Common and Preferred Units as of June 30, 2018 , the aggregate amount of cash we would have paid would have been $171.1 million and $52.3 million , respectively. GGPOP issued Preferred Units that are, or were, convertible into Common Units of GGPOP at the rates below (subject to adjustment). The holder may convert the Series D and Series E Preferred Units into Common Units of GGPOP at any time, subject to certain restrictions. The Common Units are convertible into common stock at approximately a one -to- one ratio at the current stock price. Number of Common Units for each Preferred Unit Number of Contractual Preferred Units Outstanding as of June 30, 2018 (in thousands) Converted Basis to Common Units Outstanding as of June 30, 2018 (in thousands) Conversion Price Redemption Value (1) Series B 3.00000 10 — $ 16.66670 $ 486 Series D 1.50821 533 835 33.15188 26,637 Series E 1.29836 503 679 38.51000 25,133 $ 52,256 (1) As of July 10, 2017, the Series B preferred unit conversion option expired and now has a fixed cash redemption value of $50 per unit. The following table reflects the activity of the common redeemable noncontrolling interests for the six months ended June 30, 2018 , and 2017 . Balance at January 1, 2017 $ 262,727 Net income 1,251 Distributions (2,887 ) Redemption of GGPOP units (651 ) Other comprehensive loss (315 ) Fair value adjustment for noncontrolling interests in Operating Partnership (10,346 ) Balance at June 30, 2017 $ 249,779 Balance at January 1, 2018 $ 248,126 Net income 1,378 Distributions (3,684 ) Other comprehensive loss (86 ) Fair value adjustment for noncontrolling interests in Operating Partnership (22,395 ) Balance at June 30, 2018 $ 223,339 Common Stock Dividend Our Board of Directors declared common stock dividends during 2018 and 2017 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2018 May 3 July 13, 2018 July 31, 2018 $ 0.22 February 7 April 13, 2018 April 30, 2018 0.22 2017 October 31 December 15, 2017 January 5, 2018 $ 0.22 August 2 October 13, 2017 October 31, 2017 0.22 May 1 July 13, 2017 July 28, 2017 0.22 January 30 April 13, 2017 April 28, 2017 0.22 Our Dividend Reinvestment Plan ("DRIP") provides eligible holders of GGP's common stock with a convenient method of increasing their investment in the Company by reinvesting all or a portion of cash dividends in additional shares of common stock. Eligible stockholders who enroll in the DRIP on or before the four th business day preceding the record date for a dividend payment will be able to have that dividend reinvested. As a result of the DRIP elections, 11,239 shares were issued during the six months ended June 30, 2018 and 28,693 shares were issued during the six months ended June 30, 2017 . Preferred Stock On February 13, 2013, we issued, in a public offering, 10,000,000 shares of 6.375% Series A Cumulative Perpetual Preferred Stock (the "Preferred Stock") at a price of $25.00 per share, resulting in net proceeds of $242.0 million after issuance costs. The Preferred Stock is recorded net of issuance costs within equity on our Consolidated Balance Sheets, and accrues a quarterly dividend at an annual rate of 6.375% . The dividend is paid in arrears in preference to dividends on our common stock, and reduces net income available to common stockholders, and therefore, earnings per share. The Preferred Stock does not have a stated maturity date but we may redeem the Preferred Stock after February 12, 2018, for $25.00 per share plus all accrued and unpaid dividends. We may redeem the Preferred Stock prior to February 12, 2018, in limited circumstances that preserve ownership limits and/or our status as a REIT, as well as during certain circumstances surrounding a change of control. Upon certain circumstances surrounding a change of control, holders of Preferred Stock may elect to convert each share of their Preferred Stock into a number of shares of GGP common stock equivalent to $25.00 plus accrued and unpaid dividends, but not to exceed a cap of 2.4679 common shares (subject to certain adjustments related to GGP common share splits, subdivisions, or combinations). Our Board of Directors declared preferred stock dividends during 2018 and 2017 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2018 July 31 September 17, 2018 October 1, 2018 $ 0.3984 May 3 June 15, 2018 July 2, 2018 0.3984 February 7 March 15, 2018 April 2, 2018 0.3984 2017 October 31 December 15, 2017 January 2, 2018 $ 0.3984 August 2 September 15, 2017 October 2, 2017 0.3984 May 1 June 15, 2017 July 3, 2017 0.3984 January 30 March 15, 2017 April 3, 2017 0.3984 Accumulated Other Comprehensive Loss The following table reflects the activity of the components of accumulated other comprehensive loss for the three months ended June 30, 2018 , and 2017 : Foreign currency translation Net unrealized gains (losses) on other financial instruments Total Balance at April 1, 2017 $ (67,998 ) $ 117 $ (67,881 ) Other comprehensive income (loss) (3,709 ) (3 ) (3,712 ) Balance at June 30, 2017 $ (71,707 ) $ 114 $ (71,593 ) Balance at April 1, 2018 $ (72,398 ) $ 167 $ (72,231 ) Other comprehensive income (loss) (9,954 ) (44 ) (9,998 ) Balance at June 30, 2018 $ (82,352 ) $ 123 $ (82,229 ) The following table reflects the activity of the components of accumulated other comprehensive loss for the six months ended June 30, 2018 , and 2017 : Foreign currency translation Net unrealized gains (losses) on other financial instruments Total Balance at January 1, 2017 $ (70,560 ) $ 104 $ (70,456 ) Other comprehensive income (loss) (1,147 ) 10 (1,137 ) Balance at June 30, 2017 $ (71,707 ) $ 114 $ (71,593 ) Balance at January 1, 2018 $ (72,022 ) $ 116 $ (71,906 ) Other comprehensive income (loss) (10,330 ) 7 (10,323 ) Balance at June 30, 2018 $ (82,352 ) $ 123 $ (82,229 ) |
EARNINGS PER SHARE
EARNINGS PER SHARE | 6 Months Ended |
Jun. 30, 2018 | |
Earnings Per Share [Abstract] | |
EARNINGS PER SHARE | EARNINGS PER SHARE Basic earnings per share ("EPS") is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed after adjusting the numerator and denominator of the basic EPS computation for the effects of all potentially dilutive common shares. The dilutive effect of the warrants and the dilutive effect of options and their equivalents (including fixed awards and nonvested stock issued under stock-based compensation plans), are computed using the "treasury" method. Information related to our EPS calculations is summarized as follows: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Numerators - Basic and Diluted: Net income 95,564 128,318 161,460 238,687 Preferred Stock dividends (3,984 ) (3,984 ) (7,968 ) (7,968 ) Allocation to noncontrolling interests (1,949 ) (2,455 ) (3,809 ) (5,665 ) Net income attributable to common stockholders $ 89,631 $ 121,879 $ 149,683 $ 225,054 Denominators: Weighted-average number of common shares outstanding - basic 958,387 882,255 957,921 883,374 Effect of dilutive securities 1,808 63,070 2,321 64,038 Weighted-average number of common shares outstanding - diluted 960,195 945,325 960,242 947,412 Anti-dilutive Securities: Effect of Preferred Units 1,514 1,544 1,514 1,544 Effect of Common Units 8,374 4,809 8,374 4,780 Effect of LTIP Units 1,725 1,879 1,756 1,885 Weighted-average number of anti-dilutive securities 11,613 8,232 11,644 8,209 For the three and six months ended June 30, 2017 , dilutive options and dilutive shares related to the warrants are included in the denominator of diluted EPS. Outstanding Common Units and LTIP Units have also been excluded from the diluted earnings per share calculation because including such units would also require that the share of GGPOP income attributable to such units be added back to net income therefore resulting in no effect on EPS. Outstanding Preferred Units have been excluded from the diluted EPS calculation for all periods presented because including the Preferred Units would also require that the Preferred Units dividend be added back to the net income, resulting in anti-dilution. During the year ended December 31, 2017, Brookfield, Abu Dhabi Investment Authority and Future Fund Board of Guardians exercised warrants for 83,866,187 shares of common stock using both full and net share settlement. GGP owned 55,969,390 shares of treasury stock as of June 30, 2018 and 2017 . These shares are presented as common stock in treasury, at cost, on our Consolidated Balance Sheets. Additionally, GGPN holds 27,459,195 shares of stock as a result of warrants purchased during the year ended December 31, 2013. These shares are presented as issued, but not outstanding on our Consolidated Balance Sheets. Accordingly, these shares have been excluded from the calculation of EPS. |
STOCK-BASED COMPENSATION PLANS
STOCK-BASED COMPENSATION PLANS | 6 Months Ended |
Jun. 30, 2018 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
STOCK-BASED COMPENSATION PLANS | STOCK-BASED COMPENSATION PLANS The GGP Inc. 2010 Equity Plan (the "Equity Plan") reserved for issuance of 4% of outstanding shares on a fully diluted basis. The Equity Plan provides for grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock, other stock-based awards and performance-based compensation (collectively, the "Awards"). Directors, officers and other employees of GGP and its subsidiaries and affiliates are eligible for the Awards. The Equity Plan is not subject to the Employee Retirement Income Security Act of 1974, as amended. No participant may be granted more than 4,000,000 shares, or the equivalent dollar value of such shares, in any year. Options granted under the Equity Plan will be designated as either nonqualified stock options or incentive stock options. An option granted as an incentive stock option will, to the extent it fails to qualify as an incentive stock option, be treated as a nonqualified option. The exercise price of an option may not be less than the fair value of a share of GGP's common stock on the date of grant. The term of each option will be determined prior to the date of grant, but may not exceed 10 years . On November 12, 2014, the Company's Equity Plan was amended to allow for the grant of LTIP Units to certain officers, directors, and employees of the Company as an alternative to the Company's stock options or restricted stock. LTIP Units are classes of partnership interests that under certain conditions, including vesting, are convertible by the holder into common units, which are redeemable by the holder for common shares on a one-to-one ratio (subject to adjustment for changes to GGP's capital structure) or for the cash value of such shares at the option of the Company. On February 17, 2016, the Company's Equity Plan was amended to allow for the grant of restricted stock or LTIP Units to certain officers, directors, and employees of the Company that vest based on the achievement of certain established metrics that are based on the performance of the Company. On January 1, 2017, the Company adopted ASU 2016-09, Compensation - Stock Compensation. This new guidance allowed us to make the election to account for share-based payment forfeitures when they occur versus estimating a forfeiture rate. This resulted in a cumulative effect of accounting change adjustment of $3.0 million to additional paid-in capital, noncontrolling interests related to LTIP Units and accumulated distributions in excess of earnings as of January 1, 2017. Compensation expense related to stock-based compensation plans for the three and six months ended June 30, 2018 , and 2017 is summarized in the following table in thousands: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Stock options - Property management and other costs $ 59 $ 981 $ 147 $ 1,954 Stock options - General and administrative 10 2,449 74 4,635 Restricted stock - Property management and other costs 2,002 1,546 3,105 3,058 Restricted stock - General and administrative 1,284 1,308 1,894 1,827 LTIP Units - Property management and other costs 272 393 635 792 LTIP Units - General and administrative 3,793 6,333 7,962 10,942 Total $ 7,420 $ 13,010 $ 13,817 $ 23,208 The following tables summarize stock option, LTIP Unit and restricted stock activity for the Equity Plan for GGP for the six months ended June 30, 2018 and 2017 : 2018 2017 Shares Weighted Average Exercise Price Shares Weighted Average Exercise Price Stock options Outstanding at January 1, 14,427,103 $ 17.84 15,277,189 $ 17.90 Granted — — — — Exercised (249,508 ) 15.66 (406,383 ) 17.84 Forfeited (1,082 ) 28.86 (108,554 ) 22.75 Expired (48,919 ) 22.96 (4,107 ) 28.86 Stock options Outstanding at June 30, 14,127,594 $ 17.86 14,758,145 $ 17.86 2018 2017 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value LTIP Units Outstanding at January 1, 4,747,664 $ 26.98 4,345,912 $ 27.27 Granted — — 553,526 25.38 Exercised (64,499 ) 29.15 (32,680 ) 29.15 Forfeited (179,824 ) 25.82 (58,894 ) 26.77 Expired — — — — LTIP Units Outstanding at June 30, 4,503,341 $ 26.99 4,807,864 $ 27.05 2018 2017 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value Restricted stock Outstanding at January 1, 1,089,364 $ 25.29 476,686 $ 27.11 Granted 1,074,137 21.52 808,448 25.30 Vested (230,147 ) 26.18 (166,852 ) 26.81 Canceled (73,994 ) 25.74 (69,761 ) 25.92 Restricted stock Outstanding at June 30, 1,859,360 22.98 1,048,521 25.84 |
ACCOUNTS RECEIVABLE, NET
ACCOUNTS RECEIVABLE, NET | 6 Months Ended |
Jun. 30, 2018 | |
Receivables [Abstract] | |
ACCOUNTS RECEIVABLE, NET | ACCOUNTS RECEIVABLE, NET The following table summarizes the significant components of accounts receivable, net. June 30, 2018 December 31, 2017 Trade receivables $ 90,628 $ 109,968 Short-term tenant receivables 4,785 4,776 Straight-line rent receivable 233,884 233,630 Other accounts receivable 5,117 5,165 Total accounts receivable 334,414 353,539 Provision for doubtful accounts (22,754 ) (19,458 ) Total accounts receivable, net $ 311,660 $ 334,081 NOTES RECEIVABLE The following table summarizes the significant components of notes receivable. June 30, 2018 December 31, 2017 Notes receivable $ 342,253 $ 404,129 Accrued interest 9,169 13,429 Total notes receivable 351,422 417,558 On July 12, 2017, we entered into a promissory note with our joint venture GS Portfolio Holdings II, LLC ("GSPHII"), in which we lent GSPHII $127.4 million that bears interest at 6.3% from January 1, 2018 until the note matures on December 31, 2018. Interest payments occur a month in arrears, commencing on the first day of the second calendar month with a final payment on the maturity date. The note is collateralized by GSPHII's interest in four anchor boxes. On May 23, 2017, we entered into a promissory note with our joint venture partner, Bayside Equities, LLC ("Bayside Equities"), a subsidiary of AHC, in which we lent Bayside Equities $19.1 million that bears interest at 12.2% per annum. The note is collateralized by Bayside Equities' economic interest in Riverchase Galleria and the Tysons Galleria anchor box and matures on May 23, 2021. Notes receivable includes $204.3 million of notes receivable from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York. The first note was issued for $104.3 million to our joint venture partner in the retail portion and bears interest at 8.0% compounded annually and matures on February 12, 2025. The second note was issued for $100.0 million to the joint venture partner acquiring the office portion of the property and bears interest at 8.0% subject to terms and conditions in the loan agreement and matures on April 17, 2025. As of June 30, 2018 , there was $175.8 million outstanding on the first note. The $80.0 million outstanding on the second note was paid down in full during the second quarter of 2018. |
NOTES RECEIVABLE
NOTES RECEIVABLE | 6 Months Ended |
Jun. 30, 2018 | |
Receivables [Abstract] | |
NOTES RECEIVABLE | ACCOUNTS RECEIVABLE, NET The following table summarizes the significant components of accounts receivable, net. June 30, 2018 December 31, 2017 Trade receivables $ 90,628 $ 109,968 Short-term tenant receivables 4,785 4,776 Straight-line rent receivable 233,884 233,630 Other accounts receivable 5,117 5,165 Total accounts receivable 334,414 353,539 Provision for doubtful accounts (22,754 ) (19,458 ) Total accounts receivable, net $ 311,660 $ 334,081 NOTES RECEIVABLE The following table summarizes the significant components of notes receivable. June 30, 2018 December 31, 2017 Notes receivable $ 342,253 $ 404,129 Accrued interest 9,169 13,429 Total notes receivable 351,422 417,558 On July 12, 2017, we entered into a promissory note with our joint venture GS Portfolio Holdings II, LLC ("GSPHII"), in which we lent GSPHII $127.4 million that bears interest at 6.3% from January 1, 2018 until the note matures on December 31, 2018. Interest payments occur a month in arrears, commencing on the first day of the second calendar month with a final payment on the maturity date. The note is collateralized by GSPHII's interest in four anchor boxes. On May 23, 2017, we entered into a promissory note with our joint venture partner, Bayside Equities, LLC ("Bayside Equities"), a subsidiary of AHC, in which we lent Bayside Equities $19.1 million that bears interest at 12.2% per annum. The note is collateralized by Bayside Equities' economic interest in Riverchase Galleria and the Tysons Galleria anchor box and matures on May 23, 2021. Notes receivable includes $204.3 million of notes receivable from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York. The first note was issued for $104.3 million to our joint venture partner in the retail portion and bears interest at 8.0% compounded annually and matures on February 12, 2025. The second note was issued for $100.0 million to the joint venture partner acquiring the office portion of the property and bears interest at 8.0% subject to terms and conditions in the loan agreement and matures on April 17, 2025. As of June 30, 2018 , there was $175.8 million outstanding on the first note. The $80.0 million outstanding on the second note was paid down in full during the second quarter of 2018. |
PREPAID EXPENSES AND OTHER ASSE
PREPAID EXPENSES AND OTHER ASSETS | 6 Months Ended |
Jun. 30, 2018 | |
Prepaid Expense and Other Assets [Abstract] | |
PREPAID EXPENSES AND OTHER ASSETS | PREPAID EXPENSES AND OTHER ASSETS The following table summarizes the significant components of prepaid expenses and other assets. June 30, 2018 December 31, 2017 Gross Asset Accumulated Amortization Balance Gross Asset Accumulated Amortization Balance Intangible assets: Above-market tenant leases, net $ 306,701 $ (230,532 ) $ 76,169 $ 411,789 $ (313,228 ) $ 98,561 Below-market ground leases, net 118,994 (15,910 ) 103,084 118,994 (14,870 ) 104,124 Real estate tax stabilization agreement, net 111,506 (48,237 ) 63,269 111,506 (45,081 ) 66,425 Total intangible assets $ 537,201 $ (294,679 ) $ 242,522 $ 642,289 $ (373,179 ) $ 269,110 Remaining prepaid expenses and other assets: Restricted cash 69,892 67,335 Security and escrow deposits 2,294 2,308 Prepaid expenses 52,435 54,987 Other non-tenant receivables 29,957 31,265 Deferred tax, net of valuation allowances 22,570 21,061 Other 22,904 69,790 Total remaining prepaid expenses and other assets 200,052 246,746 Total prepaid expenses and other assets $ 442,574 $ 515,856 |
ACCOUNTS PAYABLE AND ACCRUED EX
ACCOUNTS PAYABLE AND ACCRUED EXPENSES | 6 Months Ended |
Jun. 30, 2018 | |
Payables and Accruals [Abstract] | |
ACCOUNTS PAYABLE AND ACCRUED EXPENSES | ACCOUNTS PAYABLE AND ACCRUED EXPENSES The following table summarizes the significant components of accounts payable and accrued expenses. June 30, 2018 December 31, 2017 Gross Liability Accumulated Accretion Balance Gross Liability Accumulated Accretion Balance Intangible liabilities: Below-market tenant leases, net 304,092 (142,874 ) $ 161,218 348,984 (162,228 ) $ 186,756 Above-market headquarters office leases, net — — — 4,342 (3,860 ) 482 Above-market ground leases, net 9,880 (2,857 ) 7,023 9,880 (2,648 ) 7,232 Total intangible liabilities $ 313,972 $ (145,731 ) $ 168,241 $ 363,206 $ (168,736 ) $ 194,470 Remaining accounts payable and accrued expenses: Accrued interest 43,282 43,874 Accounts payable and accrued expenses 48,902 77,405 Accrued real estate taxes 81,075 78,213 Deferred gains/income 84,308 90,379 Accrued payroll and other employee liabilities 34,786 54,520 Construction payable 246,639 221,172 Tenant and other deposits 26,195 32,106 Insurance reserve liability 12,862 12,035 Capital lease obligations 5,385 5,385 Conditional asset retirement obligation liability 6,201 6,149 Other 120,650 103,724 Total remaining Accounts payable and accrued expenses 710,285 724,962 Total Accounts payable and accrued expenses $ 878,526 $ 919,432 |
LITIGATION
LITIGATION | 6 Months Ended |
Jun. 30, 2018 | |
LITIGATION | |
LITIGATION | LITIGATION In the normal course of business, from time to time, we are involved in legal proceedings relating to the ownership and operations of our properties. In management's opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a material effect on our consolidated financial position, results of operations or liquidity. GGP is subject to litigation related to the agreements with BPY ( Note 1 ). GGP cannot predict the outcome of pending litigation, nor can it predict the amount of time and expense that will be required to resolve such litigation. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Jun. 30, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | COMMITMENTS AND CONTINGENCIES We lease land or buildings at certain properties from third parties. The leases generally provide us with a right of first refusal in the event of a proposed sale of the property by the landlord. Rental payments are expensed as incurred and have, to the extent applicable, been straight-lined over the term of the lease. The following is a summary of our contractual rental expense as presented in our Consolidated Statements of Comprehensive Income: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 (Dollars in thousands) Contractual rent expense, including participation rent $ 2,191 $ 2,187 $ 4,341 $ 4,385 Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent 1,639 1,615 3,237 3,241 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 6 Months Ended |
Jun. 30, 2018 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | SUBSEQUENT EVENTS On July 2, 2018, the company obtained a new fixed-rate loan at Plaza Frontenac for $100.0 million with an interest rate of 4.43% . The loan replaced a fixed-rate loan of $52.0 million with an interest rate of 3.04% . On July 12, 2018, the company obtained a new fixed-rate subordinate loan at The Woodlands Mall for $62.4 million with an interest rate of 4.05% . On July 12, 2018, the company obtained a new fixed-rate loan at Christiana Mall for $550.0 million with an interest rate of 4.28% . The loan replaced a fixed-rate loan of $225.0 million with an interest rate of 5.10% . On July 13, 2018, the company completed the sale of the commercial office unit at 685 Fifth Avenue for a gross sales price of $135.0 million . In conjunction with the sale, we paid down a $100.0 million loan. The assets and liabilities related to the 685 Fifth Avenue office property were classified as held for sale on the Consolidated Balance Sheets as of June 30, 2018. On July 26, 2018, the company held a special meeting of its common stockholders. At the special meeting, holders of record of GGP common stock on June 22, 2018, the record date for the special meeting, voted upon and approved the transactions. The completion of the transactions remains subject to certain customary closing conditions. The company expects that the transactions will be completed by the end of August this year. |
SUMMARY OF SIGNIFICANT ACCOUN25
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Jun. 30, 2018 | |
Accounting Policies [Abstract] | |
Principles of Consolidation and Basis of Presentation | Principles of Consolidation and Basis of Presentation The accompanying consolidated financial statements include the accounts of GGP, our subsidiaries and joint ventures in which we have a controlling interest. For consolidated joint ventures, the noncontrolling partner's share of the assets, liabilities and operations of the joint ventures (generally computed as the joint venture partner's ownership percentage) is included in noncontrolling interests in consolidated real estate affiliates as permanent equity of the Company. Intercompany balances and transactions have been eliminated. Noncontrolling interests are included on our Consolidated Balance Sheets related to the Common, Preferred, and LTIP Units of GGPOP and are presented either as redeemable noncontrolling interests or as noncontrolling interests in our permanent equity. E ach of the Operating Partnerships and our consolidated joint ventures are variable interest entities as the limited partners do not have substantive kick-out rights or substantive participating rights. However, as the Company holds a majority voting interest in the Operating Partnerships and our consolidated joint ventures, it qualifies for the exemption from providing certain of the disclosure requirements associated with variable interest entities. We operate in a single reportable segment, which includes the operation, development and management of retail and other rental properties. Our portfolio is targeted to a range of market sizes and consumer tastes. Each of our operating properties is considered a separate operating segment, as each property earns revenues and incurs expenses, individual operating results are reviewed and discrete financial information is available. The Company's chief operating decision maker is comprised of a team of several members of executive management who use Company NOI in assessing segment operating performance. We do not distinguish or group our consolidated operations based on geography, size or type for purposes of making property operating decisions. Our operating properties have similar economic characteristics and provide similar products and services to our tenants. There are no individual operating segments that are greater than 10% of combined revenue, Company NOI or combined assets. Company NOI excludes certain non-cash and non-comparable items such as straight-line rent, depreciation expense and intangible asset and liability amortization, which are a result of our emergence from bankruptcy, acquisition accounting and other capital contribution or restructuring events. Further, all material operations are within the United States and no customer or tenant comprises more than 10% of consolidated revenues. As a result, the Company's operating properties are aggregated into a single reportable segment. |
Properties | Properties Real estate assets are stated at cost less any provisions for impairments. Expenditures for significant betterments and improvements are capitalized. Maintenance and repairs are charged to expense when incurred. Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. Real estate taxes, interest costs, and internal costs associated with leasing and development overhead incurred during construction periods are capitalized. Capitalization is based on qualified expenditures and interest rates. Capitalized real estate taxes, interest costs, and internal costs associated with leasing and development overhead are amortized over lives which are consistent with the related assets. Pre-development costs, which generally include legal and professional fees and other third-party costs directly related to the construction assets, are capitalized as part of the property being developed. In the event a development is no longer deemed to be probable of occurring, the capitalized costs are expensed (see also our impairment policies in this note below). We periodically review the estimated useful lives of our properties, and may adjust them as necessary. The estimated useful lives of our properties range from 10 - 45 years. Depreciation or amortization expense is computed using the straight-line method based upon the following estimated useful lives: Years Buildings and improvements 10 - 45 Equipment and fixtures 3 - 20 Tenant improvements Shorter of useful life or applicable lease term |
Acquisitions of Operating Properties | Acquisitions of Operating Properties ( Note 3 ) Acquisitions of properties are typically accounted for as acquisitions of assets rather than acquisitions of a business. Accordingly, the results of operations of acquired properties have been included in the results of operations from the respective dates of acquisition and acquisition costs are capitalized. Estimates of future cash flows and other valuation techniques are used to allocate the purchase price of acquired property between land, buildings and improvements, equipment, assumed debt liabilities and identifiable intangible assets and liabilities such as amounts related to in-place tenant leases, acquired above and below-market tenant and ground leases, and tenant relationships. Identifiable intangible assets and liabilities are calculated for above-market and below-market tenant and ground leases where we are either the lessor or the lessee. The difference between the contractual rental rates and our estimate of market rental rates is measured over a period equal to the remaining non-cancelable term of the leases, including significantly below-market renewal options for which exercise of the renewal option appears to be reasonably assured. The remaining term of leases with renewal options at terms significantly below market reflect the assumed exercise of such below-market renewal options and assume the amortization period would coincide with the extended lease term. |
Management Fees and Other Corporate Revenues | Management Fees and Other Corporate Revenues Management fees and other corporate revenues primarily represent management and leasing fees, development fees, financing fees and fees for other ancillary services performed for the benefit of certain of the Unconsolidated Real Estate Affiliates. Management fees are reported at 100% of the revenue earned from the joint venture in management fees and other corporate revenues on our Consolidated Statements of Comprehensive Income. Our share of the management fee expense incurred by the Unconsolidated Real Estate Affiliates is reported within equity in income of Unconsolidated Real Estate Affiliates on our Consolidated Statements of Comprehensive Income and in property management and other costs in the Condensed Combined Statements of Income in Note 5 . |
Impairment | Impairment Operating properties We regularly review our consolidated properties for potential impairment indicators whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Impairment indicators are assessed separately for each property and include, but are not limited to, significant decreases in real estate property net operating income, significant decreases in occupancy percentage, debt maturities, changes in management's intent with respect to the properties and prevailing market conditions. If an indicator of potential impairment exists, the property is tested for recoverability by comparing its carrying amount to the estimated future undiscounted cash flows. Although the carrying amount may exceed the estimated fair value of certain properties, a real estate asset is only considered to be impaired when its carrying amount cannot be recovered through estimated future undiscounted cash flows. To the extent an impairment provision is determined to be necessary, the excess of the carrying amount of the property over its estimated fair value is expensed to operations. In addition, the impairment provision is allocated proportionately to adjust the carrying amount of the asset group. The adjusted carrying amount, which represents the new cost basis of the property, is depreciated over the remaining useful life of the property. Although we may market a property for sale, there can be no assurance that the transaction will be complete until the sale is finalized. However, GAAP requires us to utilize the Company's expected holding period of our properties when assessing recoverability. If we cannot recover the carrying value of these properties within the planned holding period, we will estimate the fair values of the assets and record impairment charges for properties when the estimated fair value is less than their carrying value. Impairment indicators for pre-development costs, which are typically costs incurred during the beginning stages of a potential development and construction in progress, are assessed by project and include, but are not limited to, significant changes in the Company's plans with respect to the project, significant changes in projected completion dates, tenant demand, anticipated revenues or cash flows, development costs, market factors and sustainability of development projects. Impairment charges are recorded in the Consolidated Statements of Comprehensive Income when the carrying value of a property is not recoverable and it exceeds the estimated fair value of the property, which can occur in accounting periods preceding disposition and/or in the period of disposition. During the six months ended June 30, 2018 , we recorded a $38.4 million impairment charge on our Consolidated Statements of Comprehensive Income related to one operating property that has non-recourse debt maturing during 2019 that exceeds the fair value of the operating property. No provisions for impairment were recognized for the three months ended June 30, 2018 . No provisions for impairment were recognized for the three and six months ended June 30, 2017 . Changes in economic and operating conditions that occur subsequent to our review of recoverability of our properties could impact the assumptions used in that assessment and could result in future impairment if assumptions regarding those properties differ from actual results. Investment in Unconsolidated Real Estate Affiliates A series of operating losses of an investee or other factors may indicate that an other-than-temporary decline in value of our investment in an Unconsolidated Real Estate Affiliate has occurred. The investment in each of the Unconsolidated Real Estate Affiliates is evaluated for valuation declines below the carrying amount. Accordingly, in addition to the property-specific impairment analysis that we performed for such joint ventures (as part of our operating property impairment process described above), we also considered whether there were other-than-temporary declines with respect to the carrying values of our Unconsolidated Real Estate Affiliates. No impairments related to our investments in Unconsolidated Real Estate Affiliates were recognized for the three and six months ended June 30, 2018 and 2017 . Changes in economic and operating conditions that occur subsequent to our review of recoverability of our investments in Unconsolidated Real Estate Affiliates could impact the assumptions used in that assessment and could result in future impairment if assumptions regarding those investments differ from actual results. Notes Receivable Notes receivable are evaluated for impairment at least quarterly. Impairment occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is considered to be impaired, we record an allowance through the provision for loan losses to reduce the carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. No impairments related to our notes receivable were recognized for the three and six months ended June 30, 2018 and 2017 . |
Fair Value Measurements | Fair Value Measurements ( Note 4 ) The accounting principles for fair value measurements establish a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: • Level 1 - defined as observable inputs such as quoted prices for identical assets or liabilities in active markets; • Level 2 - defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and • Level 3 - defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. Note 4 includes a discussion of properties measured at fair value on a non-recurring basis using Level 2 and Level 3 inputs and the fair value of debt, which is estimated on a recurring basis using Level 2 and Level 3 inputs. Note 8 includes a discussion of certain redeemable noncontrolling interests that are measured at fair value using Level 1 inputs. |
Concentrations of Credit Risk | Concentrations of Credit Risk Financial instruments that potentially subject us to significant concentrations of credit risk consist principally of cash and cash equivalents. We are exposed to credit risk with respect to cash held at various financial institutions and access to our credit facility. |
Recently Issued Accounting Pronouncements | Recently Issued Accounting Pronouncements |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. For example, estimates and assumptions have been made with respect to allocating the purchase price of real estate acquisitions, the useful lives of assets, capitalization of development and leasing costs, provision for income taxes, recoverable amounts of receivables and deferred taxes, provision for loan loss, initial valuations and related amortization periods of deferred costs and intangibles, particularly with respect to acquisitions, impairment of long-lived assets, litigation related accruals and disclosures and fair value of debt. Actual results could differ from these and other estimates. |
SUMMARY OF SIGNIFICANT ACCOUN26
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Accounting Policies [Abstract] | |
Schedule of estimated useful lives of properties | Depreciation or amortization expense is computed using the straight-line method based upon the following estimated useful lives: Years Buildings and improvements 10 - 45 Equipment and fixtures 3 - 20 Tenant improvements Shorter of useful life or applicable lease term |
Schedule of gross asset balances of in-place value of tenant leases | The gross asset balances of the in-place value of tenant leases are included in buildings and equipment in our Consolidated Balance Sheets. Gross Asset Accumulated Amortization Net Carrying Amount As of June 30, 2018 Tenant leases: In-place value $ 285,145 $ (145,194 ) $ 139,951 As of December 31, 2017 Tenant leases: In-place value $ 347,232 $ (181,088 ) $ 166,144 |
Schedule of effects of amortization/accretion of all intangibles on Income (loss) from continuing operations | Amortization/accretion of all intangibles, including the intangibles in Note 13 and Note 14 , had the following effects on our income from continuing operations: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Amortization/accretion effect on continuing operations $ (14,826 ) $ (16,399 ) $ (30,866 ) $ (41,318 ) |
Schedule of future amortization/accretion of all intangibles, estimated to decrease results from continuing operations | Future amortization/accretion of all intangibles, including the intangibles in Note 13 and Note 14 , is estimated to decrease results from continuing operations as follows: Year Amount 2018 Remaining $ 20,497 2019 28,966 2020 19,567 2021 13,908 2022 12,579 |
Summary of management fees from affiliates and entity's share of management fee expense | The following table summarizes the management fees from affiliates and our share of the management fee expense: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Management fees from affiliates $ 26,030 $ 20,847 $ 51,795 $ 48,990 Management fee expense (10,287 ) (8,443 ) (20,779 ) (17,246 ) Net management fees from affiliates $ 15,743 $ 12,404 $ 31,016 $ 31,744 |
Schedule of cash, cash equivalents and restricted cash and cash equivalents | The following is a summary of our cash, cash equivalents and restricted cash total as presented in our statements of cash flows for the six months ended June 30, 2018 and 2017 : Six Months Ended June 30, 2018 2017 Cash and cash equivalents $ 194,675 $ 227,626 Restricted cash 69,892 37,690 Total cash, cash equivalents and restricted cash shown in the statement of cash flows $ 264,567 $ 265,316 |
FAIR VALUE (Tables)
FAIR VALUE (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Fair Value Disclosures [Abstract] | |
Schedule of Assets Measured at Fair Value on Nonrecurring Basis | The following table summarizes certain of our assets that are measured at fair value on a nonrecurring basis as a result of impairment charges recorded during the six months ended June 30, 2018 . No impairment charges were recognized during the six months ended June 30, 2017 . Total Fair Value Measurement Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Provisions for Impairment Six Months Ended June 30, 2018 Investments in real estate (1) $ 71,181 $ — $ — $ 71,181 $ 38,379 _______________________________________________________________________________ (1) Refer to Note 2 for more information regarding impairment. Investments in real estate includes consolidated properties and Unconsolidated Real Estate Affiliates. |
Schedule of Unobservable Quantitative Inputs | Unobservable Quantitative Input Rate Discount rates 9.75% Terminal capitalization rates 10.25% |
Fair Value of Debt | Management's estimates of fair value are presented below for our debt as of June 30, 2018 and December 31, 2017 . June 30, 2018 December 31, 2017 Carrying Amount (1) Estimated Fair Value Carrying Amount (2) Estimated Fair Value Fixed-rate debt $ 10,618,364 $ 10,441,443 $ 10,420,252 $ 10,467,262 Variable-rate debt 2,229,271 2,244,670 2,412,207 2,415,457 $ 12,847,635 $ 12,686,113 $ 12,832,459 $ 12,882,719 (1) Includes net market rate adjustments of $21.3 million and deferred financing costs of $25.0 million , net. (2) Includes net market rate adjustments of $23.5 million and deferred financing costs of $30.3 million , net. |
UNCONSOLIDATED REAL ESTATE AF28
UNCONSOLIDATED REAL ESTATE AFFILIATES (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
UNCONSOLIDATED REAL ESTATE AFFILIATES | |
Schedule of summarized financial information for Unconsolidated Real Estate Affiliates | ( Note 2 ). June 30, 2018 December 31, 2017 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates Assets: Land $ 2,949,758 $ 2,908,181 Buildings and equipment 14,247,590 14,014,665 Less accumulated depreciation (3,992,067 ) (3,794,792 ) Construction in progress 509,603 545,305 Net property and equipment 13,714,884 13,673,359 Investment in unconsolidated joint ventures 613,853 613,136 Net investment in real estate 14,328,737 14,286,495 Cash and cash equivalents 426,027 438,664 Accounts receivable, net 324,445 386,634 Notes receivable 18,725 15,058 Deferred expenses, net 350,576 339,327 Prepaid expenses and other assets 209,034 381,980 Total assets $ 15,657,544 $ 15,848,158 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 10,539,041 $ 10,504,799 Accounts payable, accrued expenses and other liabilities 555,692 1,115,549 Cumulative effect of foreign currency translation ("CFCT") (21,258 ) (38,013 ) Owners' equity, excluding CFCT 4,584,069 4,265,823 Total liabilities and owners' equity $ 15,657,544 $ 15,848,158 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 4,562,811 $ 4,227,810 Less: joint venture partners' equity (2,629,508 ) (2,413,822 ) Plus: excess investment/basis differences 1,421,497 1,547,462 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 3,354,800 3,361,450 Investment in Unconsolidated Real Estate Affiliates, net (cost method) 30,483 30,483 Elimination of consolidated real estate investment interest through joint venture (47,323 ) (52,305 ) Retail investment, net 479 16,091 Investment in Unconsolidated Real Estate Affiliates, net $ 3,338,439 $ 3,355,719 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 3,360,839 $ 3,377,112 Liability - Investment in Unconsolidated Real Estate Affiliates (22,400 ) (21,393 ) Investment in Unconsolidated Real Estate Affiliates, net $ 3,338,439 $ 3,355,719 Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Minimum rents $ 303,103 $ 289,606 $ 594,575 $ 585,473 Tenant recoveries 119,108 119,923 241,750 241,942 Overage rents 5,325 4,085 11,629 10,192 Condominium sales 12,384 83,402 49,273 180,389 Other 12,732 12,763 31,002 25,842 Total revenues 452,652 509,779 928,229 1,043,838 Expenses: Real estate taxes 38,221 32,408 74,357 67,465 Property maintenance costs 945 9,575 12,608 21,064 Marketing 3,326 3,916 8,917 8,478 Other property operating costs 56,686 56,299 112,991 109,930 Condominium cost of sales 9,029 60,809 35,924 131,524 Provision for doubtful accounts 1,361 2,059 3,921 4,023 Property management and other costs (2) 22,453 19,910 45,863 38,370 General and administrative 1,109 490 1,667 1,063 Depreciation and amortization 159,243 127,240 284,323 249,732 Total expenses 292,373 312,706 580,571 631,649 Operating income 160,279 197,073 347,658 412,189 Interest income 1,583 2,815 3,424 5,543 Interest expense (116,083 ) (114,193 ) (220,647 ) (225,181 ) Provision for income taxes (198 ) (268 ) (402 ) (545 ) Equity in loss of unconsolidated joint ventures (10,107 ) (6,357 ) (17,672 ) (10,711 ) Income from continuing operations 35,474 79,070 112,361 181,295 Allocation to noncontrolling interests (19 ) (20 ) (37 ) (44 ) Net income attributable to the ventures $ 35,455 $ 79,050 $ 112,324 $ 181,251 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 35,455 $ 79,050 $ 112,324 $ 181,251 Joint venture partners' share of income (12,639 ) (37,093 ) (48,240 ) (86,322 ) Elimination of loss from consolidated real estate investment with interest owned through joint venture 714 388 626 1,440 Loss on retail investment (1,243 ) (575 ) (7,099 ) (10,787 ) Amortization of capital or basis differences (7,257 ) (11,038 ) (18,742 ) (21,636 ) Equity in income of Unconsolidated Real Estate Affiliates $ 15,030 $ 30,732 $ 38,869 $ 63,946 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from Miami Design District subsequent to June 1, 2017. (2) Includes management fees charged to the unconsolidated joint ventures by GGMI and GGSI. |
MORTGAGES, NOTES AND LOANS PA29
MORTGAGES, NOTES AND LOANS PAYABLE (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Debt Disclosure [Abstract] | |
Summary of mortgages, notes and loans payable and weighted average interest rates | Mortgages, notes and loans payable and the weighted-average interest rates are summarized as follows: June 30, 2018 (1) Weighted-Average Interest Rate (2) December 31, 2017 (3) Weighted-Average Interest Rate (2) Fixed-rate debt: Collateralized mortgages, notes and loans payable $ 10,618,364 4.41 % $ 10,420,252 4.41 % Total fixed-rate debt 10,618,364 4.41 % 10,420,252 4.41 % Variable-rate debt: Collateralized mortgages, notes and loans payable (4) 2,074,540 3.87 % 2,418,628 3.39 % Revolving credit facility (5) 154,731 3.34 % (6,421 ) — Total variable-rate debt 2,229,271 3.83 % 2,412,207 3.39 % Total Mortgages, notes and loans payable $ 12,847,635 4.31 % $ 12,832,459 4.22 % Junior subordinated notes $ 206,200 3.81 % $ 206,200 2.83 % (1) Includes $21.3 million of market rate adjustments and $25.0 million of deferred financing costs, net. (2) Represents the weighted-average interest rates on our principal balances, excluding the effects of market rate adjustments and deferred financing costs. (3) Includes $23.5 million of market rate adjustments and $30.3 million of deferred financing costs, net. (4) $1.4 billion of the variable-rate balance is cross-collateralized. (5) Includes deferred financing costs, which are shown as a reduction to the debt balance. See table below for the balance excluding deferred financing costs. Excludes $100.0 million categorized as held for disposition as of June 30, 2018 ( Note 2 ). |
Schedule of terms of unsecured debt obligations | We have certain unsecured debt obligations, the terms of which are described below: June 30, 2018 (1) Weighted-Average Interest Rate December 31, 2017 (2) Weighted-Average Interest Rate Unsecured debt: Revolving credit facility $ 160,000 3.34 % $ — — Total unsecured debt $ 160,000 3.34 % $ — — (1) Excludes deferred financing costs of $5.4 million in 2018 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets and $100.0 million categorized as held for disposition as of June 30, 2018 ( Note 2 ). (2) Excludes deferred financing costs of $6.4 million in 2017 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. |
EQUITY AND REDEEMABLE NONCONT30
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Equity [Abstract] | |
Schedule of activity included in allocation to noncontrolling interests | The following table reflects the activity included in the allocation to noncontrolling interests. Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Distributions to preferred GGPOP units $ (628 ) $ (882 ) $ (1,261 ) $ (3,014 ) Net income allocation to noncontrolling interests in GGPOP from continuing operations (Common units) (818 ) (676 ) (1,378 ) (1,251 ) Net income allocation to noncontrolling interests in GGPOP from continuing operations (LTIP units) (190 ) (299 ) (324 ) (553 ) Net income allocated to noncontrolling interest in consolidated real estate affiliates (313 ) (598 ) (846 ) (847 ) Allocation to noncontrolling interests (1,949 ) (2,455 ) (3,809 ) (5,665 ) Other comprehensive (income) loss allocated to noncontrolling interests 84 320 86 315 Comprehensive income allocated to noncontrolling interests $ (1,865 ) $ (2,135 ) $ (3,723 ) $ (5,350 ) |
Schedule of redeemable noncontrolling interests | The Common Units are convertible into common stock at approximately a one -to- one ratio at the current stock price. Number of Common Units for each Preferred Unit Number of Contractual Preferred Units Outstanding as of June 30, 2018 (in thousands) Converted Basis to Common Units Outstanding as of June 30, 2018 (in thousands) Conversion Price Redemption Value (1) Series B 3.00000 10 — $ 16.66670 $ 486 Series D 1.50821 533 835 33.15188 26,637 Series E 1.29836 503 679 38.51000 25,133 $ 52,256 (1) As of July 10, 2017, the Series B preferred unit conversion option expired and now has a fixed cash redemption value of $50 per unit. |
Schedule of activity of redeemable noncontrolling interests | The following table reflects the activity of the common redeemable noncontrolling interests for the six months ended June 30, 2018 , and 2017 . Balance at January 1, 2017 $ 262,727 Net income 1,251 Distributions (2,887 ) Redemption of GGPOP units (651 ) Other comprehensive loss (315 ) Fair value adjustment for noncontrolling interests in Operating Partnership (10,346 ) Balance at June 30, 2017 $ 249,779 Balance at January 1, 2018 $ 248,126 Net income 1,378 Distributions (3,684 ) Other comprehensive loss (86 ) Fair value adjustment for noncontrolling interests in Operating Partnership (22,395 ) Balance at June 30, 2018 $ 223,339 |
Summary of dividends declared | Our Board of Directors declared common stock dividends during 2018 and 2017 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2018 May 3 July 13, 2018 July 31, 2018 $ 0.22 February 7 April 13, 2018 April 30, 2018 0.22 2017 October 31 December 15, 2017 January 5, 2018 $ 0.22 August 2 October 13, 2017 October 31, 2017 0.22 May 1 July 13, 2017 July 28, 2017 0.22 January 30 April 13, 2017 April 28, 2017 0.22 |
Schedule of Preferred Dividends Payable | Our Board of Directors declared preferred stock dividends during 2018 and 2017 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2018 July 31 September 17, 2018 October 1, 2018 $ 0.3984 May 3 June 15, 2018 July 2, 2018 0.3984 February 7 March 15, 2018 April 2, 2018 0.3984 2017 October 31 December 15, 2017 January 2, 2018 $ 0.3984 August 2 September 15, 2017 October 2, 2017 0.3984 May 1 June 15, 2017 July 3, 2017 0.3984 January 30 March 15, 2017 April 3, 2017 0.3984 |
Schedule of accumulated other comprehensive loss | The following table reflects the activity of the components of accumulated other comprehensive loss for the three months ended June 30, 2018 , and 2017 : Foreign currency translation Net unrealized gains (losses) on other financial instruments Total Balance at April 1, 2017 $ (67,998 ) $ 117 $ (67,881 ) Other comprehensive income (loss) (3,709 ) (3 ) (3,712 ) Balance at June 30, 2017 $ (71,707 ) $ 114 $ (71,593 ) Balance at April 1, 2018 $ (72,398 ) $ 167 $ (72,231 ) Other comprehensive income (loss) (9,954 ) (44 ) (9,998 ) Balance at June 30, 2018 $ (82,352 ) $ 123 $ (82,229 ) |
EARNINGS PER SHARE (Tables)
EARNINGS PER SHARE (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Earnings Per Share [Abstract] | |
Summary of information related to EPS calculations | Information related to our EPS calculations is summarized as follows: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Numerators - Basic and Diluted: Net income 95,564 128,318 161,460 238,687 Preferred Stock dividends (3,984 ) (3,984 ) (7,968 ) (7,968 ) Allocation to noncontrolling interests (1,949 ) (2,455 ) (3,809 ) (5,665 ) Net income attributable to common stockholders $ 89,631 $ 121,879 $ 149,683 $ 225,054 Denominators: Weighted-average number of common shares outstanding - basic 958,387 882,255 957,921 883,374 Effect of dilutive securities 1,808 63,070 2,321 64,038 Weighted-average number of common shares outstanding - diluted 960,195 945,325 960,242 947,412 Anti-dilutive Securities: Effect of Preferred Units 1,514 1,544 1,514 1,544 Effect of Common Units 8,374 4,809 8,374 4,780 Effect of LTIP Units 1,725 1,879 1,756 1,885 Weighted-average number of anti-dilutive securities 11,613 8,232 11,644 8,209 |
STOCK-BASED COMPENSATION PLANS
STOCK-BASED COMPENSATION PLANS (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Summary of compensation expense related to stock-based compensation plans | Compensation expense related to stock-based compensation plans for the three and six months ended June 30, 2018 , and 2017 is summarized in the following table in thousands: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 Stock options - Property management and other costs $ 59 $ 981 $ 147 $ 1,954 Stock options - General and administrative 10 2,449 74 4,635 Restricted stock - Property management and other costs 2,002 1,546 3,105 3,058 Restricted stock - General and administrative 1,284 1,308 1,894 1,827 LTIP Units - Property management and other costs 272 393 635 792 LTIP Units - General and administrative 3,793 6,333 7,962 10,942 Total $ 7,420 $ 13,010 $ 13,817 $ 23,208 |
Summary of stock option activity | The following tables summarize stock option, LTIP Unit and restricted stock activity for the Equity Plan for GGP for the six months ended June 30, 2018 and 2017 : 2018 2017 Shares Weighted Average Exercise Price Shares Weighted Average Exercise Price Stock options Outstanding at January 1, 14,427,103 $ 17.84 15,277,189 $ 17.90 Granted — — — — Exercised (249,508 ) 15.66 (406,383 ) 17.84 Forfeited (1,082 ) 28.86 (108,554 ) 22.75 Expired (48,919 ) 22.96 (4,107 ) 28.86 Stock options Outstanding at June 30, 14,127,594 $ 17.86 14,758,145 $ 17.86 |
Summary of LTIP Unit and Restricted stock activity | 2018 2017 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value LTIP Units Outstanding at January 1, 4,747,664 $ 26.98 4,345,912 $ 27.27 Granted — — 553,526 25.38 Exercised (64,499 ) 29.15 (32,680 ) 29.15 Forfeited (179,824 ) 25.82 (58,894 ) 26.77 Expired — — — — LTIP Units Outstanding at June 30, 4,503,341 $ 26.99 4,807,864 $ 27.05 2018 2017 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value Restricted stock Outstanding at January 1, 1,089,364 $ 25.29 476,686 $ 27.11 Granted 1,074,137 21.52 808,448 25.30 Vested (230,147 ) 26.18 (166,852 ) 26.81 Canceled (73,994 ) 25.74 (69,761 ) 25.92 Restricted stock Outstanding at June 30, 1,859,360 22.98 1,048,521 25.84 |
ACCOUNTS RECEIVABLE, NET (Table
ACCOUNTS RECEIVABLE, NET (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Receivables [Abstract] | |
Summary of significant components of accounts receivable, net | The following table summarizes the significant components of accounts receivable, net. June 30, 2018 December 31, 2017 Trade receivables $ 90,628 $ 109,968 Short-term tenant receivables 4,785 4,776 Straight-line rent receivable 233,884 233,630 Other accounts receivable 5,117 5,165 Total accounts receivable 334,414 353,539 Provision for doubtful accounts (22,754 ) (19,458 ) Total accounts receivable, net $ 311,660 $ 334,081 The following table summarizes the significant components of notes receivable. June 30, 2018 December 31, 2017 Notes receivable $ 342,253 $ 404,129 Accrued interest 9,169 13,429 Total notes receivable 351,422 417,558 |
NOTES RECEIVABLE (Tables)
NOTES RECEIVABLE (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Receivables [Abstract] | |
Summary of significant components of notes receivable | The following table summarizes the significant components of accounts receivable, net. June 30, 2018 December 31, 2017 Trade receivables $ 90,628 $ 109,968 Short-term tenant receivables 4,785 4,776 Straight-line rent receivable 233,884 233,630 Other accounts receivable 5,117 5,165 Total accounts receivable 334,414 353,539 Provision for doubtful accounts (22,754 ) (19,458 ) Total accounts receivable, net $ 311,660 $ 334,081 The following table summarizes the significant components of notes receivable. June 30, 2018 December 31, 2017 Notes receivable $ 342,253 $ 404,129 Accrued interest 9,169 13,429 Total notes receivable 351,422 417,558 |
PREPAID EXPENSES AND OTHER AS35
PREPAID EXPENSES AND OTHER ASSETS (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Prepaid Expense and Other Assets [Abstract] | |
Summary of significant components of Prepaid expenses and other assets | The following table summarizes the significant components of prepaid expenses and other assets. June 30, 2018 December 31, 2017 Gross Asset Accumulated Amortization Balance Gross Asset Accumulated Amortization Balance Intangible assets: Above-market tenant leases, net $ 306,701 $ (230,532 ) $ 76,169 $ 411,789 $ (313,228 ) $ 98,561 Below-market ground leases, net 118,994 (15,910 ) 103,084 118,994 (14,870 ) 104,124 Real estate tax stabilization agreement, net 111,506 (48,237 ) 63,269 111,506 (45,081 ) 66,425 Total intangible assets $ 537,201 $ (294,679 ) $ 242,522 $ 642,289 $ (373,179 ) $ 269,110 Remaining prepaid expenses and other assets: Restricted cash 69,892 67,335 Security and escrow deposits 2,294 2,308 Prepaid expenses 52,435 54,987 Other non-tenant receivables 29,957 31,265 Deferred tax, net of valuation allowances 22,570 21,061 Other 22,904 69,790 Total remaining prepaid expenses and other assets 200,052 246,746 Total prepaid expenses and other assets $ 442,574 $ 515,856 |
ACCOUNTS PAYABLE AND ACCRUED 36
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Payables and Accruals [Abstract] | |
Summary of significant components of Accounts payable and accrued expenses | The following table summarizes the significant components of accounts payable and accrued expenses. June 30, 2018 December 31, 2017 Gross Liability Accumulated Accretion Balance Gross Liability Accumulated Accretion Balance Intangible liabilities: Below-market tenant leases, net 304,092 (142,874 ) $ 161,218 348,984 (162,228 ) $ 186,756 Above-market headquarters office leases, net — — — 4,342 (3,860 ) 482 Above-market ground leases, net 9,880 (2,857 ) 7,023 9,880 (2,648 ) 7,232 Total intangible liabilities $ 313,972 $ (145,731 ) $ 168,241 $ 363,206 $ (168,736 ) $ 194,470 Remaining accounts payable and accrued expenses: Accrued interest 43,282 43,874 Accounts payable and accrued expenses 48,902 77,405 Accrued real estate taxes 81,075 78,213 Deferred gains/income 84,308 90,379 Accrued payroll and other employee liabilities 34,786 54,520 Construction payable 246,639 221,172 Tenant and other deposits 26,195 32,106 Insurance reserve liability 12,862 12,035 Capital lease obligations 5,385 5,385 Conditional asset retirement obligation liability 6,201 6,149 Other 120,650 103,724 Total remaining Accounts payable and accrued expenses 710,285 724,962 Total Accounts payable and accrued expenses $ 878,526 $ 919,432 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 6 Months Ended |
Jun. 30, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Summary of contractual rental expense | The following is a summary of our contractual rental expense as presented in our Consolidated Statements of Comprehensive Income: Three Months Ended June 30, Six Months Ended June 30, 2018 2017 2018 2017 (Dollars in thousands) Contractual rent expense, including participation rent $ 2,191 $ 2,187 $ 4,341 $ 4,385 Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent 1,639 1,615 3,237 3,241 |
ORGANIZATION (Details)
ORGANIZATION (Details) $ / shares in Units, $ in Millions | Mar. 26, 2018USD ($)$ / shares | Jun. 30, 2018property |
Real estate properties | ||
Common equity ownership in GGP Limited Partnership (as a percent) | 99.00% | |
Ownership in GGP Limited held by limited partners (as a percent) | 1.00% | |
Consideration paid to acquire remaining GGP outstanding shares (in usd per share) | $ / shares | $ 23.50 | |
Aggregate cash amount | $ | $ 9,250 | |
United States | Regional Malls | ||
Real estate properties | ||
Number of real estate properties in portfolio | property | 125 | |
GGPLP | ||
Real estate properties | ||
Common equity ownership in GGP Limited Partnership (as a percent) | 1.50% |
SUMMARY OF SIGNIFICANT ACCOUN39
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Reclassifications and Properties (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | |
Cash and Cash Equivalents [Abstract] | ||||||
Cash and cash equivalents | $ 194,675,000 | $ 227,626,000 | $ 194,675,000 | $ 227,626,000 | $ 164,604,000 | |
Restricted cash | 69,892,000 | 37,690,000 | 69,892,000 | 37,690,000 | 67,335,000 | |
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | 264,567,000 | 265,316,000 | 264,567,000 | 265,316,000 | $ 231,939,000 | $ 531,705,000 |
Change in restricted cash related to operating activities | 538,031,000 | 482,452,000 | ||||
Change in restricted cash related to investing activities | (184,623,000) | (261,352,000) | ||||
Change in restricted cash related to financing activities | (320,780,000) | (486,795,000) | ||||
Provision for impairment | $ 0 | $ 0 | $ 38,379,000 | 0 | ||
Minimum | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Difference between carrying amount and underlying equity of Unconsolidated Real Estate Affiliates, amortization period | 5 years | |||||
Minimum | Properties | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Estimated useful lives | 10 years | |||||
Minimum | Buildings and improvements | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Estimated useful lives | 10 years | |||||
Minimum | Equipment and fixtures | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Estimated useful lives | 3 years | |||||
Maximum | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Difference between carrying amount and underlying equity of Unconsolidated Real Estate Affiliates, amortization period | 45 years | |||||
Maximum | Properties | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Estimated useful lives | 45 years | |||||
Maximum | Buildings and improvements | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Estimated useful lives | 45 years | |||||
Maximum | Equipment and fixtures | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Estimated useful lives | 20 years | |||||
Revolving credit facility | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Credit risk exposure amount | $ 1,500,000,000 | |||||
ASU 2016-18 | ||||||
Cash and Cash Equivalents [Abstract] | ||||||
Change in restricted cash related to operating activities | (16,000,000) | |||||
Change in restricted cash related to investing activities | (400,000) | |||||
Change in restricted cash related to financing activities | $ (2,800,000) |
SUMMARY OF SIGNIFICANT ACCOUN40
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Acquisitions of Operating Properties (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | |
Acquisitions of operating properties | |||||
Gross Asset | $ 537,201 | $ 537,201 | $ 642,289 | ||
Accumulated Amortization | (294,679) | (294,679) | (373,179) | ||
Balance | 242,522 | 242,522 | 269,110 | ||
Amortization/accretion effect on continuing operations | (14,826) | $ (16,399) | (30,866) | $ (41,318) | |
Future amortization/accretion of intangibles | |||||
2018 Remaining | 20,497 | 20,497 | |||
2,019 | 28,966 | 28,966 | |||
2,020 | 19,567 | 19,567 | |||
2,021 | 13,908 | 13,908 | |||
2,022 | 12,579 | 12,579 | |||
Tenant leases, In-place value | |||||
Acquisitions of operating properties | |||||
Gross Asset | 285,145 | 285,145 | 347,232 | ||
Accumulated Amortization | (145,194) | (145,194) | (181,088) | ||
Balance | $ 139,951 | $ 139,951 | $ 166,144 |
SUMMARY OF SIGNIFICANT ACCOUN41
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Management Fees and Other Corporate Revenues, and Impairment (Details) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | |
Summary of significant accounting policies | |||||
Property Management Fee Revenue | $ 50,600,000 | ||||
Provision for impairment | $ 0 | $ 0 | 38,379,000 | $ 0 | |
Variable-rate debt | $ 2,229,271,000 | 2,229,271,000 | $ 2,412,207,000 | ||
Management Fees and Other Corporate Revenues | |||||
Percentage of revenue earned from joint venture reported as management fees | 100.00% | ||||
Management fees from affiliates | $ 26,030,000 | 20,847,000 | 51,795,000 | 48,990,000 | |
Management fee expense | (10,287,000) | (8,443,000) | (20,779,000) | (17,246,000) | |
Net management fees from affiliates | 15,743,000 | 12,404,000 | 31,016,000 | 31,744,000 | |
Impairment of investments in Unconsolidated Real Estate Affiliates | 0 | $ 0 | 0 | $ 0 | |
Management fees revenue | 43,700,000 | ||||
Fees and Commissions, Other | 6,900,000 | ||||
Revolving credit facility | |||||
Summary of significant accounting policies | |||||
Variable-rate debt | $ 160,000,000 | $ 160,000,000 | $ 0 |
SUMMARY OF SIGNIFICANT ACCOUN42
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Additional Information (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Jan. 01, 2018 | Dec. 31, 2017 | |
Accounting Policies [Abstract] | ||||||
Provision for impairment | $ 0 | $ 0 | $ 38,379,000 | $ 0 | ||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||
Long-term Line of Credit | 260,000,000 | 260,000,000 | ||||
Financing Receivable, Individually Evaluated for Impairment | 0 | $ 0 | 0 | $ 0 | ||
Retained earnings (accumulated deficit) | (2,396,371,000) | (2,396,371,000) | $ (2,107,498,000) | |||
Assets Held-for-sale, Not Part of Disposal Group, Current | 120,732,000 | 120,732,000 | 0 | |||
Real Estate Held-for-sale | 119,400,000 | 119,400,000 | ||||
Liabilities Held For Disposition | 100,711,000 | 100,711,000 | $ 0 | |||
Mortgages Held-for-sale, Fair Value Disclosure | $ 100,000,000 | $ 100,000,000 | ||||
ASU 2016-06 | ||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||
Retained earnings (accumulated deficit) | $ (18,800,000) | |||||
ASC 606 Adjustments | ASU 2014-09 | ||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||
Retained earnings (accumulated deficit) | $ 1,900,000 |
ACQUISITIONS, SALES AND JOINT43
ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY - Narrative (Details) $ in Thousands | Mar. 30, 2018USD ($) | Jan. 29, 2018 | Dec. 29, 2017USD ($) | Jun. 09, 2017USD ($) | May 12, 2017USD ($) | Sep. 15, 2016USD ($)joint_venture | Jun. 30, 2016USD ($) | Jun. 30, 2018USD ($) | Jun. 30, 2017USD ($) | Jun. 30, 2018USD ($) | Jun. 30, 2017USD ($) | Dec. 31, 2017USD ($) |
Business Acquisition [Line Items] | ||||||||||||
Ownership in investment properties by joint venture, percentage | 22.30% | |||||||||||
Sales price | $ 13,900 | $ 16,600 | ||||||||||
Gain (loss) from changes in control of investment properties and other, net | $ 0 | $ (15,841) | $ 12,664 | $ (15,841) | ||||||||
Unconsolidated Real Estate Affiliates - gain on investment, net | $ 10,400 | 0 | 0 | 10,361 | 0 | $ 12,000 | ||||||
Gain on extinguishment of debt | 0 | $ 55,112 | $ 0 | $ 55,112 | ||||||||
Sears Box | ||||||||||||
Business Acquisition [Line Items] | ||||||||||||
Ownership in investment properties by joint venture, percentage | 49.49% | |||||||||||
Sales price | $ 44,700 | |||||||||||
Gain (loss) from changes in control of investment properties and other, net | $ 12,700 | |||||||||||
Aeropostale | ||||||||||||
Business Acquisition [Line Items] | ||||||||||||
Ownership in investment properties by joint venture, percentage | 46.00% | 54.00% | 26.00% | |||||||||
Cash payments to acquire business | $ 80,000 | |||||||||||
Payments to acquire interest in joint venture | $ 20,400 | |||||||||||
Number of joint ventures | joint_venture | 2 | |||||||||||
Red Cliffs Mall [Member] | ||||||||||||
Business Acquisition [Line Items] | ||||||||||||
Sales price | $ 39,100 | |||||||||||
Proceeds from Sale of Property, Plant, and Equipment | 36,300 | |||||||||||
Gain (loss) from changes in control of investment properties and other, net | $ 5,600 | |||||||||||
Neshaminy [Domain] | ||||||||||||
Business Acquisition [Line Items] | ||||||||||||
Ownership in investment properties by joint venture, percentage | 50.00% | |||||||||||
Payments to Acquire Businesses, Gross | $ 65,000 | |||||||||||
Business Combination, Step Acquisition, Equity Interest in Acquiree, Including Subsequent Acquisition, Percentage | 100.00% | |||||||||||
Business Combination, Step Acquisition, Equity Interest in Acquiree, Carrying Value | $ (55,200) | |||||||||||
Business Combination, Step Acquisition, Equity Interest in Acquiree, Fair Value | 33,700 | |||||||||||
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain (Loss), Net | $ 21,500 | |||||||||||
Authentic Brands Group, LLC | ||||||||||||
Business Acquisition [Line Items] | ||||||||||||
Investment in Unconsolidated Real Estate Affiliates, net (cost method) | 30,500 | |||||||||||
Lakeside Mall [Member] | ||||||||||||
Business Acquisition [Line Items] | ||||||||||||
Debt Instrument, Decrease, Forgiveness | $ 144,500 |
FAIR VALUE (Details)
FAIR VALUE (Details) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Investments in real estate (1) | $ 71,181,000 | $ 71,181,000 | |||
Provision for impairment | 0 | $ 0 | 38,379,000 | $ 0 | |
Carrying Amount | |||||
Fixed-rate debt | 10,618,364,000 | 10,618,364,000 | $ 10,420,252,000 | ||
Variable-rate debt | 2,229,271,000 | 2,229,271,000 | 2,412,207,000 | ||
Total Mortgages, notes and loans payable | 12,847,635,000 | 12,847,635,000 | 12,832,459,000 | ||
Estimated Fair Value | |||||
Fixed-rate debt | 10,441,443,000 | 10,441,443,000 | 10,467,262,000 | ||
Variable-rate debt | 2,244,670,000 | 2,244,670,000 | 2,415,457,000 | ||
Total long-term debt, fair value | 12,686,113,000 | 12,686,113,000 | 12,882,719,000 | ||
Market rate adjustments | 21,300,000 | 21,300,000 | 23,500,000 | ||
Deferred Finance Costs, Net | 25,000,000 | $ 25,000,000 | $ 30,300,000 | ||
Variable rate basis | LIBOR | ||||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Fair Value, Measurements, Nonrecurring | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Investments in real estate (1) | 0 | $ 0 | |||
Significant Other Observable Inputs (Level 2) | Fair Value, Measurements, Nonrecurring | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Investments in real estate (1) | 0 | 0 | |||
Total Fair Value Measurement | Fair Value, Measurements, Nonrecurring | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Investments in real estate (1) | $ 71,181,000 | $ 71,181,000 |
FAIR VALUE - Schedule of Unobse
FAIR VALUE - Schedule of Unobservable Quantitative Inputs (Details) | 6 Months Ended |
Jun. 30, 2018 | |
Fair Value Disclosures [Abstract] | |
Discount rates | 9.75% |
Terminal capitalization rates | 10.25% |
UNCONSOLIDATED REAL ESTATE AF46
UNCONSOLIDATED REAL ESTATE AFFILIATES - Summarized Financial Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2016 | Dec. 31, 2017 | |
Assets: | ||||||
Land | $ 3,887,771 | $ 3,887,771 | $ 4,013,874 | |||
Buildings and equipment | 17,086,107 | 17,086,107 | 16,957,720 | |||
Less accumulated depreciation | (3,389,587) | (3,389,587) | (3,188,481) | |||
Construction in progress | 484,835 | 484,835 | 473,118 | |||
Net property and equipment | 18,069,126 | 18,069,126 | 18,256,231 | |||
Net investment in real estate | 21,429,965 | 21,429,965 | 21,633,343 | |||
Cash and cash equivalents | 194,675 | $ 227,626 | 194,675 | $ 227,626 | 164,604 | |
Accounts receivable, net | 311,660 | 311,660 | 334,081 | |||
Notes receivable | 351,422 | 351,422 | 417,558 | |||
Deferred expenses, net | 281,570 | 281,570 | 284,512 | |||
Prepaid expenses and other assets | 442,574 | 442,574 | 515,856 | |||
Total assets | 23,132,598 | 23,132,598 | 23,349,954 | |||
Liabilities and Owners' Equity: | ||||||
Total liabilities, redeemable noncontrolling interests and equity | 23,132,598 | 23,132,598 | 23,349,954 | |||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Owners' equity | (8,634,062) | (8,503,560) | (8,634,062) | (8,503,560) | $ (8,700,729) | (8,900,408) |
Elimination of consolidated real estate investment interest through joint venture | (47,323) | (47,323) | (52,305) | |||
Retail investment, net | 479 | 479 | 16,091 | |||
Investment in Unconsolidated Real Estate Affiliates | 3,360,839 | 3,360,839 | 3,377,112 | |||
Liability - Investment in Unconsolidated Real Estate Affiliates | (22,400) | (22,400) | (21,393) | |||
Revenues: | ||||||
Minimum rents | 379,312 | 349,205 | 747,835 | 698,218 | ||
Tenant recoveries | 156,155 | 161,926 | 313,157 | 324,982 | ||
Overage rents | 3,927 | 3,280 | 10,171 | 9,217 | ||
Other | 17,720 | 20,538 | 34,351 | 40,722 | ||
Total revenues | 583,144 | 555,796 | 1,157,309 | 1,122,129 | ||
Expenses: | ||||||
Real estate taxes | 62,604 | 59,042 | 122,337 | 116,536 | ||
Property maintenance costs | 10,976 | 10,724 | 25,690 | 25,699 | ||
Marketing | 1,744 | 1,296 | 3,160 | 3,441 | ||
Other property operating costs | 71,752 | 69,590 | 143,504 | 138,893 | ||
Provision for doubtful accounts | 2,234 | 3,166 | 5,662 | 6,617 | ||
Property management and other costs | 36,595 | 39,025 | 76,169 | 80,139 | ||
General and administrative | 12,041 | 15,862 | 24,288 | 30,546 | ||
Depreciation and amortization | 173,642 | 174,298 | 359,035 | 344,596 | ||
Total expenses | 371,588 | 373,003 | 798,224 | 746,467 | ||
Operating income | 211,556 | 182,793 | 359,085 | 375,662 | ||
Interest and dividend income | 9,518 | 17,452 | 18,667 | 35,388 | ||
Interest expense | (140,562) | (134,209) | (278,488) | (266,532) | ||
Provision for income taxes | 22 | (3,844) | 302 | (8,354) | ||
Allocation to noncontrolling interests | (1,949) | (2,455) | (3,809) | (5,665) | ||
Net income attributable to common stockholders | 89,631 | 121,879 | 149,683 | 225,054 | ||
Equity In Income of Unconsolidated Real Estate Affiliates: | ||||||
Net income attributable to the ventures | 89,631 | 121,879 | 149,683 | 225,054 | ||
Equity in income of Unconsolidated Real Estate Affiliates | 15,030 | 30,732 | 38,869 | 63,946 | ||
Unconsolidated Properties | ||||||
Assets: | ||||||
Land | 2,949,758 | 2,949,758 | 2,908,181 | |||
Buildings and equipment | 14,247,590 | 14,247,590 | 14,014,665 | |||
Less accumulated depreciation | (3,992,067) | (3,992,067) | (3,794,792) | |||
Construction in progress | 509,603 | 509,603 | 545,305 | |||
Net property and equipment | 13,714,884 | 13,714,884 | 13,673,359 | |||
Net investment in real estate | 14,328,737 | 14,328,737 | 14,286,495 | |||
Cash and cash equivalents | 426,027 | 426,027 | 438,664 | |||
Accounts receivable, net | 324,445 | 324,445 | 386,634 | |||
Notes receivable | 18,725 | 18,725 | 15,058 | |||
Deferred expenses, net | 350,576 | 350,576 | 339,327 | |||
Prepaid expenses and other assets | 209,034 | 209,034 | 381,980 | |||
Total assets | 15,657,544 | 15,657,544 | 15,848,158 | |||
Liabilities and Owners' Equity: | ||||||
Mortgages, notes and loans payable | 10,539,041 | 10,539,041 | 10,504,799 | |||
Accounts payable, accrued expenses and other liabilities | 555,692 | 555,692 | 1,115,549 | |||
Cumulative effect of foreign currency translation (CFCT) | (21,258) | (21,258) | (38,013) | |||
Owners' equity, excluding CFCT | 4,584,069 | 4,584,069 | 4,265,823 | |||
Total liabilities, redeemable noncontrolling interests and equity | 15,657,544 | 15,657,544 | 15,848,158 | |||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Owners' equity | 4,562,811 | 4,562,811 | 4,227,810 | |||
Less: joint venture partners' equity | (2,629,508) | (2,629,508) | (2,413,822) | |||
Plus: excess investment/basis differences | 1,421,497 | 1,421,497 | 1,547,462 | |||
Investment in Unconsolidated Real Estate Affiliates, net (equity method) | 3,354,800 | 3,354,800 | 3,361,450 | |||
Investment in Unconsolidated Real Estate Affiliates | 613,853 | 613,853 | 613,136 | |||
Cost-method Investments | ||||||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Investment in Unconsolidated Real Estate Affiliates, net (cost method) | 30,483 | 30,483 | 30,483 | |||
Joint Venture Partner | ||||||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Investment in Unconsolidated Real Estate Affiliates | 3,338,439 | 3,338,439 | $ 3,355,719 | |||
Unconsolidated Real Estate Affiliates | ||||||
Revenues: | ||||||
Minimum rents | 303,103 | 289,606 | 594,575 | 585,473 | ||
Tenant recoveries | 119,108 | 119,923 | 241,750 | 241,942 | ||
Overage rents | 5,325 | 4,085 | 11,629 | 10,192 | ||
Condominium sales | 12,384 | 83,402 | 49,273 | 180,389 | ||
Other | 12,732 | 12,763 | 31,002 | 25,842 | ||
Total revenues | 452,652 | 509,779 | 928,229 | 1,043,838 | ||
Expenses: | ||||||
Real estate taxes | 38,221 | 32,408 | 74,357 | 67,465 | ||
Property maintenance costs | 945 | 9,575 | 12,608 | 21,064 | ||
Marketing | 3,326 | 3,916 | 8,917 | 8,478 | ||
Other property operating costs | 56,686 | 56,299 | 112,991 | 109,930 | ||
Condominium cost of sales | 9,029 | 60,809 | 35,924 | 131,524 | ||
Provision for doubtful accounts | 1,361 | 2,059 | 3,921 | 4,023 | ||
Property management and other costs | 22,453 | 19,910 | 45,863 | 38,370 | ||
General and administrative | 1,109 | 490 | 1,667 | 1,063 | ||
Depreciation and amortization | 159,243 | 127,240 | 284,323 | 249,732 | ||
Total expenses | 292,373 | 312,706 | 580,571 | 631,649 | ||
Operating income | 160,279 | 197,073 | 347,658 | 412,189 | ||
Interest and dividend income | 1,583 | 2,815 | 3,424 | 5,543 | ||
Interest expense | (116,083) | (114,193) | (220,647) | (225,181) | ||
Provision for income taxes | (198) | (268) | (402) | (545) | ||
Equity in loss of unconsolidated joint ventures | (10,107) | (6,357) | (17,672) | (10,711) | ||
Income from continuing operations | 35,474 | 79,070 | 112,361 | 181,295 | ||
Allocation to noncontrolling interests | (19) | (20) | (37) | (44) | ||
Net income attributable to common stockholders | 35,455 | 79,050 | 112,324 | 181,251 | ||
Equity In Income of Unconsolidated Real Estate Affiliates: | ||||||
Net income attributable to the ventures | 35,455 | 79,050 | 112,324 | 181,251 | ||
Joint venture partners' share of income | (12,639) | (37,093) | (48,240) | (86,322) | ||
Elimination of loss from consolidated real estate investment with interest owned through joint venture | 714 | 626 | 1,440 | 388 | ||
Loss on retail investment | (1,243) | (7,099) | (10,787) | $ (575) | ||
Amortization of capital or basis differences | (7,257) | (11,038) | (18,742) | (21,636) | ||
Equity in income of Unconsolidated Real Estate Affiliates | $ 15,030 | $ 30,732 | $ 38,869 | $ 63,946 |
UNCONSOLIDATED REAL ESTATE AF47
UNCONSOLIDATED REAL ESTATE AFFILIATES - Additional Information (Details) $ in Millions | Jul. 12, 2017USD ($) | Jun. 30, 2018USD ($)joint_ventureproperty | Dec. 31, 2017USD ($) | Nov. 11, 2015USD ($) | Sep. 17, 2015USD ($) |
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Noncash or Part Noncash Acquisition, Interest Acquired | 7.30% | ||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | $ 80 | ||||
Ownership in Investment Properties by Joint Venture Percentage | 22.30% | ||||
Unconsolidated Properties | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Entity's proportionate share in indebtedness secured by Unconsolidated Properties including retained debt | $ 5,100 | ||||
Number of unconsolidated properties with retained debt | joint_venture | 1 | ||||
Aggregate carrying value of retained debt, reflected as a reduction in entity's investment in Unconsolidated Real Estate Affiliates | $ 84.1 | $ 85.2 | |||
United States | Regional Malls | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Number of real estate properties in portfolio | property | 125 | ||||
United States | Unconsolidated Real Estate Affiliates | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Number of Joint Ventures in which Entity Holds Interest | property | 22 | ||||
United States | Unconsolidated Real Estate Affiliates | Regional Malls | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Number of real estate properties in portfolio | property | 38 | ||||
Brazil | Unconsolidated Real Estate Affiliates | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Number of Joint Ventures in which Entity Holds Interest | joint_venture | 1 | ||||
GS Portfolio Holdings II | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Ownership Interest Acquired, Number of Properties | 4 | ||||
GS Portfolio Holdings | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | $ 127.4 | ||||
GS Portfolio Holdings | GS Portfolio Holdings | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Ownership Interest Acquired, Number of Properties | 5 | ||||
AHC September 2015 Note | Ashkenazy | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | $ 40.4 | ||||
AHC November 2015 Note | Ashkenazy | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | $ 57.6 | ||||
Seritage Growth Properties | Seritage Growth Properties | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Ownership in Investment Properties by Joint Venture Percentage | 50.00% | ||||
Business Acquisition, Percentage of Voting Interests Acquired | 50.00% | ||||
Ownership Interest Acquired, Number of Properties | 8 |
MORTGAGES, NOTES AND LOANS PA48
MORTGAGES, NOTES AND LOANS PAYABLE (Details) | Apr. 25, 2016USD ($)extension_optionAsset | Jun. 30, 2018USD ($) | Dec. 31, 2017USD ($)transactionAsset | Dec. 31, 2006USD ($) |
Mortgages, notes and loans payable | ||||
Deferred Finance Costs, Net | $ 25,000,000 | $ 30,300,000 | ||
Percent Recourse Subsequent to Refinancing | 50.00% | |||
Extension Period | 1 year | |||
Fixed-rate debt | 10,618,364,000 | 10,420,252,000 | ||
Variable-rate debt | 2,229,271,000 | 2,412,207,000 | ||
Mortgages Held-for-sale, Fair Value Disclosure | 100,000,000 | |||
Total Mortgages, notes and loans payable | $ 12,847,635,000 | $ 12,832,459,000 | ||
Weighted-average fixed interest rate (as a percent) | 4.41% | 4.41% | ||
Weighted-average variable interest rate (as a percent) | 3.83% | 3.39% | ||
Long-term Debt, Weighted Average Interest Rate, at Point in Time | 4.31% | 4.22% | ||
Mortgage loan, term to maturity | 10 years | |||
Debt Instrument Maturity Number of Extensions | extension_option | 2 | |||
Market rate adjustments | $ 21,300,000 | $ 23,500,000 | ||
Secured Debt Cross Collateralized with Other Properties | $ 1,400,000,000 | $ 1,400,000,000 | ||
Number of Properties Subject to Collateralized Debt Obligations | Asset | 14 | 14 | ||
Mortgage loan balance | $ 275,000,000 | $ 325,000,000 | ||
Mortgage Loans on Real Estate, Interest Rate | 4.53% | 3.984% | ||
Debt, Weighted Average Interest Rate | 3.34% | 0.00% | ||
Long-term Line of Credit | $ 260,000,000 | |||
Debt Instrument, Basis Spread on Variable Rate | 1.75% | |||
Variable rate basis | LIBOR | |||
Outstanding letter of credit and surety bonds | $ 42,400,000 | $ 51,300,000 | ||
GGP Capital Trust I | ||||
Mortgages, notes and loans payable | ||||
Issuance of trust preferred securities | $ 200,000,000 | |||
Common securities issued to GGLP | $ 6,200,000 | |||
Variable rate basis | LIBOR | |||
Trust Preferred Securities, basis spread on variable rate | 1.45% | |||
Revolving credit facility | ||||
Mortgages, notes and loans payable | ||||
Variable-rate debt | $ 160,000,000 | $ 0 | ||
Weighted-average variable interest rate (as a percent) | 3.34% | 0.00% | ||
Maximum borrowing capacity | $ 1,100,000,000 | |||
Debt Instrument, Convertible, Beneficial Conversion Feature | $ 1,500,000,000 | |||
Revolving credit facility | Minimum | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 1.30% | |||
Debt Instrument, Interest Rate During Period | 0.30% | |||
Revolving credit facility | Maximum | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 1.90% | |||
Debt Instrument, Interest Rate During Period | 0.90% | |||
Revolver Net of Financing Costs | ||||
Mortgages, notes and loans payable | ||||
Variable-rate debt | $ 154,731,000 | $ (6,421,000) | ||
Secured Debt | ||||
Mortgages, notes and loans payable | ||||
Fixed-rate debt | 10,618,364,000 | 10,420,252,000 | ||
Variable-rate debt | 2,074,540,000 | $ 2,418,628,000 | ||
Total Mortgages, notes and loans payable | $ 12,700,000,000 | |||
Weighted-average fixed interest rate (as a percent) | 4.41% | 4.41% | ||
Weighted-average variable interest rate (as a percent) | 3.87% | 3.39% | ||
Land, buildings and equipment and developments in progress (before accumulated depreciation) pledged as collateral | $ 18,200,000,000 | |||
Secured Debt Cross Collateralized with Other Properties | 1,400,000,000 | |||
Amount of recourse fixed and variable rate debt | 808,400,000 | |||
Revolving credit facility | ||||
Mortgages, notes and loans payable | ||||
Deferred Finance Costs, Net | $ 5,400,000 | $ 6,400,000 | ||
Junior subordinated notes | ||||
Mortgages, notes and loans payable | ||||
Weighted-average variable interest rate (as a percent) | 3.81% | 2.83% | ||
Mortgages, notes and loans payable | $ 206,200,000 | $ 206,200,000 | ||
Loans Payable | ||||
Mortgages, notes and loans payable | ||||
Repayments of Debt | $ 340,000,000 | $ 73,400,000 | ||
Debt, Weighted Average Interest Rate | 2.75% | 5.60% | ||
Collateralized Mortgage Note One | ||||
Mortgages, notes and loans payable | ||||
Mortgage loan balance | $ 190,000,000 | |||
Collateralized Mortgage Note One | Thor Equities | ||||
Mortgages, notes and loans payable | ||||
Mortgage loan balance | $ 450,000,000 | |||
Cross-collateralized | Secured Debt | ||||
Mortgages, notes and loans payable | ||||
Variable-rate debt | $ 1,400,000,000 | |||
Loans Payable before Refinancing | ||||
Mortgages, notes and loans payable | ||||
Mortgage loan, term to maturity | 2 months 12 days | |||
Collateralized Mortgage Note Four | ||||
Mortgages, notes and loans payable | ||||
Mortgage loan balance | $ 110,000,000 | |||
LIBOR | Collateralized Mortgage Note One | Thor Equities | ||||
Mortgages, notes and loans payable | ||||
Interest rate | 0.0275 | |||
LIBOR | Collateralized Mortgage Note Two | Thor Equities | ||||
Mortgages, notes and loans payable | ||||
Interest rate | 0.0325 | |||
LIBOR | Collateralized Mortgage Note Four | ||||
Mortgages, notes and loans payable | ||||
Interest rate | 0.0325 | |||
Affiliated Entity | Thor Equities | ||||
Mortgages, notes and loans payable | ||||
Number of transactions with affiliates | transaction | 3 |
INCOME TAXES (Details)
INCOME TAXES (Details) | 3 Months Ended |
Jun. 30, 2018USD ($) | |
Income Tax Disclosure [Abstract] | |
Required minimum percentage distribution of ordinary taxable income to stockholders to qualify as a REIT | 90.00% |
Period of disqualification of REIT status | 4 years |
Unrecognized tax benefits | $ 0 |
EQUITY AND REDEEMABLE NONCONT50
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS (Details) $ / shares in Units, $ in Thousands | Jul. 31, 2018$ / shares | May 03, 2018$ / shares | Feb. 07, 2018$ / shares | Oct. 31, 2017$ / shares | Aug. 02, 2017$ / shares | May 01, 2017$ / shares | Jan. 30, 2017$ / shares | Feb. 13, 2013USD ($)$ / sharesshares | Jun. 30, 2018USD ($)$ / sharesshares | Jun. 30, 2017USD ($)$ / shares | Jun. 30, 2018USD ($)$ / sharesshares | Jun. 30, 2017USD ($)$ / sharesshares | Dec. 31, 2017USD ($) | Jul. 10, 2017$ / shares |
Equity and redeemable noncontrolling interest | ||||||||||||||
Common redeemable noncontrolling interests | $ 171,083 | $ 171,083 | $ 195,870 | |||||||||||
Preferred redeemable noncontrolling interests | $ 52,256 | 52,256 | $ 52,256 | |||||||||||
Conversion ratio for convertible common units to common stock | 1 | |||||||||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||||||||||
Beginning balance | 8,900,408 | $ 8,700,729 | ||||||||||||
Other comprehensive income (loss) | $ (9,998) | $ (3,712) | (10,323) | (1,137) | ||||||||||
Ending balance | 8,634,062 | 8,503,560 | 8,634,062 | 8,503,560 | ||||||||||
Allocation to Noncontrolling Interests | ||||||||||||||
Distributions to preferred Operating Partnership units | (628) | (882) | (1,261) | (3,014) | ||||||||||
Net (income) loss allocation to noncontrolling interests in operating partnership from continuing operations (common units) | (818) | (676) | (1,378) | (1,251) | ||||||||||
Net Income (Loss) Distributed to General Operating Partnership LTIP Units | (190) | (299) | (324) | (553) | ||||||||||
Net (income) loss allocated to noncontrolling interest in consolidated real estate affiliates | (313) | (598) | (846) | (847) | ||||||||||
Allocation to noncontrolling interests | (1,949) | (2,455) | (3,809) | (5,665) | ||||||||||
Other comprehensive loss allocation to noncontrolling interests | 84 | 320 | 86 | 315 | ||||||||||
Comprehensive (income) loss allocated to noncontrolling interests | (1,865) | (2,135) | (3,723) | (5,350) | ||||||||||
Unit Conversions Disclosures | ||||||||||||||
Redemption Value | 52,256 | 52,256 | ||||||||||||
Activity of redeemable noncontrolling interests | ||||||||||||||
Balance at the beginning of the period | 248,126 | 262,727 | ||||||||||||
Net income (loss) | 1,378 | 1,251 | ||||||||||||
Distributions | (3,684) | (2,887) | ||||||||||||
Redeemable Noncontrolling Interest Cash Redemption of Operating Partnership Units | 651 | |||||||||||||
Other comprehensive income (loss) | (86) | (315) | ||||||||||||
Fair value adjustment for noncontrolling interests in Operating Partnership | (22,395) | (10,346) | ||||||||||||
Balance at the end of the period | $ 223,339 | $ 249,779 | $ 223,339 | $ 249,779 | ||||||||||
Common Stock Dividend | ||||||||||||||
Dividends declared per share (in dollars per share) | $ / shares | $ 0.22 | $ 0.22 | $ 0.22 | $ 0.22 | $ 0.22 | $ 0.22 | $ 0.22 | $ 0.22 | $ 0.44 | $ 0.44 | ||||
Number of business days preceding the record date of dividend for enrolling in DRIP | 4 days | |||||||||||||
Cash dividends reinvested (DRIP) in stock (in shares) | shares | 11,239 | 28,693 | ||||||||||||
Redemption price per share (in dollars per share) | $ / shares | $ 50 | |||||||||||||
Preferred Stock dividends declared (in dollars per share) | $ / shares | $ 0.3984 | $ 0.3984 | $ 0.3984 | $ 0.3984 | $ 0.3984 | $ 0.3984 | ||||||||
Series B | ||||||||||||||
Unit Conversions Disclosures | ||||||||||||||
Number of Common Units for each Preferred unit | shares | 3 | 3 | ||||||||||||
Number of Contractual Convertible Preferred Units Outstanding | shares | 10,000 | 10,000 | ||||||||||||
Converted Basis to Common Units Outstanding | shares | 0 | 0 | ||||||||||||
Conversion Price (in dollars per share) | $ / shares | $ 16.66670 | |||||||||||||
Redemption Value | $ 486 | $ 486 | ||||||||||||
Series D | ||||||||||||||
Unit Conversions Disclosures | ||||||||||||||
Number of Common Units for each Preferred unit | shares | 1.50821 | 1.50821 | ||||||||||||
Number of Contractual Convertible Preferred Units Outstanding | shares | 533,000 | 533,000 | ||||||||||||
Converted Basis to Common Units Outstanding | shares | 835,000 | 835,000 | ||||||||||||
Conversion Price (in dollars per share) | $ / shares | $ 33.15188 | |||||||||||||
Redemption Value | $ 26,637 | $ 26,637 | ||||||||||||
Series E | ||||||||||||||
Unit Conversions Disclosures | ||||||||||||||
Number of Common Units for each Preferred unit | shares | 1.29836 | 1.29836 | ||||||||||||
Number of Contractual Convertible Preferred Units Outstanding | shares | 503,000 | 503,000 | ||||||||||||
Converted Basis to Common Units Outstanding | shares | 679,000 | 679,000 | ||||||||||||
Conversion Price (in dollars per share) | $ / shares | $ 38.51000 | |||||||||||||
Redemption Value | $ 25,133 | $ 25,133 | ||||||||||||
6.375% series A cumulative redeemable perpetual preferred stock | ||||||||||||||
Common Stock Dividend | ||||||||||||||
Shares Issued, Price Per Share | $ / shares | $ 25 | |||||||||||||
Redemption price per share (in dollars per share) | $ / shares | $ 25 | $ 25 | ||||||||||||
Number of preferred shares redeemed through public offering | shares | 10,000,000 | |||||||||||||
Preferred shares dividend (as a percent) | 6.375% | |||||||||||||
Net proceeds from preferred shares issued after issuance costs | $ 242,000 | |||||||||||||
Conversion of preferred share per common share issued upon conversion | shares | 2.4679 | 2.4679 | ||||||||||||
Accumulated Other Comprehensive Income (Loss) | ||||||||||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||||||||||
Beginning balance | $ (72,231) | $ (67,881) | $ (71,906) | $ (70,456) | ||||||||||
Ending balance | (82,229) | (71,593) | (82,229) | (71,593) | ||||||||||
Foreign currency translation | ||||||||||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||||||||||
Beginning balance | (72,398) | (67,998) | (72,022) | (70,560) | ||||||||||
Other comprehensive income (loss) | (9,954) | (3,709) | (10,330) | (1,147) | ||||||||||
Ending balance | (82,352) | (71,707) | (82,352) | (71,707) | ||||||||||
Net unrealized gains (losses) on other financial instruments | ||||||||||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | ||||||||||||||
Beginning balance | 167 | 117 | 116 | 104 | ||||||||||
Other comprehensive income (loss) | (44) | (3) | 7 | 10 | ||||||||||
Ending balance | $ 123 | $ 114 | $ 123 | $ 114 | ||||||||||
Subsequent Event | ||||||||||||||
Common Stock Dividend | ||||||||||||||
Preferred Stock dividends declared (in dollars per share) | $ / shares | $ 0.3984 |
EARNINGS PER SHARE (Details)
EARNINGS PER SHARE (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | |
Numerators - Basic and Diluted: | |||||
Net income | $ 95,564 | $ 128,318 | $ 161,460 | $ 238,687 | |
Preferred Stock dividends | (3,984) | (3,984) | (7,968) | (7,968) | |
Allocation to noncontrolling interests | (1,949) | (2,455) | (3,809) | (5,665) | |
Net income attributable to common stockholders | $ 89,631 | $ 121,879 | $ 149,683 | $ 225,054 | |
Denominators: | |||||
Weighted-average number of common shares outstanding - basic | 958,387,000 | 882,255,000 | 957,921,000 | 883,374,000 | |
Effect of dilutive securities | 1,808,000 | 63,070,000 | 2,321,000 | 64,038,000 | |
Weighted-average number of common shares outstanding - diluted | 960,195,000 | 945,325,000 | 960,242,000 | 947,412,000 | |
Anti-dilutive Securities | 11,613,000 | 8,232,000 | 11,644,000 | 8,209,000 | |
Common stock in treasury, shares | 55,969,390 | 55,969,390 | 55,969,390 | ||
Common Stock, Shares Owned | 27,459,195 | 27,459,195 | |||
Preferred Units | |||||
Denominators: | |||||
Anti-dilutive Securities | 1,514,000 | 1,544,000 | 1,514,000 | 1,544,000 | |
Common Units | |||||
Denominators: | |||||
Anti-dilutive Securities | 8,374,000 | 4,809,000 | 8,374,000 | 4,780,000 | |
LTIP Common Units | |||||
Denominators: | |||||
Anti-dilutive Securities | 1,725,000 | 1,879,000 | 1,756,000 | 1,885,000 | |
Abu Dhabi Investment Authority [Member] | |||||
Basic and diluted | |||||
Number of warrants exercised | 83,866,187 |
STOCK-BASED COMPENSATION PLAN52
STOCK-BASED COMPENSATION PLANS (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | |||||
Jun. 30, 2018 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | Jan. 01, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | |
Stock-Based Compensation Plans | |||||||
Shares of common stock reserved for issuance as a percentage of outstanding shares on a fully diluted basis | 4.00% | 4.00% | |||||
Maximum number of shares that can be granted to participant | 4,000,000 | ||||||
New Accounting Pronouncement or Change in Accounting Principle, Cumulative Effect of Change on Equity or Net Assets | $ 16,864 | ||||||
Restricted Stock | |||||||
Stock-Based Compensation Plans | |||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number | 1,859,360 | 1,859,360 | 1,089,364 | 476,686 | 1,048,521 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value | $ 22.98 | $ 22.98 | $ 25.29 | $ 27.11 | $ 25.84 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | 1,074,137 | 808,448 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period, Weighted Average Grant Date Fair Value | $ 21.52 | $ 25.30 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period | (230,147) | (166,852) | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Forfeitures, Weighted Average Grant Date Fair Value | $ 26.18 | $ 26.81 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Forfeited in Period | (73,994) | (69,761) | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period, Weighted Average Grant Date Fair Value | $ 25.74 | $ 25.92 | |||||
Stock options | Maximum | Certain employees | |||||||
Stock-Based Compensation Plans | |||||||
Term of awards | 10 years | ||||||
Retained Earnings | |||||||
Stock-Based Compensation Plans | |||||||
New Accounting Pronouncement or Change in Accounting Principle, Cumulative Effect of Change on Equity or Net Assets | $ 16,864 | ||||||
Accounting Standards Update 2016-09 | Additional Paid-in Capital | |||||||
Stock-Based Compensation Plans | |||||||
New Accounting Pronouncement or Change in Accounting Principle, Cumulative Effect of Change on Equity or Net Assets | $ (3,000) | ||||||
Accounting Standards Update 2016-09 | Retained Earnings | |||||||
Stock-Based Compensation Plans | |||||||
New Accounting Pronouncement or Change in Accounting Principle, Cumulative Effect of Change on Equity or Net Assets | $ 3,000 |
STOCK-BASED COMPENSATION PLAN53
STOCK-BASED COMPENSATION PLANS (Details 2) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | |||||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | Dec. 31, 2017 | Sep. 30, 2015 | Dec. 31, 2014 | |
Stock-Based Compensation Plans | |||||||
Compensation expense | $ 7,420 | $ 13,010 | $ 13,817 | $ 23,208 | |||
Exercised (in shares) | (249,508) | (406,383) | |||||
Stock options | |||||||
Stock-Based Compensation Plans | |||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 14,127,594 | 14,127,594 | 14,427,103 | 14,758,145 | 15,277,189 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price | $ 17.86 | $ 17.86 | $ 17.84 | $ 17.86 | $ 17.90 | ||
Granted (in shares) | 0 | 0 | |||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 0 | $ 0 | |||||
Exercised (in shares) | (249,508) | (406,383) | |||||
Exercised (in dollars per share) | $ 15.66 | $ 17.84 | |||||
Forfeited (in shares) | (1,082) | (108,554) | |||||
Forfeited (in dollars per share) | $ 28.86 | $ 22.75 | |||||
Expired (in shares) | (48,919) | (4,107) | |||||
Expired (in dollars per share) | $ 22.96 | $ 28.86 | |||||
Stock options | Property management and other costs | |||||||
Stock-Based Compensation Plans | |||||||
Compensation expense | $ 59 | 981 | $ 147 | $ 1,954 | |||
Stock options | General and administrative | |||||||
Stock-Based Compensation Plans | |||||||
Compensation expense | 10 | 2,449 | 74 | 4,635 | |||
Restricted Stock | Property management and other costs | |||||||
Stock-Based Compensation Plans | |||||||
Compensation expense | 2,002 | 1,546 | 3,105 | 3,058 | |||
Restricted Stock | General and administrative | |||||||
Stock-Based Compensation Plans | |||||||
Compensation expense | $ 1,284 | 1,308 | $ 1,894 | $ 1,827 | |||
LTIP Common Units | |||||||
Stock-Based Compensation Plans | |||||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 4,503,341 | 4,503,341 | 4,747,664 | 4,807,864 | 4,345,912 | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price | $ 26.99 | $ 26.99 | $ 26.98 | $ 27.05 | $ 27.27 | ||
Granted (in shares) | 0 | 553,526 | |||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price | $ 0 | $ 25.38 | |||||
Exercised (in shares) | (64,499) | (32,680) | |||||
Exercised (in dollars per share) | $ 29.15 | $ 29.15 | |||||
Forfeited (in shares) | (179,824) | (58,894) | |||||
Forfeited (in dollars per share) | $ 25.82 | $ 26.77 | |||||
Expired (in shares) | 0 | 0 | |||||
Expired (in dollars per share) | $ 0 | $ 0 | |||||
LTIP Common Units | Property management and other costs | |||||||
Stock-Based Compensation Plans | |||||||
Compensation expense | $ 272 | 393 | $ 635 | $ 792 | |||
LTIP Common Units | General and administrative | |||||||
Stock-Based Compensation Plans | |||||||
Compensation expense | $ 3,793 | $ 6,333 | $ 7,962 | $ 10,942 |
STOCK-BASED COMPENSATION PLAN54
STOCK-BASED COMPENSATION PLANS (Details 3) - $ / shares | 6 Months Ended | |
Jun. 30, 2018 | Jun. 30, 2017 | |
Shares | ||
Exercised (in shares) | (249,508) | (406,383) |
LTIP Common Units | ||
Shares | ||
Stock options Outstanding at the beginning of the period (in shares) | 4,747,664 | |
Granted (in shares) | 0 | 553,526 |
Exercised (in shares) | (64,499) | (32,680) |
Forfeited (in shares) | (179,824) | (58,894) |
Expired (in shares) | 0 | 0 |
Stock options Outstanding at the end of the period (in shares) | 4,503,341 | |
Weighted Average Exercise Price | ||
Stock options Outstanding at the beginning of the period (in dollars per share) | $ 26.98 | |
Granted (in dollars per share) | 0 | $ 25.38 |
Exercised (in dollars per share) | 29.15 | 29.15 |
Forfeited (in dollars per share) | 25.82 | 26.77 |
Expired (in dollars per share) | 0 | $ 0 |
Stock options Outstanding at the end of the period (in dollars per share) | $ 26.99 |
ACCOUNTS RECEIVABLE, NET (Detai
ACCOUNTS RECEIVABLE, NET (Details) - USD ($) $ in Thousands | Jun. 30, 2018 | Dec. 31, 2017 |
Receivables [Abstract] | ||
Trade receivables | $ 90,628 | $ 109,968 |
Nontrade Receivables, Current | 4,785 | 4,776 |
Straight-line rent receivable | 233,884 | 233,630 |
Other accounts receivable | 5,117 | 5,165 |
Total accounts receivable | 334,414 | 353,539 |
Provision for doubtful accounts | (22,754) | (19,458) |
Total accounts receivable, net | $ 311,660 | $ 334,081 |
NOTES RECEIVABLE (Details)
NOTES RECEIVABLE (Details) - USD ($) $ in Thousands | Jul. 12, 2017 | May 23, 2017 | Jun. 30, 2018 | Dec. 31, 2016 | Dec. 31, 2017 | Jul. 07, 2017 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Notes receivable | $ 342,253 | $ 404,129 | ||||
Accrued interest | 9,169 | 13,429 | ||||
Total notes receivable | $ 351,422 | 417,558 | ||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | 80,000 | |||||
Noncash or Part Noncash Acquisition, Interest Acquired | 7.30% | |||||
GS Portfolio Holdings II | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Ownership Interest Acquired, Number of Properties | 4 | |||||
730 5th Avenue | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | 204,300 | $ 100,000 | ||||
730 5th Avenue Retail | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | 104,300 | |||||
Note Receivable Interest Rate Stated | 8.00% | |||||
Notes, Loans and Financing Receivable, Gross, Current | $ 175,800 | |||||
730 5th Avenue Office | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Note Receivable Interest Rate Stated | 8.00% | |||||
GS Portfolio Holdings | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | $ 127,400 | |||||
Note Receivable Interest Rate Stated | 6.30% | |||||
Bayside May 2017 Note | ||||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||||
Notes, Loans and Financing Receivable, Gross, Noncurrent | $ 19,100 | |||||
Note Receivable Interest Rate Stated | 12.20% |
PREPAID EXPENSES AND OTHER AS57
PREPAID EXPENSES AND OTHER ASSETS (Details) - USD ($) $ in Thousands | Jun. 30, 2018 | Dec. 31, 2017 | Jun. 30, 2017 |
Intangible assets: | |||
Gross Asset | $ 537,201 | $ 642,289 | |
Accumulated Amortization | (294,679) | (373,179) | |
Balance | 242,522 | 269,110 | |
Restricted cash | 69,892 | 67,335 | $ 37,690 |
Remaining prepaid expenses and other assets: | |||
Security and escrow deposits | 2,294 | 2,308 | |
Prepaid expenses | 52,435 | 54,987 | |
Other non-tenant receivables | 29,957 | 31,265 | |
Deferred tax, net of valuation allowances | 22,570 | 21,061 | |
Other | 22,904 | 69,790 | |
Total remaining prepaid expenses and other assets | 200,052 | 246,746 | |
Total prepaid expenses and other assets | 442,574 | 515,856 | |
Above-market tenant leases, net | |||
Intangible assets: | |||
Gross Asset | 306,701 | 411,789 | |
Accumulated Amortization | (230,532) | (313,228) | |
Balance | 76,169 | 98,561 | |
Below-market ground leases, net | |||
Intangible assets: | |||
Gross Asset | 118,994 | 118,994 | |
Accumulated Amortization | (15,910) | (14,870) | |
Balance | 103,084 | 104,124 | |
Real estate tax stabilization agreement, net | |||
Intangible assets: | |||
Gross Asset | 111,506 | 111,506 | |
Accumulated Amortization | (48,237) | (45,081) | |
Balance | $ 63,269 | $ 66,425 |
ACCOUNTS PAYABLE AND ACCRUED 58
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Details) - USD ($) $ in Thousands | Jun. 30, 2018 | Dec. 31, 2017 |
Intangible liabilities: | ||
Gross Liability | $ 313,972 | $ 363,206 |
Accumulated Accretion | (145,731) | (168,736) |
Balance | 168,241 | 194,470 |
Remaining accounts payable and accrued expenses: | ||
Accrued interest | 43,282 | 43,874 |
Accounts payable and accrued expenses | 48,902 | 77,405 |
Accrued real estate taxes | 81,075 | 78,213 |
Deferred gains/income | 84,308 | 90,379 |
Accrued payroll and other employee liabilities | 34,786 | 54,520 |
Construction payable | 246,639 | 221,172 |
Tenant and other deposits | 26,195 | 32,106 |
Insurance reserve liability | 12,862 | 12,035 |
Capital lease obligations | 5,385 | 5,385 |
Conditional asset retirement obligation liability | 6,201 | 6,149 |
Other | 120,650 | 103,724 |
Total remaining Accounts payable and accrued expenses | 710,285 | 724,962 |
Total Accounts payable and accrued expenses | 878,526 | 919,432 |
Below-market tenant leases, net | ||
Intangible liabilities: | ||
Gross Liability | 304,092 | 348,984 |
Accumulated Accretion | (142,874) | (162,228) |
Balance | 161,218 | 186,756 |
Above-market headquarters office leases, net | ||
Intangible liabilities: | ||
Gross Liability | 0 | 4,342 |
Accumulated Accretion | 0 | (3,860) |
Balance | 0 | 482 |
Above-market ground leases, net | ||
Intangible liabilities: | ||
Gross Liability | 9,880 | 9,880 |
Accumulated Accretion | (2,857) | (2,648) |
Balance | $ 7,023 | $ 7,232 |
COMMITMENTS AND CONTINGENCIES59
COMMITMENTS AND CONTINGENCIES (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2018 | Jun. 30, 2017 | Jun. 30, 2018 | Jun. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | ||||
Contractual rent expense, including participation rent | $ 2,191 | $ 2,187 | $ 4,341 | $ 4,385 |
Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent | $ 1,639 | $ 1,615 | $ 3,237 | $ 3,241 |
SUBSEQUENT EVENTS (Details)
SUBSEQUENT EVENTS (Details) - USD ($) | Jul. 13, 2018 | Jul. 12, 2018 | Jul. 11, 2018 | Jul. 02, 2018 | Jul. 01, 2018 | Jun. 30, 2018 |
Subsequent Event [Line Items] | ||||||
Mortgages Held-for-sale, Fair Value Disclosure | $ 100,000,000 | |||||
Long-term Debt | Plaza Frontenac | Fixed Rate | Subsequent Event | ||||||
Subsequent Event [Line Items] | ||||||
Debt face amount | $ 100,000,000 | $ 52,000,000 | ||||
Interest rate | 4.43% | 3.04% | ||||
Long-term Debt | The Woodlands Mall | Fixed Rate | Subsequent Event | ||||||
Subsequent Event [Line Items] | ||||||
Debt face amount | $ 62,400,000 | |||||
Interest rate | 4.05% | |||||
Long-term Debt | Christiana Mall | Fixed Rate | Subsequent Event | ||||||
Subsequent Event [Line Items] | ||||||
Debt face amount | $ 550,000,000 | $ 225,000,000 | ||||
Interest rate | 4.28% | 5.10% | ||||
Disposal Group, Disposed of by Sale, Not Discontinued Operations | 685 Fifth Avenue | Subsequent Event | ||||||
Subsequent Event [Line Items] | ||||||
Proceeds from Sale of Buildings | $ 135,000,000 |