Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2019 | May 08, 2019 | |
Document and Entity Information | ||
Entity Registrant Name | Brookfield Property REIT Inc. | |
Entity Central Index Key | 0001496048 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2019 | |
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 | 93,931,957 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q1 | |
Smaller Reporting Company | false | |
Emerging Growth Company | false |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Investment in real estate: | ||
Land | $ 2,707,917 | $ 2,706,701 |
Buildings and equipment | 10,903,813 | 10,774,079 |
Less accumulated depreciation | (2,291,563) | (2,214,603) |
Construction in progress | 522,233 | 576,695 |
Net property and equipment | 11,842,400 | 11,842,872 |
Investment in Unconsolidated Real Estate Affiliates | 5,381,821 | 5,385,582 |
Net investment in real estate | 17,224,221 | 17,228,454 |
Cash and cash equivalents | 200,786 | 247,019 |
Accounts receivable, net | 222,840 | 222,562 |
Notes receivable | 247,094 | 256,937 |
Deferred expenses, net | 145,166 | 145,631 |
Prepaid expenses and other assets (see Notes 7 and 14) | 351,377 | 313,648 |
Deferred tax assets, net | 615,450 | 619,275 |
Total assets | 19,006,934 | 19,033,526 |
Liabilities: | ||
Mortgages, notes and loans payable (including related party debt of $341.8 million - see Note 6) | 13,498,426 | 12,589,649 |
Investment in Unconsolidated Real Estate Affiliates | 62,868 | 124,627 |
Accounts payable and accrued expenses (see Notes 7 and 15) | 880,051 | 953,369 |
Dividend payable | 49,119 | 4,668 |
Junior subordinated notes | 206,200 | 206,200 |
Total liabilities | 14,696,664 | 13,878,513 |
Redeemable Class A equity interests | 2,069,999 | 2,305,895 |
Redeemable noncontrolling interests | 62,119 | 73,696 |
Total redeemable interests | 2,132,118 | 2,379,591 |
Equity: | ||
Class B Stock: 4,942,500,000 shares authorized, $0.01 par value, 449,728,212 and 454,744,938 issued and outstanding as of March 31, 2019 and December 31, 2018, respectively. | 4,497 | 4,547 |
Class C Stock: 1,000,000,000 shares authorized, $0.01 par value, 640,051,301 issued and outstanding as of March 31, 2019 and December 31, 2018. | 6,401 | 6,401 |
Common Stock: 965,000,000 shares authorized, $.01 par value, no shares issued or outstanding as of March 31, 2019 and December 31, 2018 | 0 | 0 |
Preferred Stock: 500,000,000 shares authorized, $0.01 par value, 10,000,000 shares issued and outstanding as of March 31, 2019 and December 31, 2018. | 242,042 | 242,042 |
Additional paid-in capital | 5,731,469 | 5,772,824 |
Retained earnings (accumulated deficit) | (5,233,154) | (4,721,335) |
Accumulated other comprehensive loss | (83,113) | (82,653) |
Total stockholders' equity | 668,142 | 1,221,826 |
Noncontrolling interests in Consolidated Real Estate Affiliates | 25,280 | 26,652 |
Noncontrolling interests of the Operating Partnership | 1,484,730 | 1,526,944 |
Total equity | 2,178,152 | 2,775,422 |
Total liabilities, redeemable interests and equity | $ 19,006,934 | $ 19,033,526 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Millions | Mar. 31, 2019 | Dec. 31, 2018 |
Related party debt | $ 341.8 | $ 341.8 |
Common stock, shares authorized (in shares) | 965,000,000 | 965,000,000 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares issued (in shares) | 0 | 0 |
Common stock, shares outstanding (in shares) | 0 | 0 |
Preferred Stock, shares authorized (in shares) | 500,000,000 | 500,000,000 |
Preferred Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred Stock, shares issued (in shares) | 10,000,000 | 10,000,000 |
Preferred Stock, shares outstanding (in shares) | 10,000,000 | 10,000,000 |
Common Class B | ||
Common stock, shares authorized (in shares) | 4,942,500,000 | 4,942,500,000 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares issued (in shares) | 449,728,212 | 454,744,938 |
Common stock, shares outstanding (in shares) | 449,728,212 | 454,744,938 |
Common Class C | ||
Common stock, shares authorized (in shares) | 1,000,000,000 | 1,000,000,000 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares issued (in shares) | 640,051,301 | 640,051,301 |
Common stock, shares outstanding (in shares) | 640,051,301 | 640,051,301 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Revenues: | ||
Lease Income | $ 323,020 | $ 531,769 |
Management fees and other corporate revenues | 41,188 | 25,766 |
Other | 12,175 | 16,631 |
Total revenues | 376,383 | 574,166 |
Expenses: | ||
Real estate taxes | 40,855 | 59,733 |
Property maintenance costs | 10,061 | 14,713 |
Marketing | 904 | 1,417 |
Other property operating costs | 43,422 | 71,752 |
Provision for doubtful accounts | 0 | 3,429 |
Property management and other costs | 56,054 | 39,574 |
General and administrative | 5,413 | 12,247 |
Costs related to the BPY Transaction | 8,339 | 0 |
Provision for impairment | 0 | 38,379 |
Depreciation and amortization | 118,799 | 185,393 |
Total expenses | 283,847 | 426,637 |
Interest and dividend income | 8,422 | 9,148 |
Interest expense | (154,706) | (137,925) |
Gain from changes in control of investment properties and other, net | 0 | 12,664 |
(Loss) income before income taxes, equity (loss) in income of Unconsolidated Real Estate Affiliates and related gain on investment, and allocation to noncontrolling interests | (53,748) | 31,416 |
(Provision for) benefit from income taxes | (4,450) | 280 |
(Equity) loss in income of Unconsolidated Real Estate Affiliates | (7,873) | 23,839 |
Unconsolidated Real Estate Affiliates - gain on investment, net | 104,354 | 10,361 |
Net income | 38,283 | 65,896 |
Allocation to noncontrolling interests | (6,633) | (1,860) |
Net income attributable to Brookfield Property REIT Inc. | $ 31,650 | $ 64,036 |
Common Stock Earnings Per Share (See Note 10): | ||
Basic & diluted earnings per share class A stock (in dollars per share) | $ 0.330 | |
Basic (in dollars per share) | $ 0.06 | |
Diluted (in dollars per share) | $ 0.06 | |
Comprehensive Income, Net: | ||
Net income | $ 38,283 | $ 65,896 |
Other comprehensive income (loss) | ||
Foreign currency translation | (404) | (378) |
Net unrealized gains (losses) on other financial instruments | (56) | 52 |
Other comprehensive income (loss) | (460) | (326) |
Comprehensive income | 37,823 | 65,570 |
Comprehensive income allocated to noncontrolling interests | (6,633) | (1,858) |
Comprehensive income attributable to Brookfield Property REIT Inc. | $ 31,190 | $ 63,712 |
CONSOLIDATED STATEMENTS OF EQUI
CONSOLIDATED STATEMENTS OF EQUITY - USD ($) shares in Thousands, $ in Thousands | Total | Preferred Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Common Stock in Treasury | Noncontrolling Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units | Common Class A | Common Class ACommon Stock | Common Class ARetained Earnings | Common Class B | Common Class BCommon Stock | Common Class BAdditional Paid-in Capital | Common Class BRetained Earnings | Common Class CCommon Stock | Redeemable Common Class A | Redeemable Common Class ACommon Stock |
Beginning balance at Dec. 31, 2017 | $ 8,900,408 | $ 242,042 | $ 11,845,532 | $ (2,107,498) | $ (71,906) | $ (1,122,640) | $ 104,748 | $ 10,130 | $ 0 | $ 0 | $ 0 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||||||
Net income | 64,703 | 64,036 | 667 | ||||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates | (1,613) | (1,613) | |||||||||||||||
Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates | (7,228) | (7,228) | |||||||||||||||
Long Term Incentive Plan Common Unit (238,655 LTIP Units) | 2,384 | 0 | 0 | 2,384 | |||||||||||||
Restricted stock grants, net | 1,717 | 0 | 1,707 | 10 | |||||||||||||
Employee stock purchase program | 1,737 | 1,736 | 1 | ||||||||||||||
Stock options exercised (246,202 common shares) | 3,987 | 3,985 | 2 | ||||||||||||||
Cash distributions on Preferred Stock ($0.3984 per share) | (3,984) | (3,984) | |||||||||||||||
Cash dividends reinvested (DRIP) in stock (5,906 common shares) | 0 | 0 | (139) | 139 | 0 | ||||||||||||
Other comprehensive income (loss) | (325) | (325) | |||||||||||||||
Dividends on Class A ( $0.33 per share) and Class B Stock (Refer to Note 9) | (210,647) | (210,647) | |||||||||||||||
Fair value adjustment for noncontrolling interest in Operating Partnership | 23,252 | 23,252 | |||||||||||||||
Ending balance at Mar. 31, 2018 | 8,757,527 | 242,042 | 11,876,351 | (2,275,096) | (72,231) | (1,122,640) | 98,958 | 10,143 | 0 | 0 | 0 | ||||||
Beginning balance at Dec. 31, 2018 | 2,775,422 | 242,042 | 5,772,824 | (4,721,335) | (82,653) | 0 | 1,553,596 | 0 | 4,547 | 6,401 | 2,305,895 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||||||||
Net income | 2,633 | (2,386) | 5,019 | $ 34,036 | |||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates | (46,995) | (46,995) | |||||||||||||||
Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates | (1,066) | (1,066) | |||||||||||||||
Buyback of Class B Stock | $ 3,275 | $ 3,275 | $ (224,524) | $ (158,517) | $ (65,902) | (98,276) | |||||||||||
Restricted stock grants, net | 0 | 0 | 3,122 | ||||||||||||||
Buyback of stock (in shares) | (105) | ||||||||||||||||
Cash distributions on Preferred Stock ($0.3984 per share) | (3,984) | (3,984) | |||||||||||||||
Cash dividends reinvested (DRIP) in stock (5,906 common shares) | (379) | (923) | 544 | ||||||||||||||
Other comprehensive income (loss) | (460) | (460) | |||||||||||||||
Class A Conversion to Class B (6,701,962 Class A Shares converted to 5,479,975 Class B Shares) | 140,742 | 117,162 | 23,525 | 55 | (140,742) | ||||||||||||
Dividends on Class A ( $0.33 per share) and Class B Stock (Refer to Note 9) | (467,270) | (467,270) | $ (34,036) | ||||||||||||||
Ending balance at Mar. 31, 2019 | $ 2,178,152 | $ 242,042 | $ 5,731,469 | $ (5,233,154) | $ (83,113) | $ 0 | $ 1,510,010 | $ 0 | $ 4,497 | $ 6,401 | $ 2,069,999 |
CONSOLIDATED STATEMENTS OF EQ_2
CONSOLIDATED STATEMENTS OF EQUITY (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Statement of Stockholders' Equity [Abstract] | ||
FV Long Term Incentive Plan Common Unit Grants (in shares) | 174,156 | |
Restricted stock grants, net (in shares) | 3,266 | 1,006,061 |
Employee stock purchase program (in shares) | 77,520 | |
Stock option exercised (in shares) | 246,202 | |
Cash dividends reinvested (DRIP) in stock (in shares) | 0 | 5,906 |
Cash distributions declared (in dollars per share) | $ 0.22 | |
Cash distributions on preferred stock (in dollars per share) | $ 0.3984 | |
Common Class A | ||
Cash dividends on common stock (in dollars per share) | $ 0.33 | |
Common Class B | ||
Cash dividends on common stock (in dollars per share) | $ 0.33 | |
Conversion of common stock (in shares) | 6,701,962,000 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | Jan. 01, 2019 | Jan. 01, 2018 | |
Cash Flows provided by (used in) Operating Activities: | ||||||
Net income | $ 38,283 | $ 65,896 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
(Equity) loss in income of Unconsolidated Real Estate Affiliates | 7,873 | (23,839) | ||||
Distributions received from Unconsolidated Real Estate Affiliates | 17,699 | 33,507 | ||||
Provision for doubtful accounts | 2,707 | 3,429 | ||||
Depreciation and amortization | 118,799 | 185,393 | ||||
Amortization/write-off of deferred finance costs | 7,899 | 2,775 | ||||
Accretion/write-off of debt market rate adjustments | (413) | (1,108) | ||||
Amortization of intangibles other than in-place leases | (1,205) | 1,971 | ||||
Straight-line rent amortization | 4,496 | (1,260) | ||||
Deferred income taxes | 3,826 | (988) | ||||
Unconsolidated Real Estate Affiliates - gain on investment, net | (104,354) | (10,361) | $ (12,000) | |||
Gain from changes in control of investment properties and other, net | 0 | (12,664) | ||||
Provision for impairment | 0 | 38,379 | ||||
Net changes: | ||||||
Accounts and notes receivable, net | (13,683) | 18,680 | ||||
Prepaid expenses and other assets (see Notes 7 and 14) | 11,297 | 16,844 | ||||
Deferred expenses, net | (6,293) | (7,307) | ||||
Accounts payable and accrued expenses (see Notes 7 and 15) | (80,021) | (50,283) | ||||
Other, net | 3,122 | 6,401 | ||||
Net cash provided by (used in) operating activities | 10,032 | 265,465 | ||||
Cash Flows used in Investing Activities: | ||||||
Acquisition of real estate and property additions | (16,596) | 0 | ||||
Development of real estate and property improvements | (144,903) | (197,190) | ||||
Loans to affiliates | (331,975) | (2,415) | ||||
Proceeds from Collection of Loans Receivable | 330,000 | 0 | ||||
Proceeds from repayment of loans to joint venture partners | 18,020 | 58,564 | ||||
Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates | 12,000 | 0 | ||||
Contributions to Unconsolidated Real Estate Affiliates | (19,440) | (20,734) | ||||
Distributions received from Unconsolidated Real Estate Affiliates in excess of income | 27,760 | 29,041 | ||||
Net cash used in investing activities | (125,134) | (132,734) | ||||
Cash Flows provided by (used in) Financing Activities: | ||||||
Proceeds from refinancing/issuance of mortgages, notes and loans payable | 956,795 | 210,000 | ||||
Principal payments on mortgages, notes and loans payable | (55,531) | (115,644) | ||||
Deferred finance costs | (28) | 0 | ||||
Buyback of Class A Stock | (95,000) | 0 | ||||
Buyback of Class B Stock | (224,525) | 0 | ||||
Series K preferred unit redemptions | (14,556) | 0 | ||||
Cash distributions to noncontrolling interests in consolidated real estate affiliates | (2,119) | (1,613) | ||||
Cash distributions paid to stockholders | (501,306) | (210,530) | ||||
Cash distributions reinvested (DRIP) in common stock | 0 | 139 | ||||
Cash distributions paid to preferred stockholders | (3,984) | (3,984) | ||||
Cash distributions and redemptions paid to unit holders | (2,227) | (3,190) | ||||
Other, net | 0 | 5,583 | ||||
Net cash provided by (used in) financing activities | 57,575 | (119,239) | ||||
Net change in cash, cash equivalents and restricted cash | (57,527) | 13,492 | ||||
Cash, cash equivalents and restricted cash at beginning of period | 298,693 | 231,939 | $ 231,939 | |||
Cash, cash equivalents and restricted cash at end of period | 241,166 | 245,431 | 298,693 | 231,939 | ||
Supplemental Disclosure of Cash Flow Information: | ||||||
Interest paid | 149,903 | 138,646 | ||||
Interest capitalized | 5,590 | 4,325 | ||||
Income taxes paid | 145 | 67 | ||||
Accrued capital expenditures included in accounts payable and accrued expenses | 232,248 | 259,952 | ||||
Cash paid for amounts included in the measurement of lease liabilities | 2,191 | $ 0 | ||||
Recognition of right-of-use asset | 118,545 | 0 | $ 73,440 | $ 0 | ||
Lease liabilities arising from obtaining right-of-use lease asset | 73,440 | $ 0 | ||||
Straight-line rent receivable | $ 140,549 | $ 137,387 | 52,753 | 0 | ||
Deferred Rent Receivables, Net | 3,817 | 0 | ||||
Deferred Rent Credit | $ 3,556 | $ 0 |
ORGANIZATION
ORGANIZATION | 3 Months Ended |
Mar. 31, 2019 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
ORGANIZATION | ORGANIZATION Readers of this Quarterly Report on Form 10-Q (this "Quarterly Report") should refer to the Company's (as defined below) audited consolidated financial statements for the year ended December 31, 2018 which are included in the Company's Annual Report on Form 10-K (our "Annual Report") for the fiscal year ended December 31, 2018 (Commission File No. 001-34948), 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 Brookfield Property REIT, Inc. (referred to herein as "BPR or the "Company"), formerly known as GGP Inc. ("GGP")), a Delaware corporation, was organized in July 2010 and is an externally managed real estate investment trust, referred to as a "REIT". On March 26, 2018, GGP and Brookfield Property Partners L.P. ("BPY") entered into a definitive agreement (the "Merger Agreement") pursuant to which BPY would acquire all of the shares of GGP common stock, par value $0.01 per share, that BPY and its affiliates did not already own through a series of transactions (collectively, the "BPY Transaction"), including, among other things, the exchange of all shares of GGP common stock owned by certain affiliates of BPY and any subsidiary of GGP for Series B Preferred Stock (the "Class B Exchange") and the payment of a special dividend payable to certain holders of record of GGP common stock pursuant to the terms of the Merger Agreement (the "Pre-Closing Dividend"). BPR is an indirect subsidiary of BPY, one of the world's largest commercial real estate companies. In these notes, the terms "we", "us" and "our" refer to BPR and its subsidiaries. BPR, through its subsidiaries and affiliates, is an owner and operator of retail properties. As of March 31, 2019 , we are the owner, either entirely or with joint venture partners, of 123 retail properties in the United States. Substantially all of our business is conducted through BPR OP, LP ("BPROP"), which we sometimes refer to herein as the Operating Partnership, and its subsidiaries. As of March 31, 2019 , BPR held approximately 99% of the common equity of BPROP, while the remaining 1% was held by limited partners and certain previous contributors of properties to BPROP. In addition to holding ownership interests in various joint ventures, the Operating Partnership generally conducts its operations through BPR REIT Services LLC. ("BPRRS"), Brookfield Properties Retail Inc. ("BPRI") and General Growth Management, Inc. ("GGMI"). Each of GGMI and BPRI is a taxable REIT subsidiary ("TRS"), which earn real estate management, leasing, development, and financing fees for other ancillary services for a majority of our Unconsolidated Real Estate Affiliates (defined below) and for substantially all of our Consolidated Properties (defined below). BPRI also serves as a contractor to GGMI for these services. BPRRS 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". |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended |
Mar. 31, 2019 | |
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 BPR, 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 BPROP and are presented either as redeemable noncontrolling interests or as noncontrolling interests in our permanent equity. The Operating Partnership and each of 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 Partnership 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 property operations 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 or combined assets. When assessing segment operating performance, certain non-cash and non-comparable items such as straight-line rent, depreciation expense and intangible asset and liability amortization are excluded from property operations, which are a result of GGP's 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. Reclassifications Components of revenue that were previously reported as minimum rents, tenant recoveries, and overage rents have been combined and reported as rental revenues on the Consolidated Statements of Comprehensive Income. This change in presentation was done to improve comparability by conforming prior year presentation to the current year presentation required under Accounting Standards Codification ("ASC") 842. Total revenues of the Company are unchanged by this reclassification. Refer to Note 7 for further information. Three Months Ended March 31, 2018 As Originally Reported As Reclassified Minimum rents $ 368,523 $ — Tenant recoveries 157,002 — Overage rent 6,244 — Total rental revenues $ — $ 531,769 Acquisitions of Operating Properties ( Note 3 ) The fair values of tangible assets are determined on an "if vacant" basis. The "if vacant" fair value is allocated to land, where applicable, buildings, equipment and tenant improvements based on comparable sales and other relevant information with respect to the property. Specifically, the "if vacant" value of the buildings and equipment was calculated using a cost approach utilizing published guidelines for current replacement cost or actual construction costs for similar, recently developed properties; and an income approach. Assumptions used in the income approach to the value of buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and site improvement value. The estimated fair value of in-place tenant leases includes lease origination costs (costs we would have incurred to lease the property to the current occupancy level of the property) and the lost revenues during the period necessary to lease-up from vacant to current occupancy level. Such estimates include the fair value of leasing commissions, legal costs and tenant coordination costs that would be incurred to lease the property to this occupancy level. Additionally, we evaluate the time period over which such occupancy level would be achieved and include an estimate of the net operating costs (primarily real estate taxes, insurance, and utilities) incurred during the lease-up period, which generally ranges up to one year. The fair value of the acquired in-place tenant leases is included in the balance of buildings and equipment and amortized over the remaining lease term for each tenant. Identifiable intangible assets and liabilities are calculated for above-market and below-market tenant and ground leases where we are 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 certain. 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 March 31, 2019 Tenant leases: In-place value $ 171,211 $ (75,985 ) $ 95,226 As of December 31, 2018 Tenant leases: In-place value $ 188,140 $ (86,510 ) $ 101,630 The above-market tenant leases are included in prepaid expenses and other assets ( Note 14 ); the below-market tenant leases are included in accounts payable and accrued expenses ( Note 15 ) in our Consolidated Balance Sheets. Amortization/accretion of all intangibles, including the intangibles in Note 14 and Note 15 , had the following effects on our income from continuing operations: Three Months Ended March 31, 2019 2018 Amortization/accretion effect on continuing operations $ (5,182 ) $ (16,039 ) Future amortization/accretion of all intangibles in Note 14 and Note 15 , is estimated to decrease results from continuing operations as follows: Year Amount 2019 Remaining $ 14,769 2020 14,096 2021 9,442 2022 8,580 2023 8,251 Revenue Recognition and Related Matters 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. Leases We have entered into lease arrangements for the land and buildings at certain properties, as well as for the use of office space in Chicago, Illinois. We account for leases under Accounting Standards Update ("ASU") 2016-02, Leases ("Topic 842" or "the new leasing standard"). We elected to use the "package of practical expedients", as discussed below, which allowed us not to reassess under the new leasing standard prior conclusions about lease identification, lease classification, and initial direct costs. We elected to recast prior-period comparative information presented in our Consolidated Statements of Comprehensive Income related to rental revenues. The new leasing standard requires lessees to record a right-of-use ("ROU") asset and a related lease liability for the rights and obligations associated with all lessee leases. Topic 842 also modified the lease classification criteria through the elimination of "bright-line" tests, the removal of historical real estate specific lease provisions, and changes to lessor accounting to align with the new revenue recognition standard (ASC 606). On the adoption date, we recognized lease liabilities of $73.4 million and ROU assets of $118.9 million for operating leases of Consolidated Properties for which we are the lessee included in accounts payable and accrued expenses and prepaid expenses and other assets, respectively, on the Consolidated Balance Sheet and there was no cumulative effect on retained earnings. In order to determine the lease liabilities recognized upon adoption, we discounted the remaining lease payments using our incremental borrowing rates ("IBR") at January 1, 2019. The weighted average rate applied was 7.36% . The ROU asset balance was initially measured as the lease liability amount adjusted by the amount of prepaid or accrued lease payments, deferred straight-line lease liabilities, and intangible ground lease assets and liabilities relating to leases recognized on our Consolidated Balance Sheet as of December 31, 2018. In transition, an adjustment of $45.4 million was made to the ROU asset balance to derecognize $52.8 million of below-market ground lease intangible assets (within prepaid expenses and other assets) and $7.4 million of accrued straight-line rent (within accounts payable and accrued expenses) previously recorded on our Consolidated Balance Sheet. In addition to the "package of practical expedients", we elected to use the following additional practical expedients permitted by the new leasing standard: • The transition practical expedient that allows us to carry forward our historical accounting treatment for land easements on existing agreements. • The short-term lease election that allows a lessee not to apply the balance sheet recognition requirements to leases with a term of 12 months or less; lease payments associated with these leases are recognized on a straight-line basis as an expense over the lease term and are not material. • The practical expedient which allows a lessee to not separate lease and non-lease components. We have elected to apply this election to all classes of underlying assets. • The Company did not elect to apply the practical expedients related to hindsight or assessing impairment of ROU assets. Lessee arrangements (policy applicable from January 1, 2019) To account for leases for which we are the lessee under the new leasing standard, contracts must be analyzed upon inception to determine if the arrangement is, or contains, a lease. A lease conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Lease classification tests and measurement procedures are performed at the lease commencement date. Differences in lease classification will affect only the pattern and classification of expense recognition in our Consolidated Statements of Comprehensive Income. The lease liability is initially measured as the present value of the lease payments over the lease term, discounted using the interest rate implicit in the lease, if that rate is readily determinable; otherwise, the lessee’s incremental borrowing rate is used. The lease liability balance is subsequently amortized using the effective interest method. The incremental borrowing rate is determined using an approach based on the rate of interest that the lessee would pay to borrow on a collateralized basis over a similar term at an amount equal to the lease payments in a similar economic environment. We utilized a market-based approach to estimate the IBR for each individual lease. The approach required significant judgment. Therefore, we utilized different data sets to estimate base IBRs via an analysis of (i) yields on outstanding public debt of BPR, as well as comparable companies, (ii) observable mortgage rates, and (iii) unlevered property yields and discount rates. We then applied adjustments to account for considerations related to (i) term and (ii) security that may not be fully incorporated by the aforementioned data sets. Based on individual characteristics of each lease, we selected an IBR taking into consideration how each data approach and adjustments thereto incorporate term, currency and security. The lease term is the noncancelable period of the lease, and includes any renewal and termination options we are reasonably certain to exercise. The reasonably certain threshold is evaluated at lease commencement and is typically met if substantial economic incentives or termination penalties are identified. Lease payments measured at the commencement date include fixed payments, in-substance fixed payments, variable lease payments dependent on a rate or index (using the index or rate in effect at lease commencement), any purchase option the lessee is reasonably certain to exercise, and payments of penalties for terminating the lease if the lease term reflects the lessee exercising the termination option. Fully variable lease payments without an in-substance fixed component are not included in the measurement of the lease liability and are recognized in the period in which the underlying contingency is resolved. The lease liability is remeasured when the contract is modified, upon the resolution of a contingency such that variable payments become fixed or if our assessment of exercising an extension, termination or purchase option changes. Once remeasured, an adjustment is made to the ROU asset. However, if the carrying amount of the right-of-use asset is reduced to zero, any remaining amount of the remeasurement is recognized in earnings. The ROU asset balance is initially measured as the lease liability amount, adjusted for any lease payments made prior to the commencement date, initial direct costs, estimated costs to dismantle, remove, or restore the underlying asset and incentives received. Our current lessee lease portfolio is comprised entirely of operating leases; however if we enter into a finance lease in the future, the new leasing standard requires us to initially recognize and measure these leases using the same method as described above for operating leases. Subsequent to initial recognition, each lease payment would be allocated between interest expense and a reduction of the lease liability. Interest expense would be recognized over the lease term using the interest method to produce a constant periodic rate of interest on the remaining balance of the liability for each period and would be included in interest expense in our Consolidated Statements of Comprehensive Income. The ROU asset would be amortized on a straight-line basis over the lease term, with depreciation recorded in depreciation and amortization in our Consolidated Statements of Comprehensive Income. The ROU assets in our operating leases are evaluated for impairment in a manner similar to our operating properties, as described below under "Impairment". Lessor arrangements (policy applicable from January 1, 2019) At the inception of a new lease arrangement, including new leases that arise from amendments, we assess the terms and conditions to determine the proper lease classification. When the terms of a lease effectively transfer control of the underlying asset, the lease is classified as a sales-type lease. When a lease does not effectively transfer control of the underlying asset to the lessee, but we obtain a guarantee for the value of the asset from a third party, we classify the lease as a direct financing lease. All other leases are classified as operating leases. Control of the underlying asset is transferred to the lessee if any of the following criteria are met: (i) transfer of ownership to the lessee prior to or shortly after the end of the lease term, (ii) lessee has an option to purchase the underlying property that the lessee is reasonably certain to exercise, (iii) the lease term is for the major part of the underlying property’s remaining economic life, (iv) the present value of the sum of lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments is equal to or exceeds substantially all of the fair value of the leased property or (v) the underlying property is of such a specialized nature that it is expected to have no alternative use at the end of the lease term. As of March 31, 2019, we do not have any material sales-type or direct financing leases. For operating leases with minimum scheduled rent increases, we recognize rental income on a straight‑line basis, including the effect of any free rent periods, over the lease term when collectability of lease payments (and, if applicable, any amounts necessary to satisfy a residual value guarantee) is probable. Variable lease payments are recognized as rental income in the period when the changes in facts and circumstances on which the variable lease payments are based occur. Variable lease payments include overage rent, which is paid by a tenant when the tenant's sales exceed an agreed upon minimum amount, is recognized 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. Our leases also contain provisions for tenants to reimburse us for real estate taxes and insurance, as well as for other property operating expenses, marketing costs, and utilities, which are considered to be non-lease components. These tenant reimbursements are most often established in the leases or in less frequent cases computed based upon a formula. W e have elected the practical expedient to not separate non-lease components from the lease component for all classes of underlying assets and determined that the lease component is the predominant component in the contract; therefore, these recoveries are recognized in a manner similar to minimum rents and variable rents within rental revenues on our Consolidated Statements of Comprehensive Income. Recognizing rental and related income on a straight-line basis results in a difference in the timing of revenue recognition from what is contractually due from tenants. Straight-line rents are recorded in accounts receivable, net in our Consolidated Balance Sheet. If we determine that collectability of the lease payments is not probable, we record a current-period adjustment to rental income in the amount of the difference between cumulative straight-line and variable lease income recognized since lease commencement and the amounts collected from the lessee. Future revenue recognition is limited to amounts contractually owed and paid by the lessee . Generally, a lease is returned to accrual status when all delinquent payments become current under the terms of the lease agreement and collectability of the remaining contractual lease payments is reasonably probable. Rental revenues also includes 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. In leasing tenant space, we may provide funding to the lessee through a tenant allowance. To account for a tenant allowance, we determine whether the allowance represents funding for the construction of leasehold improvements and evaluate the control and ownership of such improvements. If we are considered the owner of the leasehold improvements, we capitalize the amount of the tenant allowance and depreciate it over the shorter of the useful life of the leasehold improveme nts or the related lease term. If the tenant allowance represents a payment for a purpose other than funding leasehold improvements, or in the event we are not considered the owner of the leasehold improvements, the allowance is capitalized to deferred expenses and considered to be a lease incentive and is recognized over the lease term as a reduction of rental revenue on a straight-line basis. Deferred expenses (policy applicable from January 1, 2019) The new leasing standard defines initial direct costs as incremental costs of a lease that would not have been incurred if the lease had not been obtained. These initial direct costs (consisting primarily of leasing commissions paid to third parties) are recognized as deferred expenses on our Consolidated Balance Sheet and are amortized using the straight-line method over the life of the leases. Other leasing costs which do not meet the definition of initial direct costs (consisting primarily of internal legal and leasing overhead costs) are expensed as incurred and included in property management and other costs in our Consolidated Statements of Comprehensive Income. Policy applicable to periods prior to January 1, 2019 Our accounting policy for leases in which we are the lessor or lessee prior to the adoption of the new leasing standard can be found in our audited consolidated financial statements for the year ended December 31, 2018, which are included in our Annual Report. Management Fees and Other Corporate Revenues Management fees and other corporate revenues primarily represent real estate 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 March 31, 2019 2018 Management fees from affiliates $ 41,188 $ 25,766 Management fee expense (12,517 ) (10,491 ) Net management fees from affiliates $ 28,671 $ 15,275 Following the BPY Transaction, certain Brookfield Asset Management Inc. ("BAM")-owned entities provide certain management and administration services to BPR. BPR will pay an annual base management fee to BAM equal to 1.25% of the total capitalization of BPR, subject to certain adjustments. For the first twelve months following closing of the BPY Transaction, BAM has agreed to waive management fees payable by BPR. There were no amounts due pursuant to these services for the three months ended March 31, 2019 . Following the BPY Transaction, an affiliate of BAM is entitled to receive incentive distributions based on an amount by which quarterly distributions exceed specified target levels. There were no such amounts payable for the three months ended March 31, 2019 . 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, 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. No provisions for impairment were recognized for the three months ended March 31, 2019 . During the three months ended March 31, 2018 , we recorded a $38.4 million impairment charge on our Consolidated Statements of Comprehensive Income related to one operating property that had non-recourse debt maturing during 2019 that exceeded the fair value of the operating property. 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. 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 available under our credit facility is spread among a diversified group of investment grade financial institutions. We had $987.0 million and $387.0 million outstanding under our credit facility as of March 31, 2019 and December 31, 2018 , respectively. Recently Issued Accounting Pronouncements In February 2016, the Financial Accounting Standards Board ("FASB") issued ASU 2016-02, Leases . This new guidance, including related ASUs that have been subsequently issued, was effective January 1, 2019, and required lessees to recognize a liability to make lease payments and a right-of-use asset, initially measured at the present value of lease payments, for both operating and finance leases. For leases with a term of 12 months or less, lessees were permitted to make an accounting policy election by class of underlying asset to not recognize lease liabilities and lease assets. The guidance allowed lessors and lessees to make an accounting policy election, by class of underlying asset, to not separate non-lease components from lease components. The guidance also provided an optional transition method which allowed entities to initially apply the new guidance in the period of adoption, recognizing a cumulative-effect adjustment to the opening balance of retained earnings, if necessary. The Company elected to apply the alternative transition method and no cumulative-effect adjustment to the opening balance of retained earnings was deemed necessary to record. The Company adopted the new standard on January 1, 2019 and applied the new guidance as of that date. In addition, the Company has presented all income as a single line item within "rental revenues" in the accompanying Consolidated Statements of Comprehensive Income for the current and comparative period. Refer to the Reclassifications section of Note 2 for additional detail. The Company elected to use the "package of practical expedients", which allowed the Company to not reassess under the new standard prior conclusions about lease identification, lease classification, and initial direct costs. The Company did not make any adjustments to the opening balance of retained earnings upon adoption of the new standard given the nature of the impacts and other transition practical expedients elected by the Company. The leases section above and Note 7 includes a discussion of the effect of the adoption of the new standard. In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses, 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. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements. In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement . This new guidance is effective January 1, 2020, with early adoption permitted, and provides new, and in some cases eliminates or modifies the existing disclosure requirements on fair value measurements. Public entities will be required to disclose the following: (i) the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and (ii) the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. In addition, public entities will no longer be required to disclose the following: (i) the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, (ii) the policy for timing of transfers between levels and (iii) the valuation processes for Level 3 fair value measurements. The new pronouncement also clarifies and modifies certain existing provisions, including eliminating "at a minimum" from the phrase "an entity shall disclose at a minimum" to promote the appropriate exercise of discretion by entities when considering fair value measurement disclosures and clarifying that materiality is an appropriate consideration when evaluating disclosure requirements. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements. 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 disclosu |
ACQUISITIONS, SALES AND JOINT V
ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY | 3 Months Ended |
Mar. 31, 2019 | |
Business Combinations [Abstract] | |
ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY | ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY On January 7, 2019, we completed the sale of our 12.0% interest in Bayside Marketplace for a sales price of $42.0 million , which resulted in a gain of $104.4 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income for the three months ended March 31, 2019 . The Company entered into a series of separate transactions on August 27, 2018 as a result of the BPY Transaction as follows: • BPR-FF JV LLC joint venture was formed with Brookfield Real Estate Partners F LP. The Company contributed properties and recognized a gain from the change in control of the investment properties and other, net of $1.4 billion for the year ended December 31, 2018. In addition, the Company recognized a gain in Unconsolidated Real Estate Affiliates - gain on investment of $18.5 million for the year ended December 31, 2018. • Joint ventures were formed with the Teachers Insurance and Annuity Association of America. The Company contributed properties and recognized a gain from the change in control of the investment properties and other, net of $943.4 million for the year ended December 31, 2018. In addition, the Company recognized a gain in Unconsolidated Real Estate Affiliates - gain on investment of $18.4 million for the year ended December 31, 2018. • Joint ventures were formed with CBRE Global Investment Partners. The Company contributed properties and recognized a gain from the change in control of the investment properties and other, net of $454.0 million for the year ended December 31, 2018. • Joint ventures were formed with the California Public Employees' Retirement System. The Company contributed properties and recognized a gain in Unconsolidated Real Estate Affiliates - gain on investment of $440.3 million for the year ended December 31, 2018. • A new joint venture, BPY Retail Holdings LLC, was formed with an institutional investor. As a result of this investment, the institutional investor owns a noncontrolling interest in all retail assets of the Company, as all retail assets are wholly or partially owned by the Operating Partnership. On January 29, 2018, we completed the sale of a 49.49% joint venture interest in an anchor box at Oakbrook Center to our joint venture partner 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, net for the three months ended March 31, 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. 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 rental revenues on the Consolidated Statements of 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 the remaining 46% of our original 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 three months ended March 31, 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. |
FAIR VALUE
FAIR VALUE | 3 Months Ended |
Mar. 31, 2019 | |
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. There were no impairment charges recorded during the three months ended March 31, 2019 . During the three months ended March 31, 2018 , we recognized $38.4 million in impairment charges. Total Fair Value Measurement Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Provisions for Impairment 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 March 31, 2019 and December 31, 2018 . March 31, 2019 December 31, 2018 Carrying Amount (1) Estimated Fair Value Carrying Amount (2) Estimated Fair Value Fixed-rate debt $ 6,047,625 $ 5,694,225 $ 6,073,193 $ 6,048,104 Variable-rate debt 7,450,801 7,540,910 6,516,456 6,614,172 $ 13,498,426 $ 13,235,135 $ 12,589,649 $ 12,662,276 (1) Includes net market rate adjustments of $7.3 million and deferred financing costs of $115.9 million , net. (2) Includes net market rate adjustments of $7.7 million and deferred financing costs of $123.8 million , net. The fair value of our junior subordinated notes approximates their carrying amount as of March 31, 2019 and December 31, 2018 . 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 | 3 Months Ended |
Mar. 31, 2019 | |
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 ). March 31, 2019 December 31, 2018 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates Assets: Land $ 3,604,141 $ 3,595,706 Buildings and equipment 23,215,593 23,468,110 Less accumulated depreciation (4,452,934 ) (4,361,210 ) Construction in progress 470,510 489,250 Net property and equipment 22,837,310 23,191,856 Investment in unconsolidated joint ventures 627,254 632,060 Net investment in real estate 23,464,564 23,823,916 Cash and cash equivalents 586,310 540,905 Accounts receivable, net 345,813 348,655 Notes receivable 22,498 22,881 Deferred expenses, net 500,039 511,814 Prepaid expenses and other assets 718,603 796,815 Total assets $ 25,637,827 $ 26,044,986 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 15,829,842 $ 16,139,498 Accounts payable, accrued expenses and other liabilities 1,032,661 1,118,663 Cumulative effect of foreign currency translation ("CFCT") (7,701 ) (21,384 ) Owners' equity, excluding CFCT 8,783,025 8,808,209 Total liabilities and owners' equity $ 25,637,827 $ 26,044,986 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 8,775,323 $ 8,786,824 Less: joint venture partners' equity (4,806,830 ) (4,796,896 ) Plus: excess investment/basis differences 1,305,517 1,220,632 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 5,274,010 5,210,560 Investment in Unconsolidated Real Estate Affiliates, net (cost method) 30,483 30,483 Retail investment, net 14,460 19,912 Investment in Unconsolidated Real Estate Affiliates, net $ 5,318,953 $ 5,260,955 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 5,381,821 $ 5,385,582 Liability - Investment in Unconsolidated Real Estate Affiliates (62,868 ) (124,627 ) Investment in Unconsolidated Real Estate Affiliates, net $ 5,318,953 $ 5,260,955 Three Months Ended March 31, 2019 2018 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Rental revenues, net $ 641,036 $ 420,419 Condominium sales — 36,889 Other 15,366 18,269 Total revenues 656,402 475,577 Expenses: Real estate taxes 62,121 36,136 Property maintenance costs 15,677 11,664 Marketing 6,074 5,591 Other property operating costs 79,552 56,305 Condominium cost of sales — 26,895 Provision for doubtful accounts — 2,559 Property management and other costs (2) 29,040 23,413 General and administrative 1,667 558 Depreciation and amortization 263,399 125,080 Total expenses 457,530 288,201 Interest income 2,282 1,841 Interest expense (173,599 ) (104,564 ) Provision for income taxes (567 ) (205 ) Loss in unconsolidated joint ventures (8,733 ) (7,563 ) Income from continuing operations 18,255 76,885 Allocation to noncontrolling interests (14 ) (18 ) Net income attributable to the ventures $ 18,241 $ 76,867 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 18,241 $ 76,867 Joint venture partners' share of income (9,056 ) (35,601 ) Elimination of gain from consolidated real estate investment with interest owned through joint venture — (89 ) Loss on retail investment (5,452 ) (5,856 ) Amortization of capital or basis differences (11,606 ) (11,482 ) Equity in income (loss) of Unconsolidated Real Estate Affiliates $ (7,873 ) $ 23,839 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from the joint ventures formed in conjunction with the BPY Transaction subsequent to August 27, 2018 ( Note 3 ). (2) Includes management fees charged to the unconsolidated joint ventures by BPRRS and BRMI. The Unconsolidated Real Estate Affiliates represent our investments in real estate joint ventures that are not consolidated. We hold interests in 28 domestic joint ventures, comprising 66 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. As of March 31, 2019 , the balance of ROU assets was $60.6 million , net and lease liabilities of $73.5 million for 25 ground leases in the Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates under Topic 842, included in prepaid expenses and other assets and accounts payable and accrued expenses, respectively. All of these leases are operating leases; we do not have any finance leases. 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 $7.5 billion as of March 31, 2019 and $7.6 billion as of December 31, 2018 , 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 $82.8 million at one property as of March 31, 2019 , and $83.3 million as of December 31, 2018 . 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 interest in or our distributions from such Unconsolidated Real Estate Affiliates could be reduced to the extent of such deficiencies. As of March 31, 2019 , 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 | 3 Months Ended |
Mar. 31, 2019 | |
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: March 31, 2019 (1) Weighted-Average Interest Rate (2) December 31, 2018 (3) Weighted-Average Interest Rate (2) Fixed-rate debt: Collateralized mortgages, notes and loans payable $ 6,047,625 4.39 % $ 6,073,193 4.38 % Total fixed-rate debt 6,047,625 4.39 % 6,073,193 4.38 % Variable-rate debt: Collateralized mortgages, notes and loans payable (4) 1,698,647 4.40 % 1,702,142 4.22 % Unsecured corporate debt (5) 5,752,154 4.89 % 4,814,314 4.86 % Total variable-rate debt 7,450,801 4.78 % 6,516,456 4.69 % Total Mortgages, notes and loans payable $ 13,498,426 4.61 % $ 12,589,649 4.54 % Junior subordinated notes $ 206,200 4.20 % $ 206,200 3.97 % (1) Includes $7.3 million of market rate adjustments and $115.9 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 $7.7 million of market rate adjustments and $123.8 million of deferred financing costs, net. (4) $1.3 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. Collateralized Mortgages, Notes and Loans Payable As of March 31, 2019 , $11.9 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 $1.3 billion of debt, are cross-collateralized. Although a majority of the $7.7 billion of fixed and variable rate collateralized mortgages, notes and loans payable are non-recourse, $687.1 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 BPR. 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 year ended December 31, 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. In addition, we obtained a new fixed-rate subordinate loan at The Woodlands Mall for $62.4 million with an interest rate of 4.05% and obtained a new fixed-rate loan at 605 North Michigan Avenue for $80.0 million with an interest rate of 4.76% . We also refinanced mortgage notes totaling $117.0 million at two properties. The prior loans totaling $152.3 million had a weighted-average interest rate of 4.42% . The new loans have a weighted-average term-to-maturity of 4.3 years and a weighted-average interest rate of 5.24% . We released Columbiana Centre from the $1.4 billion term loan, substituting Columbia Mall and Quail Springs Mall, and conveyed Oak View Mall to the lender in full satisfaction of $74.7 million in outstanding debt. The Oak View transaction resulted in a $12.4 million gain on extinguishment of debt for the year ended December 31, 2018. Corporate and Other Unsecured Loans We have certain unsecured debt obligations, the terms of which are described below: March 31, 2019 (1) Weighted-Average Interest Rate December 31, 2018 (2) Weighted-Average Interest Rate Unsecured debt: Unsecured corporate debt $ 5,855,535 4.89 % $ 4,923,740 4.86 % Total unsecured debt $ 5,855,535 4.89 % $ 4,923,740 4.86 % (1) Excludes deferred financing costs of $103.4 million in 2019 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. (2) Excludes deferred financing costs of $109.4 million in 2018 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. On March 25, 2019, the Company secured a $341.8 million subordinated unsecured note with Brookfield BPY Holdings Inc., a related party. The note bears interest at a rate equal to LIBOR plus 275 basis points and is scheduled to mature on March 25, 2029. The Company entered into a new credit agreement (the "Agreement") dated as of August 24, 2018 consisting of a revolving credit facility (the "Facility"), Term A-1 and A-2 loans, and a Term B loan. The Facility provides for revolving loans of up to $1.5 billion and borrowings bear interest at a rate equal to LIBOR plus 225 basis points. The Facility is scheduled to mature in August 2022 and had outstanding borrowings of $987.0 million as of March 31, 2019. The Term A-1 Loan has a total commitment of $900.0 million , with $700.0 million attributable to BPR and $200.0 million attributable to an affiliate, and is scheduled to mature in August 2021 bearing interest at a rate equal to LIBOR plus 225 basis points. The Term A-2 Loan has a total commitment of $2.0 billion and is scheduled to mature in August 2023 bearing interest at a rate equal to LIBOR plus 225 basis points. The Term B Loan has a total commitment of $2.0 billion and is scheduled to mature in August 2025 bearing interest at a rate equal to LIBOR plus 250 basis points. The Term A-1, A-2, and B Loans are contractually obligated to be prepaid through net proceeds from property level refinances and asset sales as outlined in the Agreement. The Agreement 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 and fixed charge coverage ratio. As of March 31, 2019, we are not aware of any instances of non-compliance with such covenants. Junior Subordinated Notes GGP Capital Trust I, a Delaware statutory trust (the "Trust"), 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 BPROP. 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 BPROP 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 March 31, 2019 and December 31, 2018 . Letters of Credit and Surety Bonds We had outstanding letters of credit and surety bonds of $45.3 million as of March 31, 2019 and $42.4 million as of December 31, 2018 . 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 March 31, 2019 . |
LEASES
LEASES | 3 Months Ended |
Mar. 31, 2019 | |
Leases [Abstract] | |
LEASES | LEASES Lessee arrangements We are the lessee in several ground lease agreements for the land under some of our owned buildings. Generally, we own the land underlying the properties; however, at certain properties, all or part of the underlying land is owned by a third party that leases the land to us through a long-term ground lease. In addition, we lease office space for our corporate headquarters and field offices. Our material consolidated leases have reasonably certain lease terms ranging from four years to forty years. Certain leases provide the lessee with two to three renewal options which are considered to be termination options unless it is reasonably certain that the Company will elect to renew and generally range from five years to ten years each, with renewal rent payments based on a predetermined annual increase, market rates at the time of exercise of the renewal, or changes in the Consumer Price Index ("CPI"). As of March 31, 2019, the balance of ROU assets was $118.5 million , net and lease liabilities of $73.3 million for seven ground leases and one office lease in the Consolidated Balance Sheets under Topic 842, included in prepaid expenses and other assets and accounts payable and accrued expenses, respectively. The maturity of our operating lease liabilities as of March 31, 2019 is as follows: Year Amount Remainder of 2019 $ 6,534 2020 8,958 2021 9,175 2022 9,395 2023 9,621 2024 9,853 2025 and thereafter 95,184 Total undiscounted lease payments 148,720 Less: Present value adjustment (75,401 ) Total lease liability $ 73,319 The maturity of our operating lease liabilities as of December 31, 2018 is as follows: Year Amount 2019 $ 9,948 2020 10,164 2021 10,386 2022 10,592 2023 10,794 2024 and thereafter 118,835 Total $ 170,719 Straight-line rent expense recognized for our consolidated operating leases was $0.7 million for ground leases and $2.0 million for the office lease for the quarter ended March 31, 2019 and is included in other property operating costs for ground leases and property management and other costs for the office lease, respectively, in the Consolidated Statements of Comprehensive Income. Several lease agreements include variable lease payments which vary based on factors such as sublease income received, the revenues or net operating income of the properties constructed on the leased premises, increases in CPI, and changes in market rents. In addition, our leases require us to reimburse the lessor for the lessor’s tax, insurance and common area costs. Variable lease payments and short-term lease costs recognized as rent expense for operating leases were not significant for the quarter ended March 31, 2019 and are included in other property operating costs in the Consolidated Statements of Comprehensive Income. The following summarizes additional information related to our operating leases as of March 31, 2019: Weighted-average remaining lease term (years) 17 Weighted-average discount rate 7.36% Supplemental disclosure for the statement of cash flows: Cash paid for amounts included in the measurement of lease liabilities $2,191 Lessor arrangements We own a property portfolio comprised primarily of Class A retail properties and lease this retail space to tenants. As of March 31, 2019, we own a controlling interest in and consolidate 57 retail properties located throughout the United States comprising approximately 50 million square feet of GLA. We enter into operating leases with a variety of tenants, the majority of which are national and regional retail chains and local retailers. These operating leases expire starting in year 2019 and typically include renewal options, which are generally exercisable only by the tenant. Certain leases also include early termination options which are typically exercisable only by the tenant. Our leases do not allow the tenant to purchase the retail space. The maturity analysis of the lease payments we expect to receive from our operating leases as of March 31, 2019 is as follows: Year Amount Remainder of 2019 $ 710,542 2020 883,509 2021 794,816 2022 701,209 2023 605,294 2024 495,760 Subsequent 1,455,721 $ 5,646,851 The maturity analysis of the lease payments we expect to receive from our operating leases as of December 31, 2018 is as follows: Year Amount 2019 $ 764,196 2020 696,381 2021 621,582 2022 543,232 2023 464,453 Subsequent 1,442,312 $ 4,532,156 All lease-related income is reported as a single line item, rental revenues, in our Consolidated Statements of Comprehensive Income. Effective January 1, 2019, with the adoption of Topic 842, rental revenues is presented net of provision for doubtful accounts. Rental income recognized on a straight-line basis consists primarily of fixed and in-substance fixed lease payments (including lease payments related to non-lease components which have been combined with the lease component). Variable rental income represents variable lease payments, which consist primarily of overage rents; reimbursements for tenants’ pro rata share of real estate taxes, insurance, property operating and marketing expenses, and utilities; lease payments related to CPI-based escalations and market rent resets; and lease termination income. In accordance with the terms of our operating leases, we billed separately for minimum rents, tenant recoveries and overage rents, lease termination income as shown below for the quarter ended March 31, 2019 : Amount Minimum rents, billed $ 221,962 Tenant recoveries, billed 91,927 Lease termination income, billed 1,495 Overage rent, billed 4,351 Total contractual operating lease billings 319,735 Adjustment to recognize contractual operating lease billings on a straight-line basis 3,197 Above and below-market tenant leases, net 2,795 Less provision for doubtful accounts (2,707 ) Total rental revenues, net $ 323,020 Of the total contractual rental revenues we have billed, 79.2% are fixed lease payments. |
INCOME TAXES
INCOME TAXES | 3 Months Ended |
Mar. 31, 2019 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | INCOME TAXES The Company elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended. 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 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, 2015 through 2018 and are statutorily open to audit by state taxing authorities for the years ended December 31, 2014 through 2018 . We have no unrecognized tax benefits recorded pursuant to uncertain tax positions as of March 31, 2019 . |
EQUITY AND REDEEMABLE NONCONTRO
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS | 3 Months Ended |
Mar. 31, 2019 | |
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 BPROP 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 March 31, 2019 2018 Distributions to preferred BPROP units ("Preferred Units") $ (1,614 ) $ (633 ) Net income allocation to noncontrolling interests in BPROP from continuing operations ("Common Units") — (560 ) Net income allocation to noncontrolling interests in BPROP from continuing operations ("LTIP Units") — (134 ) Net income allocated to noncontrolling interest in consolidated real estate affiliates 305 (533 ) Net income allocated to noncontrolling interest of the Operating Partnership (1) (5,324 ) — Allocation to noncontrolling interests (6,633 ) (1,860 ) Other comprehensive (income) loss allocated to noncontrolling interests — 2 Comprehensive income allocated to noncontrolling interests $ (6,633 ) $ (1,858 ) _______________________________________________________________________________ (1) Represents the noncontrolling interest of our institutional investor ( Note 3 ). Noncontrolling Interests The noncontrolling interest related to the Common, Preferred, and LTIP Units of BPROP 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 BPROP 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 BPR. The preferred redeemable noncontrolling interests have been recorded at carrying value. Generally, each Series K Preferred Unit of BPROP entitles its holder to distributions and a liquidation preference identical to those established for each share of BPR’s Class A Stock, and each Series L Preferred Unit of BPROP entitles its holder to distributions and a liquidation preference identical to those established for each share of BPR’s Class B Stock. Each LTIP Unit of BPROP is convertible into, and, except for the level of preference, entitles its holder to regular and liquidating distributions equivalent to that of 0.016256057 Series K Preferred Units, subject to adjustment. Each Series K Preferred Unit received by an LTIP holder in connection with the BPY Transaction is redeemable for a cash amount equal to the average closing price of BPR's Class A Stock for five consecutive trading days ending on the date of the notice of redemption, provided that BPR may elect to satisfy such redemption by delivering one share of BPR's Class A Stock. If the holders had requested redemption of the Class A Stock and Preferred Units as of March 31, 2019, the aggregate amount of cash the Company would have paid would have been $2.02 billion and $58.6 million , respectively. Holders of Series B Preferred Units, Series D Preferred Units, Series E Preferred Units and Series G Preferred Units of BPROP are each entitled to periodic distributions at the rates set forth in the Fifth Amended and Restated Agreement of Limited Partnership of BPROP. Holders of Common Units of BPROP are entitled to distributions of all or a portion of BPROP’s remaining net operating cash flow, when and as declared by BPROP’s general partner. However, the Fifth Amended and Restated Agreement of Limited Partnership of BPROP permits distributions solely to BPR if such distributions were required to allow the Company to comply with the REIT distribution requirements or to avoid the imposition of excise tax. The Series D Preferred Units of BPROP are convertible based on a conversion ratio of 1.50821 , which is the quotient of the Series D Preferred Unit’s $50 liquidation preference and $33.151875 conversion price. Upon conversion, each Series D Preferred Unit entitles its holder to (i) $21.9097 in cash, (ii) a number of Series K Preferred Units of BPROP equal to (x) 0.40682134 Series K Preferred Units (which is subject to adjustment), multiplied by (y) the Series D conversion ratio; and (iii) a number of Common Units of BPROP equal to (x) one Common Unit (which is subject to adjustment), multiplied by (y) the Series D conversion ratio. The Series E Preferred Units of BPROP are convertible based on a conversion ratio of 1.29836 , which is the quotient of the Series E Preferred Unit’s $50 liquidation preference and $38.51 conversion price. Upon conversion, each Series E Preferred Unit entitles its holder to (i) $18.8613 in cash, (ii) a number of Series K Preferred Units of BPROP equal to (x) 0.40682134 Series K Preferred Units (which is subject to adjustment), multiplied by (y) the Series E conversion ratio; and (iii) a number of Common Units of BPROP equal to (x) one Common Unit (which is subject to adjustment), multiplied by (y) the Series E conversion ratio. As of March 31, 2019, there were 532,749.6574 Series D Preferred Units of BPROP outstanding and 502,657.8128 Series E Preferred Units of BPROP outstanding. As of March 31, 2019, there were 9,717.658 Series B Preferred Units of BPROP outstanding. As of July 10, 2017, the Series B Preferred Unit conversion option expired, and each Series B Preferred Unit now has a fixed cash redemption value of $50 per unit. Also, as of March 31, 2019, there were 4,176,972.006 Common Units of BPROP outstanding and 839,664 LTIP Units of BPROP outstanding. There were also 1,699,281.285 Series K Preferred Units of former Common Unit holders and 334,324 Series K Preferred Units of former LTIP holders. LTIP Units and Series K Preferred Units issued to individual former LTIP Unitholders are both subject to certain redemption rights. The holder of each Series K Preferred Unit of BPROP issued upon conversion of Series D Preferred Units or Series E Preferred Units of BPROP has the right to redeem such Series K Preferred Unit for a cash amount equal to the average closing price of BPR’s Class A Stock for the five consecutive trading days ending on the date of the notice of redemption, provided that BPR may elect to satisfy such redemption by delivering one share of BPR’s Class A Stock. The holder of each Common Unit of BPROP issued upon conversion of Series D Preferred Units or Series E Preferred Units of BPROP has the right to redeem such Common Unit for a cash amount equal to $0.324405869 , subject to adjustment. Except as otherwise noted, the Common, Preferred, and LTIP Units of BPROP are not convertible or redeemable at the election of either the holder or BPROP. The following table reflects the activity of the common redeemable noncontrolling interests for the three months ended March 31, 2019 , and 2018 . Balance at January 1, 2018 $ 248,126 Net income 560 Distributions (1,842 ) Other comprehensive loss (2 ) Fair value adjustment for noncontrolling interests in Operating Partnership (23,252 ) Balance at March 31, 2018 $ 223,590 Balance at January 1, 2019 $ 73,696 LTIP Expense 3,358 Series K Preferred Unit redemption (14,935 ) Balance at March 31, 2019 $ 62,119 Class A Stock Class A Stock refers to the Company's Class A Stock, par value $0.01 per share, authorized and issued to unaffiliated GGP common stockholders as part of the BPY Transaction. Each share of Class A Stock is entitled to cumulative dividends per share in a cash amount equal in value to the amount of any distribution made on a BPY limited partnership unit ("BPY unit"). In addition, each share of Class A Stock is exchangeable for one BPY unit or its cash equivalent (the form of payment to be determined by BP US REIT LLC, in its sole discretion). Such exchange and distribution rights are subject to adjustment in the event of certain dilutive or other capital events by BPY or BPR. If and to the extent declared by the Company's board of directors, the record and payment dates for the dividends or other distributions upon the shares of Class A Stock, to the extent not prohibited by applicable law, is expected to be the same as the record and payment dates for the dividends or other distributions upon the BPY units. Pursuant to the terms of the Company's charter, all such dividends to holders of Class A Stock will be paid prior and in preference to any dividends or distributions on the Class B Stock or Class C Stock will be fully declared and paid before any dividends are declared and paid or any other distributions are made on any Class B Stock or Class C Stock. The holders of Class A Stock shall not be entitled to any dividends from BPR other than the Class A dividend. Upon any liquidation, dissolution or winding up of the Company that is not a Market Capitalization Liquidation Event (as defined below) or substantially concurrent with the liquidation, dissolution or winding up of BPY, the holders of Class A Stock are entitled to a cash amount, for each share of Class A Stock, equal to the market price of one BPY unit (subject to adjustment in the event of certain dilutive or other capital events by BPY or BPR) on the date immediately preceding announcement of such liquidation, dissolution or winding up, plus all declared and unpaid dividends. If, upon any such liquidation, dissolution or winding up, the assets of BPR are insufficient to make such payment in full, then the assets of BPR will be distributed among the holders of Class A Stock ratably in proportion to the full amounts to which they would otherwise be respectively entitled to receive. If the market capitalization of the Class A Stock (i.e., if the price per share of Class A Stock, multiplied by the number of shares of Class A Stock outstanding) averages, over any period of 30 consecutive trading days, less than one (1) billion dollars, the BPR board will have the right to liquidate BPR’s assets and wind up BPR’s operations (a "Market Capitalization Liquidation Event"). Upon any Market Capitalization Liquidation Event, the holders of Class A Stock shall be entitled to a cash amount, for each share of Class A Stock, equal to the dollar volume-weighted average price of one BPY unit over the ten (10) trading days immediately following the public announcement of such Market Capitalization Liquidation Event, plus all declared and unpaid dividends. If, upon any such Market Capitalization Liquidation Event, the assets of BPR are insufficient to make such payment in full, then the assets of BPR will be distributed among the holders of Class A Stock ratably in proportion to the full amounts which they would otherwise be respectively entitled to receive. Notwithstanding the foregoing, upon any Market Capitalization Liquidation Event, BPY may elect to exchange all of the outstanding shares of the Class A Stock for BPY units on a one-for-one basis, subject to adjustment in the event of certain dilutive or other capital events by BPY or BPR. Holders of Class A Stock shall have the right to exchange all or a portion of their Class A Stock for cash at a price equal to the value of an equivalent number of BPY units, subject to adjustment in the event of certain dilutive or other capital events by BPY or BPR. Upon receipt of a request for exchange, BPR will deliver a notice of exchange to BPY within one (1) business day and will have ten (10) business days to deliver the cash amount to the tendering holder. Upon receipt of the notice of exchange, BPY may elect to satisfy BPR’s exchange obligation by exchanging all of the shares of the Class A Stock tendered for BPY units on a one-for-one basis. This initial one-for-one conversion factor is subject to adjustment in the event of certain dilutive or other capital events by BPY or BPR. If so elected, BPY will have to satisfy such obligation within ten (10) business days from the date of the notice of exchange. If BPY exercises its right to assume the exchange obligation, units of BPY units will be delivered in exchange for the Class A Stock and such Class A Stock will automatically be converted into Class B Stock. As there are certain events outside of the Company’s control whereby it could be required to redeem the Class A Stock for cash by the holders of the securities, the Class A Stock is included in redeemable equity. Accordingly, the Class A Stock are recorded at the greater of the carrying amount 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 the Company’s Consolidated Balance Sheets. There is no adjustment within additional paid-in capital for the Class A stock when the fair value is less than the carrying value. Class B Stock The following description of Class B Stock sets forth certain general terms and provisions of Class B Stock. Each share of Class B-1 Stock shall have terms (including the same powers, preferences and relative, participating, optional and other special rights, and qualifications, limitations and restrictions) identical to the terms of a share of Class B Stock. References herein to Class B Stock shall be deemed to be a reference to Class B Stock and Class B-1 Stock, as applicable. Pursuant to the Charter Amendments and subject to the prior rights of holders of all classes, including the Class A Stock, and any series of preferred stock at the time outstanding having prior rights as to dividends, each share of Class B Stock will entitle its holder to cumulative dividends per share in a cash amount at a rate of 10% per year of the Class B liquidation amount per share, with such Class B liquidation amount per share equal to the last closing price of a share of GGP common stock on the New York Stock Exchange on the trading day immediately preceding the date the series B designations was filed with the Secretary of State of the State of Delaware. On October 18, 2018, each of the Class B Stock Holders hereby irrevocably waived, all of its right, title and interest in and to 2.5% of the Dividend Rate, including without elimination all rights and entitlement to payment of such amounts. This partial dividend waiver results in a 7.5% effective rate per year of the Class B Liquidation Amount per share. Dividends on the Class B Stock may also be paid by an in-kind distribution of additional shares of Class B Stock or any other class of shares of capital stock of BPR ranking junior to the Class A Stock. Dividends on the Class B Stock shall be cumulative and shall be payable quarterly in arrears, when, as and if declared by the Company's Board of Directors with respect to dividends on the Class B Stock. Holders of the Class B Stock are not entitled to receive dividends, redemptions or other distributions: (i) unless and until (a) BPR has paid the aggregate dividends owed to the holders of Class A Stock and (b) the dividend coverage ratio (as defined below) is equal to or greater than 1.25:1, (ii) if any tendering holder of Class A Stock has not received the cash or BPY units due upon exchange or (iii) if holders of Class A Stock are owed cash in the event of an adjustment to the conversion factor. The dividend coverage ratio is referred to as a ratio of (i) BPR’s funds from operations, as calculated in accordance with the definition of funds from operations used by the National Association of Real Estate Investment Trusts ("Nareit"), for the immediately preceding fiscal quarter, to (ii) the product of (a) the amount of the most recent regular quarterly distribution declared by BPY on each BPY unit, times (b) the number of shares of Class A Stock outstanding at such time. Class C Stock Class C Stock refers to the Company's Class C Stock, par value $0.01 per share, authorized as part of the BPY Transaction. Pursuant to the amended charter and subject to the prior rights of holders of all classes, including the holders of Class A Stock and Class B Stock, and any series of preferred stock at the time outstanding having prior rights as to dividends, each share of Class C Stock will entitle its holder to dividends when, as and if declared by the Company's Board of Directors out of any assets of BPR legally available therefore. The record and payment date for dividends on shares of Class C Stock shall be such date that the Company's Board of Directors shall designate. Notwithstanding the foregoing, holders of the Class C Stock are not entitled to receive dividends, redemptions or other distributions: (i) unless and until (a) BPR has paid the aggregate dividends owed to the holders of Class A Stock and (b) the dividend coverage ratio is equal to or greater than 1.25:1, (ii) if any tendering holder of Class A Stock has not received the cash or BPY units due upon exchange, (iii) if holders of Class A Stock are owed cash in the event of an adjustment to the conversion factor or (iv) unless and until the full cumulative dividends on the Class B Stock for all past dividend periods and any current dividend periods have been (or contemporaneously are) (a) declared or paid in cash or (b) declared and a sum sufficient for the payment thereof in cash is set apart for such payment. Class A Stock Dividend Our Board of Directors declared Class A Stock dividends during 2019 and 2018 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2019 May 6 May 31, 2019 June 28, 2019 $ 0.330 February 6 February 28, 2019 March 29, 2019 0.330 2018 October 31 November 30, 2018 December 31, 2018 $ 0.315 August 28 August 31, 2018 September 28, 2018 0.315 Class A Stock Repurchases On August 28, 2018, the Company’s Board of Directors authorized the repurchase of the greater of (i) 5% of the Company’s Class A Stock that are issued or outstanding or (ii) 10% of its public float of Class A Stock over the next 12 months from time to time as market conditions warrant. On March 29, 2019, BPR purchased for cancellation 4,679,802 shares of Class A Stock at a purchase price of $20.30 per share, for an aggregate cost of approximately $95 million, excluding fees and expenses. Class B Stock Dividend Our Board of Directors declared Class B Stock dividends during 2019 as follows: Declaration Date Record Date Payment Date Average Dividend Per Share 2019 March 25 March 27, 2019 March 27, 2019 $ 1.015 A dividend was declared on the Class B Stock of the Company in the amount equal to all unpaid dividends on such shares from the date of issue to March 31, 2019 at the rate of 7.5% per annum payable on March 27, 2019 to the holders of record of Class B Stock on March 27, 2019. Class B Stock Redemption In the quarter, 2019, BPR redeemed 10,496,703 shares of Class B-1 Stock held by BPR FIN 1 Subco LLC for fair market value consideration of $224.5 million, being the redemption amount of the shares acquired at $21.39 per share. Common Stock Dividend Our Board of Directors declared common stock dividends during 2018 as follows: Declaration Date (1) 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 (1) Excludes the Pre-Closing Dividend ( Note 1 ). A Dividend Reinvestment Plan ("DRIP") provided 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. Pursuant to the DRIP, eligible stockholders who enrolled in the DRIP on or before the four th business day preceding the record date for a dividend payment were able to have that dividend reinvested. As a result of the DRIP elections, no shares were issued during the three months ended March 31, 2019 and 5,906 shares were issued during the three months ended March 31, 2018 . The Company terminated the registration statement relating to the DRIP (File No. 333-172795) with the filing of a post-effective amendment on August 28, 2018. 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 "Pre-Merger Preferred Stock") at a price of $25.00 per share, resulting in net proceeds of $242.0 million after issuance costs. In connection with the BPY Transaction, each share of Pre-Merger Preferred Stock was converted into one share of 6.375% Series A cumulative redeemable preferred stock of BPR (the "Series A Preferred Stock"). The Series A 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 Class A Stock, and reduces net income available to stockholders, and therefore, earnings per share. The Series A Preferred Stock does not have a stated maturity date but we may redeem the Series A Preferred Stock for $25.00 per share plus all accrued and unpaid dividends. Upon certain circumstances surrounding a change of control, holders of Series A Preferred Stock may elect to convert each share of their Series A Preferred Stock into a number of shares of Class A Stock or Class C Stock, at the option of the holder, equivalent to $25.00 plus accrued and unpaid dividends, but not to exceed a cap of 2.4679 shares of Class A Stock or Class C Stock (subject to certain adjustments related to splits, subdivisions, or combinations). The BPY Transaction did not meet the definition of a change in control per the certificate of designation governing the Series A Preferred Stock. Our Board of Directors declared preferred stock dividends during 2019 and 2018 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2019 May 6 June 14, 2019 July 1, 2019 $ 0.3984 February 6 March 15, 2019 April 1, 2019 0.3984 2018 October 31 December 14, 2018 January 1, 2019 $ 0.3984 July 31 September 17, 2018 October 1, 2018 0.3984 May 3 June 15, 2018 July 2, 2018 0.3984 February 6 March 15, 2018 April 2, 2018 0.3984 Accumulated Other Comprehensive Loss The following table reflects the components of accumulated other comprehensive loss as of March 31, 2019 , and 2018 : March 31, 2019 March 31, 2018 Net unrealized gains on financial instruments $ 75 $ 167 Foreign currency translation (83,188 ) (72,398 ) Accumulated other comprehensive loss $ (83,113 ) $ (72,231 ) |
EARNINGS PER SHARE
EARNINGS PER SHARE | 3 Months Ended |
Mar. 31, 2019 | |
Earnings Per Share [Abstract] | |
EARNINGS PER SHARE | EARNINGS PER SHARE Class A Stock Income available to Class A stockholders is limited to distributed income or dividends declared. Additionally, for purposes of allocating earnings to Class A Stock, the portion of the change in the carrying amount of Class A Stock that reflects a redemption in excess of fair value is considered a dividend to the Class A stockholders. As the Class A Stock redemption value approximates its fair value, basic and diluted earnings per share ("EPS") for Class A Stock is equivalent to the dividends declared for the period January 1, 2019 through March 31, 2019 . There were 109,804,513 and 98,419,483 shares of Class A Stock outstanding as of December 31, 2018 and March 31, 2019 , respectively. EPS is not presented for Class B Stock and Class C Stock as neither class of stock is publicly traded. Common Stock In 2018, basic EPS for common stock was computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS for common stock was 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 options and their equivalents (including fixed awards and nonvested stock issued under stock-based compensation plans), were computed using the "treasury" method. The dilutive effect of the Preferred Units was computed using the "if-converted" method. Information related to our EPS calculations is summarized as follows: Three Months Ended March 31, 2018 Numerators - Basic: Net income $ 65,896 Preferred Stock dividends (3,984 ) Allocation to noncontrolling interests (1,860 ) Net income attributable to common stockholders $ 60,052 Denominators: Weighted-average number of common shares outstanding - basic 957,450,333 Effect of dilutive securities 2,842,797 Weighted-average number of common shares outstanding - diluted 960,293,130 Anti-dilutive Securities: Effect of Preferred Units 1,514,030 Effect of Common Units 8,374,109 Effect of LTIP Units 1,788,081 Weighted-average number of anti-dilutive securities 11,676,220 |
STOCK-BASED COMPENSATION PLANS
STOCK-BASED COMPENSATION PLANS | 3 Months Ended |
Mar. 31, 2019 | |
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") was renamed as the Amended and Restated Brookfield Property REIT Inc. 2010 Equity Incentive Plan on August 28, 2018 in connection with the BPY Transaction. 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"). The Company's directors, officers and other employees and those of 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 BPR's Class A 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 . In connection with the BPY Transaction, the Equity Plan was amended and certain outstanding awards were modified. All outstanding GGP in and out of the money options were canceled and replaced with Class A Stock of BPR and BPY options, respectively. Certain existing appreciation only LTIP awards were canceled and replaced with substitute awards of a BPY affiliate. Outstanding restricted GGP shares were replaced with restricted shares of Class A Stock. As the awards were modified in conjunction with an equity restructuring, they were accounted for as modifications. Incremental compensation cost was measured as the excess of the fair value of the replacement awards over the fair value of the original awards immediately before the terms were modified. Total compensation cost measured at the date of modification was the grant-date fair value of the original awards for which the requisite service is expected to be rendered (or has already been rendered) plus the incremental cost associated with the replacement awards. For vested awards, incremental compensation cost was recognized on the modification date. For unvested awards, incremental compensation cost is being recognized over the remaining service period. Compensation expense related to stock-based compensation plans for the three months ended March 31, 2019 , and 2018 is summarized in the following table in thousands: Three Months Ended March 31, 2019 2018 Stock options - Property management and other costs $ — $ 89 Stock options - General and administrative — 64 Restricted stock - Property management and other costs 1,384 1,103 Restricted stock - General and administrative 335 610 LTIP Units - Property management and other costs 72 363 LTIP Units - General and administrative 957 4,169 Total $ 2,748 $ 6,398 The following tables summarize stock option, LTIP Unit and restricted stock activity for the Equity Plan for the three months ended March 31, 2019 and 2018 : 2019 2018 Shares Weighted Average Exercise Price Shares Weighted Average Exercise Price Stock options Outstanding at January 1, 1,011,523 $ 19.71 14,427,103 $ 17.84 Granted — — — — Exercised (773,642 ) 17.91 (246,202 ) 15.61 Forfeited (13 ) 26.05 — — Expired — — (42,217 ) 22.19 Conversion effect (1) — — — — Stock options Outstanding at March 31, 237,868 $ 25.59 14,138,684 $ 17.87 (1) In connection with the BPY Transaction, outstanding GGP in and out of the money options were canceled and replaced with Class A Stock of BPR and BPY options, respectively. The BPY options remain outstanding as of March 31, 2019 as they are held by employees of BPR subsidiaries. Stock compensation costs related to the grant of BPY option awards to employees of BPR subsidiaries are recognized as compensation expense with a corresponding capital contribution from BPY. 2019 2018 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value LTIP Units Outstanding at January 1, 3,921,175 $ 25.96 4,747,664 $ 26.98 Granted (1) — — — — Exercised (1,694,222 ) 28.33 — — Forfeited — — (179,824 ) 25.82 Expired — — — — Conversion effect (1) — — — — LTIP Units Outstanding at March 31, 2,226,953 $ 24.16 4,567,840 $ 27.02 (1) In connection with the BPY Transaction, certain existing LTIP awards were canceled and replaced with substitute awards of a BPY affiliate. The substitute LTIP awards remain outstanding as of March 31, 2019 as they are held by employees of BPR subsidiaries. Stock compensation costs related to the grant of BPY affiliate LTIP awards to employees of BPR subsidiaries are recognized as compensation expense with a corresponding capital contribution from BPY. 2019 2018 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value Restricted stock Outstanding at January 1, 986,937 $ 22.48 1,089,364 $ 25.29 Granted — — 1,074,137 21.52 Vested (384,553 ) 22.60 (224,532 ) 26.25 Forfeited (3,266 ) 21.55 (68,076 ) 25.90 Conversion effect (1) — — — — Restricted stock Outstanding at March 31, 599,118 $ 22.41 1,870,893 $ 22.99 (1) In connection with the BPY Transaction, outstanding restricted GGP shares were replaced with restricted shares of Class A Stock. |
ACCOUNTS RECEIVABLE, NET
ACCOUNTS RECEIVABLE, NET | 3 Months Ended |
Mar. 31, 2019 | |
Receivables [Abstract] | |
ACCOUNTS RECEIVABLE, NET | ACCOUNTS RECEIVABLE, NET The following table summarizes the significant components of accounts receivable, net. March 31, 2019 December 31, 2018 Trade receivables $ 96,530 $ 97,329 Short-term tenant receivables 4,326 4,378 Straight-line rent receivable 140,549 137,387 Other accounts receivable 2,924 3,126 Total accounts receivable 244,329 242,220 Provision for doubtful accounts (21,489 ) (19,658 ) Total accounts receivable, net $ 222,840 $ 222,562 NOTES RECEIVABLE The following table summarizes the significant components of notes receivable. March 31, 2019 December 31, 2018 Notes receivable $ 239,993 $ 239,597 Accrued interest 7,101 17,340 Total notes receivable $ 247,094 $ 256,937 Notes receivable includes a note from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York. The note bears interest at 8.0% compounded annually and matures on February 12, 2025. As of March 31, 2019 , there was $199.8 million outstanding on the note. On January 30, 2019, we entered into a revolving credit facility with BPY Bermuda Holdings IV Limited in which we lent $330.0 million . The note had an interest rate of LIBOR plus 2.50% and matured on January 30, 2020. On March 25, 2019, the note was paid down in full. |
NOTES RECEIVABLE
NOTES RECEIVABLE | 3 Months Ended |
Mar. 31, 2019 | |
Receivables [Abstract] | |
NOTES RECEIVABLE | ACCOUNTS RECEIVABLE, NET The following table summarizes the significant components of accounts receivable, net. March 31, 2019 December 31, 2018 Trade receivables $ 96,530 $ 97,329 Short-term tenant receivables 4,326 4,378 Straight-line rent receivable 140,549 137,387 Other accounts receivable 2,924 3,126 Total accounts receivable 244,329 242,220 Provision for doubtful accounts (21,489 ) (19,658 ) Total accounts receivable, net $ 222,840 $ 222,562 NOTES RECEIVABLE The following table summarizes the significant components of notes receivable. March 31, 2019 December 31, 2018 Notes receivable $ 239,993 $ 239,597 Accrued interest 7,101 17,340 Total notes receivable $ 247,094 $ 256,937 Notes receivable includes a note from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York. The note bears interest at 8.0% compounded annually and matures on February 12, 2025. As of March 31, 2019 , there was $199.8 million outstanding on the note. On January 30, 2019, we entered into a revolving credit facility with BPY Bermuda Holdings IV Limited in which we lent $330.0 million . The note had an interest rate of LIBOR plus 2.50% and matured on January 30, 2020. On March 25, 2019, the note was paid down in full. |
PREPAID EXPENSES AND OTHER ASSE
PREPAID EXPENSES AND OTHER ASSETS | 3 Months Ended |
Mar. 31, 2019 | |
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. March 31, 2019 December 31, 2018 Gross Asset Accumulated Amortization Balance Gross Asset Accumulated Amortization Balance Intangible assets: Above-market tenant leases, net $ 134,361 $ (103,398 ) $ 30,963 $ 160,363 $ (125,152 ) $ 35,211 Below-market ground leases, net — — — 61,983 (8,293 ) 53,690 Real estate tax stabilization agreement, net 111,506 (52,970 ) 58,536 111,506 (51,393 ) 60,113 Total intangible assets $ 245,867 $ (156,368 ) $ 89,499 $ 333,852 $ (184,838 ) $ 149,014 Remaining prepaid expenses and other assets: Restricted cash 40,380 51,674 Security and escrow deposits 1,562 1,394 Prepaid expenses 31,657 39,816 Other non-tenant receivables 53,059 53,016 Right of use assets, net 118,545 — Other 16,675 18,734 Total remaining prepaid expenses and other assets 261,878 164,634 Total prepaid expenses and other assets $ 351,377 $ 313,648 |
ACCOUNTS PAYABLE AND ACCRUED EX
ACCOUNTS PAYABLE AND ACCRUED EXPENSES | 3 Months Ended |
Mar. 31, 2019 | |
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. March 31, 2019 December 31, 2018 Gross Liability Accumulated Accretion Balance Gross Liability Accumulated Accretion Balance Intangible liabilities: Below-market tenant leases, net 180,395 (69,405 ) $ 110,990 194,858 (76,825 ) $ 118,033 Above-market ground leases, net — — — 754 (73 ) 681 Total intangible liabilities $ 180,395 $ (69,405 ) $ 110,990 $ 195,612 $ (76,898 ) $ 118,714 Remaining accounts payable and accrued expenses: Accrued interest 32,339 29,576 Accounts payable and accrued expenses 52,289 68,425 Accrued real estate taxes 44,169 59,877 Deferred gains/income 64,897 75,841 Accrued payroll and other employee liabilities 27,423 64,515 Construction payable 232,248 267,102 Tenant and other deposits 12,674 12,248 Lease liability right of use 73,319 — Insurance reserve liability 12,546 12,281 Capital lease obligations 5,385 5,385 Conditional asset retirement obligation liability 2,391 2,484 Other 209,381 236,921 Total remaining Accounts payable and accrued expenses 769,061 834,655 Total Accounts payable and accrued expenses $ 880,051 $ 953,369 |
LITIGATION
LITIGATION | 3 Months Ended |
Mar. 31, 2019 | |
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. The Company is subject to litigation related to the BPY Transaction. The Company 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 | 3 Months Ended |
Mar. 31, 2019 | |
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 March 31, 2019 2018 (Dollars in thousands) Contractual rent expense, including participation rent $ 3,265 $ 2,150 Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent 3,265 1,598 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2019 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | SUBSEQUENT EVENTS On April 9, 2019, the Company obtained a new variable-rate loan at Coronado Center, Governor's Square and Lynnhaven Mall for proceeds of $515.0 million with an interest rate of LIBOR plus 3.40% . The loan replaced three loans totaling $461.2 million with a weighted-average interest rate of 4.24% . On April 26, 2019, the Company announced that it is offering $1.0 billion of senior secured notes. The notes will bear interest at an annual rate of 5.75% , payable on May 15 and November 15 of each year, beginning on November 15, 2019. The notes will mature on May 15, 2026. |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 3 Months Ended |
Mar. 31, 2019 | |
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 BPR, 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 BPROP and are presented either as redeemable noncontrolling interests or as noncontrolling interests in our permanent equity. The Operating Partnership and each of 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 Partnership 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 property operations 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 or combined assets. When assessing segment operating performance, certain non-cash and non-comparable items such as straight-line rent, depreciation expense and intangible asset and liability amortization are excluded from property operations, which are a result of GGP's 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. |
Acquisitions of Operating Properties | Acquisitions of Operating Properties ( Note 3 ) The fair values of tangible assets are determined on an "if vacant" basis. The "if vacant" fair value is allocated to land, where applicable, buildings, equipment and tenant improvements based on comparable sales and other relevant information with respect to the property. Specifically, the "if vacant" value of the buildings and equipment was calculated using a cost approach utilizing published guidelines for current replacement cost or actual construction costs for similar, recently developed properties; and an income approach. Assumptions used in the income approach to the value of buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and site improvement value. The estimated fair value of in-place tenant leases includes lease origination costs (costs we would have incurred to lease the property to the current occupancy level of the property) and the lost revenues during the period necessary to lease-up from vacant to current occupancy level. Such estimates include the fair value of leasing commissions, legal costs and tenant coordination costs that would be incurred to lease the property to this occupancy level. Additionally, we evaluate the time period over which such occupancy level would be achieved and include an estimate of the net operating costs (primarily real estate taxes, insurance, and utilities) incurred during the lease-up period, which generally ranges up to one year. The fair value of the acquired in-place tenant leases is included in the balance of buildings and equipment and amortized over the remaining lease term for each tenant. Identifiable intangible assets and liabilities are calculated for above-market and below-market tenant and ground leases where we are 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 certain. 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 real estate 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, 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. No provisions for impairment were recognized for the three months ended March 31, 2019 . During the three months ended March 31, 2018 , we recorded a $38.4 million impairment charge on our Consolidated Statements of Comprehensive Income related to one operating property that had non-recourse debt maturing during 2019 that exceeded the fair value of the operating property. 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. |
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 ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Accounting Policies [Abstract] | |
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 March 31, 2019 Tenant leases: In-place value $ 171,211 $ (75,985 ) $ 95,226 As of December 31, 2018 Tenant leases: In-place value $ 188,140 $ (86,510 ) $ 101,630 |
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 14 and Note 15 , had the following effects on our income from continuing operations: Three Months Ended March 31, 2019 2018 Amortization/accretion effect on continuing operations $ (5,182 ) $ (16,039 ) |
Schedule of future amortization/accretion of all intangibles, estimated to decrease results from continuing operations | Future amortization/accretion of all intangibles in Note 14 and Note 15 , is estimated to decrease results from continuing operations as follows: Year Amount 2019 Remaining $ 14,769 2020 14,096 2021 9,442 2022 8,580 2023 8,251 |
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 March 31, 2019 2018 Management fees from affiliates $ 41,188 $ 25,766 Management fee expense (12,517 ) (10,491 ) Net management fees from affiliates $ 28,671 $ 15,275 |
FAIR VALUE (Tables)
FAIR VALUE (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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. There were no impairment charges recorded during the three months ended March 31, 2019 . During the three months ended March 31, 2018 , we recognized $38.4 million in impairment charges. Total Fair Value Measurement Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Provisions for Impairment 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 March 31, 2019 and December 31, 2018 . March 31, 2019 December 31, 2018 Carrying Amount (1) Estimated Fair Value Carrying Amount (2) Estimated Fair Value Fixed-rate debt $ 6,047,625 $ 5,694,225 $ 6,073,193 $ 6,048,104 Variable-rate debt 7,450,801 7,540,910 6,516,456 6,614,172 $ 13,498,426 $ 13,235,135 $ 12,589,649 $ 12,662,276 (1) Includes net market rate adjustments of $7.3 million and deferred financing costs of $115.9 million , net. (2) Includes net market rate adjustments of $7.7 million and deferred financing costs of $123.8 million , net |
UNCONSOLIDATED REAL ESTATE AF_2
UNCONSOLIDATED REAL ESTATE AFFILIATES (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
UNCONSOLIDATED REAL ESTATE AFFILIATES | |
Schedule of summarized financial information for Unconsolidated Real Estate Affiliates | ( Note 2 ). March 31, 2019 December 31, 2018 Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates Assets: Land $ 3,604,141 $ 3,595,706 Buildings and equipment 23,215,593 23,468,110 Less accumulated depreciation (4,452,934 ) (4,361,210 ) Construction in progress 470,510 489,250 Net property and equipment 22,837,310 23,191,856 Investment in unconsolidated joint ventures 627,254 632,060 Net investment in real estate 23,464,564 23,823,916 Cash and cash equivalents 586,310 540,905 Accounts receivable, net 345,813 348,655 Notes receivable 22,498 22,881 Deferred expenses, net 500,039 511,814 Prepaid expenses and other assets 718,603 796,815 Total assets $ 25,637,827 $ 26,044,986 Liabilities and Owners' Equity: \ Mortgages, notes and loans payable $ 15,829,842 $ 16,139,498 Accounts payable, accrued expenses and other liabilities 1,032,661 1,118,663 Cumulative effect of foreign currency translation ("CFCT") (7,701 ) (21,384 ) Owners' equity, excluding CFCT 8,783,025 8,808,209 Total liabilities and owners' equity $ 25,637,827 $ 26,044,986 Investment in Unconsolidated Real Estate Affiliates, Net: Owners' equity $ 8,775,323 $ 8,786,824 Less: joint venture partners' equity (4,806,830 ) (4,796,896 ) Plus: excess investment/basis differences 1,305,517 1,220,632 Investment in Unconsolidated Real Estate Affiliates, net (equity method) 5,274,010 5,210,560 Investment in Unconsolidated Real Estate Affiliates, net (cost method) 30,483 30,483 Retail investment, net 14,460 19,912 Investment in Unconsolidated Real Estate Affiliates, net $ 5,318,953 $ 5,260,955 Reconciliation - Investment in Unconsolidated Real Estate Affiliates: Asset - Investment in Unconsolidated Real Estate Affiliates $ 5,381,821 $ 5,385,582 Liability - Investment in Unconsolidated Real Estate Affiliates (62,868 ) (124,627 ) Investment in Unconsolidated Real Estate Affiliates, net $ 5,318,953 $ 5,260,955 Three Months Ended March 31, 2019 2018 Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1) Revenues: Rental revenues, net $ 641,036 $ 420,419 Condominium sales — 36,889 Other 15,366 18,269 Total revenues 656,402 475,577 Expenses: Real estate taxes 62,121 36,136 Property maintenance costs 15,677 11,664 Marketing 6,074 5,591 Other property operating costs 79,552 56,305 Condominium cost of sales — 26,895 Provision for doubtful accounts — 2,559 Property management and other costs (2) 29,040 23,413 General and administrative 1,667 558 Depreciation and amortization 263,399 125,080 Total expenses 457,530 288,201 Interest income 2,282 1,841 Interest expense (173,599 ) (104,564 ) Provision for income taxes (567 ) (205 ) Loss in unconsolidated joint ventures (8,733 ) (7,563 ) Income from continuing operations 18,255 76,885 Allocation to noncontrolling interests (14 ) (18 ) Net income attributable to the ventures $ 18,241 $ 76,867 Equity In Income of Unconsolidated Real Estate Affiliates: Net income attributable to the ventures $ 18,241 $ 76,867 Joint venture partners' share of income (9,056 ) (35,601 ) Elimination of gain from consolidated real estate investment with interest owned through joint venture — (89 ) Loss on retail investment (5,452 ) (5,856 ) Amortization of capital or basis differences (11,606 ) (11,482 ) Equity in income (loss) of Unconsolidated Real Estate Affiliates $ (7,873 ) $ 23,839 (1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from the joint ventures formed in conjunction with the BPY Transaction subsequent to August 27, 2018 ( Note 3 ). (2) Includes management fees charged to the unconsolidated joint ventures by BPRRS and BRMI. |
MORTGAGES, NOTES AND LOANS PA_2
MORTGAGES, NOTES AND LOANS PAYABLE (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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: March 31, 2019 (1) Weighted-Average Interest Rate (2) December 31, 2018 (3) Weighted-Average Interest Rate (2) Fixed-rate debt: Collateralized mortgages, notes and loans payable $ 6,047,625 4.39 % $ 6,073,193 4.38 % Total fixed-rate debt 6,047,625 4.39 % 6,073,193 4.38 % Variable-rate debt: Collateralized mortgages, notes and loans payable (4) 1,698,647 4.40 % 1,702,142 4.22 % Unsecured corporate debt (5) 5,752,154 4.89 % 4,814,314 4.86 % Total variable-rate debt 7,450,801 4.78 % 6,516,456 4.69 % Total Mortgages, notes and loans payable $ 13,498,426 4.61 % $ 12,589,649 4.54 % Junior subordinated notes $ 206,200 4.20 % $ 206,200 3.97 % (1) Includes $7.3 million of market rate adjustments and $115.9 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 $7.7 million of market rate adjustments and $123.8 million of deferred financing costs, net. (4) $1.3 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. |
Schedule of terms of unsecured debt obligations | We have certain unsecured debt obligations, the terms of which are described below: March 31, 2019 (1) Weighted-Average Interest Rate December 31, 2018 (2) Weighted-Average Interest Rate Unsecured debt: Unsecured corporate debt $ 5,855,535 4.89 % $ 4,923,740 4.86 % Total unsecured debt $ 5,855,535 4.89 % $ 4,923,740 4.86 % (1) Excludes deferred financing costs of $103.4 million in 2019 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. (2) Excludes deferred financing costs of $109.4 million in 2018 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. |
LEASES (Tables)
LEASES (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Leases [Abstract] | |
Schedule of Maturity of Operating Leases | The maturity of our operating lease liabilities as of March 31, 2019 is as follows: Year Amount Remainder of 2019 $ 6,534 2020 8,958 2021 9,175 2022 9,395 2023 9,621 2024 9,853 2025 and thereafter 95,184 Total undiscounted lease payments 148,720 Less: Present value adjustment (75,401 ) Total lease liability $ 73,319 |
Schedule of Lease Payments to be Received From Operating Leases | The maturity analysis of the lease payments we expect to receive from our operating leases as of March 31, 2019 is as follows: Year Amount Remainder of 2019 $ 710,542 2020 883,509 2021 794,816 2022 701,209 2023 605,294 2024 495,760 Subsequent 1,455,721 $ 5,646,851 The maturity analysis of the lease payments we expect to receive from our operating leases as of December 31, 2018 is as follows: Year Amount 2019 $ 764,196 2020 696,381 2021 621,582 2022 543,232 2023 464,453 Subsequent 1,442,312 $ 4,532,156 |
Schedule of Rental Revenues from Operating Leases | In accordance with the terms of our operating leases, we billed separately for minimum rents, tenant recoveries and overage rents, lease termination income as shown below for the quarter ended March 31, 2019 : Amount Minimum rents, billed $ 221,962 Tenant recoveries, billed 91,927 Lease termination income, billed 1,495 Overage rent, billed 4,351 Total contractual operating lease billings 319,735 Adjustment to recognize contractual operating lease billings on a straight-line basis 3,197 Above and below-market tenant leases, net 2,795 Less provision for doubtful accounts (2,707 ) Total rental revenues, net $ 323,020 |
EQUITY AND REDEEMABLE NONCONT_2
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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 March 31, 2019 2018 Distributions to preferred BPROP units ("Preferred Units") $ (1,614 ) $ (633 ) Net income allocation to noncontrolling interests in BPROP from continuing operations ("Common Units") — (560 ) Net income allocation to noncontrolling interests in BPROP from continuing operations ("LTIP Units") — (134 ) Net income allocated to noncontrolling interest in consolidated real estate affiliates 305 (533 ) Net income allocated to noncontrolling interest of the Operating Partnership (1) (5,324 ) — Allocation to noncontrolling interests (6,633 ) (1,860 ) Other comprehensive (income) loss allocated to noncontrolling interests — 2 Comprehensive income allocated to noncontrolling interests $ (6,633 ) $ (1,858 ) |
Schedule of activity of redeemable noncontrolling interests | The following table reflects the activity of the common redeemable noncontrolling interests for the three months ended March 31, 2019 , and 2018 . Balance at January 1, 2018 $ 248,126 Net income 560 Distributions (1,842 ) Other comprehensive loss (2 ) Fair value adjustment for noncontrolling interests in Operating Partnership (23,252 ) Balance at March 31, 2018 $ 223,590 Balance at January 1, 2019 $ 73,696 LTIP Expense 3,358 Series K Preferred Unit redemption (14,935 ) Balance at March 31, 2019 $ 62,119 |
Summary of dividends declared | Our Board of Directors declared Class A Stock dividends during 2019 and 2018 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2019 May 6 May 31, 2019 June 28, 2019 $ 0.330 February 6 February 28, 2019 March 29, 2019 0.330 2018 October 31 November 30, 2018 December 31, 2018 $ 0.315 August 28 August 31, 2018 September 28, 2018 0.315 Class A Stock Repurchases On August 28, 2018, the Company’s Board of Directors authorized the repurchase of the greater of (i) 5% of the Company’s Class A Stock that are issued or outstanding or (ii) 10% of its public float of Class A Stock over the next 12 months from time to time as market conditions warrant. On March 29, 2019, BPR purchased for cancellation 4,679,802 shares of Class A Stock at a purchase price of $20.30 per share, for an aggregate cost of approximately $95 million, excluding fees and expenses. Class B Stock Dividend Our Board of Directors declared Class B Stock dividends during 2019 as follows: Declaration Date Record Date Payment Date Average Dividend Per Share 2019 March 25 March 27, 2019 March 27, 2019 $ 1.015 A dividend was declared on the Class B Stock of the Company in the amount equal to all unpaid dividends on such shares from the date of issue to March 31, 2019 at the rate of 7.5% per annum payable on March 27, 2019 to the holders of record of Class B Stock on March 27, 2019. Class B Stock Redemption In the quarter, 2019, BPR redeemed 10,496,703 shares of Class B-1 Stock held by BPR FIN 1 Subco LLC for fair market value consideration of $224.5 million, being the redemption amount of the shares acquired at $21.39 per share. Common Stock Dividend Our Board of Directors declared common stock dividends during 2018 as follows: Declaration Date (1) 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 |
Schedule of Preferred Dividends Payable | Our Board of Directors declared preferred stock dividends during 2019 and 2018 as follows: Declaration Date Record Date Payment Date Dividend Per Share 2019 May 6 June 14, 2019 July 1, 2019 $ 0.3984 February 6 March 15, 2019 April 1, 2019 0.3984 2018 October 31 December 14, 2018 January 1, 2019 $ 0.3984 July 31 September 17, 2018 October 1, 2018 0.3984 May 3 June 15, 2018 July 2, 2018 0.3984 February 6 March 15, 2018 April 2, 2018 0.3984 |
Schedule of accumulated other comprehensive loss | The following table reflects the components of accumulated other comprehensive loss as of March 31, 2019 , and 2018 : March 31, 2019 March 31, 2018 Net unrealized gains on financial instruments $ 75 $ 167 Foreign currency translation (83,188 ) (72,398 ) Accumulated other comprehensive loss $ (83,113 ) $ (72,231 ) |
EARNINGS PER SHARE (Tables)
EARNINGS PER SHARE (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Earnings Per Share [Abstract] | |
Summary of information related to EPS calculations | Information related to our EPS calculations is summarized as follows: Three Months Ended March 31, 2018 Numerators - Basic: Net income $ 65,896 Preferred Stock dividends (3,984 ) Allocation to noncontrolling interests (1,860 ) Net income attributable to common stockholders $ 60,052 Denominators: Weighted-average number of common shares outstanding - basic 957,450,333 Effect of dilutive securities 2,842,797 Weighted-average number of common shares outstanding - diluted 960,293,130 Anti-dilutive Securities: Effect of Preferred Units 1,514,030 Effect of Common Units 8,374,109 Effect of LTIP Units 1,788,081 Weighted-average number of anti-dilutive securities 11,676,220 |
STOCK-BASED COMPENSATION PLANS
STOCK-BASED COMPENSATION PLANS (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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 months ended March 31, 2019 , and 2018 is summarized in the following table in thousands: Three Months Ended March 31, 2019 2018 Stock options - Property management and other costs $ — $ 89 Stock options - General and administrative — 64 Restricted stock - Property management and other costs 1,384 1,103 Restricted stock - General and administrative 335 610 LTIP Units - Property management and other costs 72 363 LTIP Units - General and administrative 957 4,169 Total $ 2,748 $ 6,398 |
Summary of stock option activity | The following tables summarize stock option, LTIP Unit and restricted stock activity for the Equity Plan for the three months ended March 31, 2019 and 2018 : 2019 2018 Shares Weighted Average Exercise Price Shares Weighted Average Exercise Price Stock options Outstanding at January 1, 1,011,523 $ 19.71 14,427,103 $ 17.84 Granted — — — — Exercised (773,642 ) 17.91 (246,202 ) 15.61 Forfeited (13 ) 26.05 — — Expired — — (42,217 ) 22.19 Conversion effect (1) — — — — Stock options Outstanding at March 31, 237,868 $ 25.59 14,138,684 $ 17.87 |
Summary of LTIP Unit and Restricted stock activity | 2019 2018 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value LTIP Units Outstanding at January 1, 3,921,175 $ 25.96 4,747,664 $ 26.98 Granted (1) — — — — Exercised (1,694,222 ) 28.33 — — Forfeited — — (179,824 ) 25.82 Expired — — — — Conversion effect (1) — — — — LTIP Units Outstanding at March 31, 2,226,953 $ 24.16 4,567,840 $ 27.02 (1) In connection with the BPY Transaction, certain existing LTIP awards were canceled and replaced with substitute awards of a BPY affiliate. The substitute LTIP awards remain outstanding as of March 31, 2019 as they are held by employees of BPR subsidiaries. Stock compensation costs related to the grant of BPY affiliate LTIP awards to employees of BPR subsidiaries are recognized as compensation expense with a corresponding capital contribution from BPY. 2019 2018 Shares Weighted Average Grant Date Fair Value Shares Weighted Average Grant Date Fair Value Restricted stock Outstanding at January 1, 986,937 $ 22.48 1,089,364 $ 25.29 Granted — — 1,074,137 21.52 Vested (384,553 ) 22.60 (224,532 ) 26.25 Forfeited (3,266 ) 21.55 (68,076 ) 25.90 Conversion effect (1) — — — — Restricted stock Outstanding at March 31, 599,118 $ 22.41 1,870,893 $ 22.99 |
ACCOUNTS RECEIVABLE, NET (Table
ACCOUNTS RECEIVABLE, NET (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Receivables [Abstract] | |
Summary of significant components of accounts receivable, net | The following table summarizes the significant components of accounts receivable, net. March 31, 2019 December 31, 2018 Trade receivables $ 96,530 $ 97,329 Short-term tenant receivables 4,326 4,378 Straight-line rent receivable 140,549 137,387 Other accounts receivable 2,924 3,126 Total accounts receivable 244,329 242,220 Provision for doubtful accounts (21,489 ) (19,658 ) Total accounts receivable, net $ 222,840 $ 222,562 The following table summarizes the significant components of notes receivable. March 31, 2019 December 31, 2018 Notes receivable $ 239,993 $ 239,597 Accrued interest 7,101 17,340 Total notes receivable $ 247,094 $ 256,937 |
NOTES RECEIVABLE (Tables)
NOTES RECEIVABLE (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Receivables [Abstract] | |
Summary of significant components of notes receivable | The following table summarizes the significant components of accounts receivable, net. March 31, 2019 December 31, 2018 Trade receivables $ 96,530 $ 97,329 Short-term tenant receivables 4,326 4,378 Straight-line rent receivable 140,549 137,387 Other accounts receivable 2,924 3,126 Total accounts receivable 244,329 242,220 Provision for doubtful accounts (21,489 ) (19,658 ) Total accounts receivable, net $ 222,840 $ 222,562 The following table summarizes the significant components of notes receivable. March 31, 2019 December 31, 2018 Notes receivable $ 239,993 $ 239,597 Accrued interest 7,101 17,340 Total notes receivable $ 247,094 $ 256,937 |
PREPAID EXPENSES AND OTHER AS_2
PREPAID EXPENSES AND OTHER ASSETS (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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. March 31, 2019 December 31, 2018 Gross Asset Accumulated Amortization Balance Gross Asset Accumulated Amortization Balance Intangible assets: Above-market tenant leases, net $ 134,361 $ (103,398 ) $ 30,963 $ 160,363 $ (125,152 ) $ 35,211 Below-market ground leases, net — — — 61,983 (8,293 ) 53,690 Real estate tax stabilization agreement, net 111,506 (52,970 ) 58,536 111,506 (51,393 ) 60,113 Total intangible assets $ 245,867 $ (156,368 ) $ 89,499 $ 333,852 $ (184,838 ) $ 149,014 Remaining prepaid expenses and other assets: Restricted cash 40,380 51,674 Security and escrow deposits 1,562 1,394 Prepaid expenses 31,657 39,816 Other non-tenant receivables 53,059 53,016 Right of use assets, net 118,545 — Other 16,675 18,734 Total remaining prepaid expenses and other assets 261,878 164,634 Total prepaid expenses and other assets $ 351,377 $ 313,648 |
ACCOUNTS PAYABLE AND ACCRUED _2
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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. March 31, 2019 December 31, 2018 Gross Liability Accumulated Accretion Balance Gross Liability Accumulated Accretion Balance Intangible liabilities: Below-market tenant leases, net 180,395 (69,405 ) $ 110,990 194,858 (76,825 ) $ 118,033 Above-market ground leases, net — — — 754 (73 ) 681 Total intangible liabilities $ 180,395 $ (69,405 ) $ 110,990 $ 195,612 $ (76,898 ) $ 118,714 Remaining accounts payable and accrued expenses: Accrued interest 32,339 29,576 Accounts payable and accrued expenses 52,289 68,425 Accrued real estate taxes 44,169 59,877 Deferred gains/income 64,897 75,841 Accrued payroll and other employee liabilities 27,423 64,515 Construction payable 232,248 267,102 Tenant and other deposits 12,674 12,248 Lease liability right of use 73,319 — Insurance reserve liability 12,546 12,281 Capital lease obligations 5,385 5,385 Conditional asset retirement obligation liability 2,391 2,484 Other 209,381 236,921 Total remaining Accounts payable and accrued expenses 769,061 834,655 Total Accounts payable and accrued expenses $ 880,051 $ 953,369 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
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 March 31, 2019 2018 (Dollars in thousands) Contractual rent expense, including participation rent $ 3,265 $ 2,150 Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent 3,265 1,598 |
ORGANIZATION (Details)
ORGANIZATION (Details) | 3 Months Ended | |
Mar. 31, 2019property | Mar. 31, 2018Asset | |
Real estate properties | ||
Number of Real Estate Properties | Asset | 1 | |
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% | |
United States | Regional Malls | ||
Real estate properties | ||
Number of Real Estate Properties | property | 123 |
SUMMARY OF SIGNIFICANT ACCOUN_4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Reclassifications and Properties (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | |
Cash and Cash Equivalents [Abstract] | ||||
Cash and cash equivalents | $ 200,786 | $ 247,019 | ||
Restricted cash | 40,380 | 51,674 | ||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | 241,166 | $ 245,431 | $ 298,693 | $ 231,939 |
Change in restricted cash related to operating activities | 10,032 | 265,465 | ||
Change in restricted cash related to investing activities | (125,134) | (132,734) | ||
Change in restricted cash related to financing activities | 57,575 | (119,239) | ||
Provision for impairment | $ 0 | $ 38,379 | ||
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 | 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 |
SUMMARY OF SIGNIFICANT ACCOUN_5
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Acquisitions of Operating Properties (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Acquisitions of operating properties | |||
Gross Asset | $ 245,867 | $ 333,852 | |
Accumulated Amortization | (156,368) | (184,838) | |
Balance | 89,499 | 149,014 | |
Amortization/accretion effect on continuing operations | (5,182) | $ (16,039) | |
Future amortization/accretion of intangibles | |||
2019 Remaining | 14,769 | ||
2020 | 14,096 | ||
2021 | 9,442 | ||
2022 | 8,580 | ||
2023 | 8,251 | ||
Tenant leases, In-place value | |||
Acquisitions of operating properties | |||
Gross Asset | 171,211 | 188,140 | |
Accumulated Amortization | (75,985) | (86,510) | |
Balance | $ 95,226 | $ 101,630 |
SUMMARY OF SIGNIFICANT ACCOUN_6
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Management Fees and Other Corporate Revenues, and Impairment (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Summary of significant accounting policies | |||
Provision for impairment | $ 0 | $ 38,379 | |
Variable-rate debt | $ 7,450,801 | $ 6,516,456 | |
Management Fees and Other Corporate Revenues | |||
Percentage of revenue earned from joint venture reported as management fees | 100.00% | ||
Management fees from affiliates | $ 41,188 | 25,766 | |
Management fee expense | (12,517) | (10,491) | |
Net management fees from affiliates | 28,671 | $ 15,275 | |
Revolving Credit Facility | |||
Summary of significant accounting policies | |||
Variable-rate debt | $ 5,855,535 | $ 4,923,740 |
SUMMARY OF SIGNIFICANT ACCOUN_7
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Narrative (Details) | 3 Months Ended | ||||
Mar. 31, 2019USD ($) | Mar. 31, 2018USD ($)Asset | Jan. 01, 2019USD ($) | Dec. 31, 2018USD ($) | Jan. 01, 2018USD ($) | |
Accounting Policies [Abstract] | |||||
Provision for impairment | $ 0 | $ 38,379,000 | |||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Accrued Rent | $ 7,400,000 | ||||
Minimum rents | 221,962,000 | 368,523,000 | |||
Tenant recoveries | 91,927,000 | 157,002,000 | |||
Overage rent | 4,351,000 | 6,244,000 | |||
Total contractual operating lease billings | 319,735,000 | $ 0 | |||
Total lease liability | 73,319,000 | $ 0 | |||
Variable-rate debt | 7,450,801,000 | 6,516,456,000 | |||
Amount outstanding | 987,000,000 | ||||
Retained earnings (accumulated deficit) | (5,233,154,000) | (4,721,335,000) | |||
Recognition of right-of-use asset | $ 118,545,000 | 73,440,000 | 0 | $ 0 | |
Number of Real Estate Properties | Asset | 1 | ||||
Weighted-average discount rate | 7.36% | ||||
Fresh-Start Adjustment, Increase (Decrease), Assets | 45,400,000 | ||||
Straight-line rent receivable | $ 140,549,000 | 52,753,000 | 137,387,000 | $ 0 | |
Accounting Standards Update 2014-09 | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Minimum rents | $ 0 | ||||
Tenant recoveries | 0 | ||||
Overage rent | 0 | ||||
Total contractual operating lease billings | $ 531,769,000 | ||||
Accounting Standards Update 2016-02 | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Total lease liability | 73.4 | ||||
Recognition of right-of-use asset | $ 118,900,000 | ||||
Revolving Credit Facility | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Variable-rate debt | 5,855,535,000 | 4,923,740,000 | |||
Amount outstanding | $ 987,000,000 | $ 387,000,000 |
ACQUISITIONS, SALES AND JOINT_2
ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY - Narrative (Details) $ in Thousands | Mar. 30, 2018USD ($) | Jan. 29, 2018USD ($) | Dec. 29, 2017USD ($) | Sep. 15, 2016USD ($)joint_venture | Jun. 30, 2016USD ($) | Mar. 31, 2019USD ($) | Mar. 31, 2018USD ($) | Dec. 31, 2018USD ($) | Aug. 27, 2018USD ($) | Dec. 31, 2017USD ($) |
Business Acquisition [Line Items] | ||||||||||
Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates | $ 12,000 | $ 0 | ||||||||
Proceeds from Sale of Real Estate | $ 13,900 | $ 16,600 | ||||||||
Real Estate Investments, Net | 17,224,221 | $ 17,228,454 | ||||||||
Gain from changes in control of investment properties and other, net | 0 | 12,664 | ||||||||
Unconsolidated Real Estate Affiliates - gain on investment, net | 104,354 | $ 10,361 | $ 12,000 | |||||||
Real Estate Investment Property, Net | 11,842,400 | 11,842,872 | ||||||||
Security and escrow deposits | $ 1,562 | 1,394 | ||||||||
Sears Box | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Ownership in investment properties by joint venture, percentage | 12.00% | |||||||||
Proceeds from Sale of Real Estate | $ 42,000 | |||||||||
Sears JV [Domain] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Ownership in investment properties by joint venture, percentage | 49.49% | |||||||||
Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates | $ 44,700 | |||||||||
Aeropostale [Member] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Ownership in investment properties by joint venture, percentage | 46.00% | 54.00% | 26.00% | |||||||
Number of Joint Ventures | joint_venture | 2 | |||||||||
Payments to Acquire Real Estate and Real Estate Joint Ventures | $ 80,000 | |||||||||
Payments to Acquire Interest in Joint Venture | $ 20,400 | |||||||||
Future Fund [Member] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Gain from changes in control of investment properties and other, net | 1,400,000 | |||||||||
Unconsolidated Real Estate Affiliates - gain on investment, net | 18,500 | |||||||||
Authentic Brands Group, LLC [Member] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Investment in Unconsolidated Real Estate Affiliates, net (cost method) | $ 30,500 | |||||||||
TIAA [Member] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Gain from changes in control of investment properties and other, net | $ 943,400 | |||||||||
Unconsolidated Real Estate Affiliates - gain on investment, net | 18,400 | |||||||||
CBRE [Member] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Gain from changes in control of investment properties and other, net | $ 454,000 | |||||||||
CALPERS [Member] | ||||||||||
Business Acquisition [Line Items] | ||||||||||
Unconsolidated Real Estate Affiliates - gain on investment, net | $ 440,300 |
FAIR VALUE (Details)
FAIR VALUE (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||
Servicing Assets and Servicing Liabilities at Fair Value, Assumptions Used to Estimate Fair Value, Discount Rate | 9.75% | ||
Provision for impairment | $ 0 | $ 38,379 | |
Carrying Amount | |||
Fixed-rate debt | 6,047,625 | $ 6,073,193 | |
Variable-rate debt | 7,450,801 | 6,516,456 | |
Total Mortgages, notes and loans payable | 13,498,426 | 12,589,649 | |
Estimated Fair Value | |||
Fixed-rate debt | 5,694,225 | 6,048,104 | |
Variable-rate debt | 7,540,910 | 6,614,172 | |
Total long-term debt, fair value | 13,235,135 | 12,662,276 | |
Market rate adjustments | 7,300 | 7,700 | |
Deferred Finance Costs, Net | $ 115,900 | 123,800 | |
Variable rate basis | LIBOR | ||
Held-to-maturity, Securities in Unrealized Loss Positions, Qualitative Disclosure, Other, Fair Value Volatility, Rate | 10.25% | ||
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 | ||
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 | ||
Fair Value, Inputs, Level 3 [Member] | Fair Value, Measurements, Nonrecurring | |||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||
Investments in real estate (1) | 71,181 | ||
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 |
UNCONSOLIDATED REAL ESTATE AF_3
UNCONSOLIDATED REAL ESTATE AFFILIATES - Summarized Financial Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 8 Months Ended | ||||
Mar. 31, 2019 | Mar. 31, 2018 | Aug. 27, 2018 | Jan. 30, 2019 | Dec. 31, 2018 | Dec. 31, 2017 | |
Assets: | ||||||
Land | $ 2,707,917 | $ 2,706,701 | ||||
Buildings and equipment | 10,903,813 | 10,774,079 | ||||
Less accumulated depreciation | (2,291,563) | (2,214,603) | ||||
Construction in progress | 522,233 | 576,695 | ||||
Net property and equipment | 11,842,400 | 11,842,872 | ||||
Net investment in real estate | 17,224,221 | 17,228,454 | ||||
Cash and cash equivalents | 200,786 | 247,019 | ||||
Accounts receivable, net | 222,840 | 222,562 | ||||
Notes receivable | 247,094 | $ 330,000 | 256,937 | |||
Deferred expenses, net | 145,166 | 145,631 | ||||
Prepaid expenses and other assets (see Notes 7 and 14) | 351,377 | 313,648 | ||||
Total assets | 19,006,934 | 19,033,526 | ||||
Liabilities and Owners' Equity: | ||||||
Cumulative effect of foreign currency translation (CFCT) | (83,188) | $ (72,398) | ||||
Total liabilities, redeemable interests and equity | 19,006,934 | 19,033,526 | ||||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Owners' equity | (2,178,152) | (8,757,527) | (2,775,422) | $ (8,900,408) | ||
Retail investment, net | 14,460 | 19,912 | ||||
Investment in Unconsolidated Real Estate Affiliates | 5,381,821 | 5,385,582 | ||||
Liability - Investment in Unconsolidated Real Estate Affiliates | (62,868) | (124,627) | ||||
Revenues: | ||||||
Other | 12,175 | 16,631 | ||||
Total revenues | 376,383 | 574,166 | ||||
Expenses: | ||||||
Real estate taxes | 40,855 | 59,733 | ||||
Property maintenance costs | 10,061 | 14,713 | ||||
Marketing | 904 | 1,417 | ||||
Other property operating costs | 43,422 | 71,752 | ||||
Provision for doubtful accounts | 0 | 3,429 | ||||
Property management and other costs | 56,054 | 39,574 | ||||
General and administrative | 5,413 | 12,247 | ||||
Depreciation and amortization | 118,799 | 185,393 | ||||
Total expenses | 283,847 | 426,637 | ||||
Interest and dividend income | 8,422 | 9,148 | ||||
Interest expense | (154,706) | (137,925) | ||||
Provision for income taxes | (4,450) | 280 | ||||
Allocation to noncontrolling interests | (6,633) | (1,860) | $ (1,860) | |||
Net income attributable to common stockholders | 60,052 | |||||
Equity In Income of Unconsolidated Real Estate Affiliates: | ||||||
Net income attributable to the ventures | $ 60,052 | |||||
Equity in income (loss) of Unconsolidated Real Estate Affiliates | (7,873) | 23,839 | ||||
Unconsolidated Properties | ||||||
Assets: | ||||||
Land | 3,604,141 | 3,595,706 | ||||
Buildings and equipment | 23,215,593 | 23,468,110 | ||||
Less accumulated depreciation | (4,452,934) | (4,361,210) | ||||
Construction in progress | 470,510 | 489,250 | ||||
Net property and equipment | 22,837,310 | 23,191,856 | ||||
Net investment in real estate | 23,464,564 | 23,823,916 | ||||
Cash and cash equivalents | 586,310 | 540,905 | ||||
Accounts receivable, net | 345,813 | 348,655 | ||||
Notes receivable | 22,498 | 22,881 | ||||
Deferred expenses, net | 500,039 | 511,814 | ||||
Prepaid expenses and other assets (see Notes 7 and 14) | 718,603 | 796,815 | ||||
Total assets | 25,637,827 | 26,044,986 | ||||
Liabilities and Owners' Equity: | ||||||
Mortgages, notes and loans payable | 15,829,842 | 16,139,498 | ||||
Accounts payable, accrued expenses and other liabilities | 1,032,661 | 1,118,663 | ||||
Cumulative effect of foreign currency translation (CFCT) | (7,701) | (21,384) | ||||
Owners' equity, excluding CFCT | 8,783,025 | 8,808,209 | ||||
Total liabilities, redeemable interests and equity | 25,637,827 | 26,044,986 | ||||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Owners' equity | 8,775,323 | 8,786,824 | ||||
Less: joint venture partners' equity | (4,806,830) | (4,796,896) | ||||
Plus: excess investment/basis differences | 1,305,517 | 1,220,632 | ||||
Investment in Unconsolidated Real Estate Affiliates, net (equity method) | 5,274,010 | 5,210,560 | ||||
Investment in Unconsolidated Real Estate Affiliates | 627,254 | 632,060 | ||||
Cost-method Investments | ||||||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Investment in Unconsolidated Real Estate Affiliates, net (cost method) | 30,483 | 30,483 | ||||
Joint Venture Partner | ||||||
Investment in Unconsolidated Real Estate Affiliates, Net: | ||||||
Investment in Unconsolidated Real Estate Affiliates | 5,318,953 | $ 5,260,955 | ||||
Unconsolidated Real Estate Affiliates | ||||||
Revenues: | ||||||
Rental revenues, net | 641,036 | 420,419 | ||||
Condominium sales | 0 | 36,889 | ||||
Other | 15,366 | 18,269 | ||||
Total revenues | 656,402 | 475,577 | ||||
Expenses: | ||||||
Real estate taxes | 62,121 | 36,136 | ||||
Property maintenance costs | 15,677 | 11,664 | ||||
Marketing | 6,074 | 5,591 | ||||
Other property operating costs | 79,552 | 56,305 | ||||
Condominium cost of sales | 0 | 26,895 | ||||
Provision for doubtful accounts | 0 | 2,559 | ||||
Property management and other costs | 29,040 | 23,413 | ||||
General and administrative | 1,667 | 558 | ||||
Depreciation and amortization | 263,399 | 125,080 | ||||
Total expenses | 457,530 | 288,201 | ||||
Interest and dividend income | 2,282 | 1,841 | ||||
Interest expense | (173,599) | (104,564) | ||||
Provision for income taxes | (567) | (205) | ||||
Loss in unconsolidated joint ventures | (8,733) | (7,563) | ||||
Income from continuing operations | 18,255 | 76,885 | ||||
Allocation to noncontrolling interests | (14) | (18) | ||||
Net income attributable to common stockholders | 18,241 | 76,867 | ||||
Equity In Income of Unconsolidated Real Estate Affiliates: | ||||||
Net income attributable to the ventures | 18,241 | 76,867 | ||||
Joint venture partners' share of income | (9,056) | (35,601) | ||||
Elimination of gain from consolidated real estate investment with interest owned through joint venture | 0 | (89) | ||||
Loss on retail investment | (5,452) | (5,856) | ||||
Amortization of capital or basis differences | (11,606) | (11,482) | ||||
Equity in income (loss) of Unconsolidated Real Estate Affiliates | $ (7,873) | $ 23,839 |
UNCONSOLIDATED REAL ESTATE AF_4
UNCONSOLIDATED REAL ESTATE AFFILIATES - Narrative (Details) $ in Thousands | Mar. 31, 2019USD ($)joint_venturepropertyAsset | Jan. 01, 2019USD ($) | Dec. 31, 2018USD ($) | Mar. 31, 2018Asset | Jan. 01, 2018USD ($) |
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Recognition of right-of-use asset | $ 118,545 | $ 73,440 | $ 0 | $ 0 | |
Total lease liability | $ 73,319 | 0 | |||
Number of Properties Subject to Ground Leases | Asset | 25 | ||||
Number of Real Estate Properties | Asset | 1 | ||||
Unconsolidated Real Estate Affiliates | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Recognition of right-of-use asset | $ 60,600 | ||||
Total lease liability | 73,500 | ||||
Unconsolidated Properties | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Entity's proportionate share in indebtedness secured by Unconsolidated Properties including retained debt | $ 7,500,000 | 7,600,000 | |||
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 | $ 82,800 | $ 83,300 | |||
United States | Regional Malls | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Number of Real Estate Properties | property | 123 | ||||
United States | Unconsolidated Real Estate Affiliates | Regional Malls | |||||
Condensed Combined Financial Information of Unconsolidated Real Estate Affiliates | |||||
Number of Real Estate Properties | property | 66 | ||||
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 |
MORTGAGES, NOTES AND LOANS PA_3
MORTGAGES, NOTES AND LOANS PAYABLE (Details) - USD ($) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2019 | Dec. 31, 2018 | Dec. 31, 2006 | Oct. 01, 2018 | |
Mortgages, notes and loans payable | ||||
Deferred Finance Costs, Net | $ 115,900,000 | $ 123,800,000 | ||
Due to Other Related Parties | 341,800,000 | |||
Fixed-rate debt | 6,047,625,000 | 6,073,193,000 | ||
Variable-rate debt | 7,450,801,000 | 6,516,456,000 | ||
Total Mortgages, notes and loans payable | $ 13,498,426,000 | $ 12,589,649,000 | ||
Weighted-average fixed interest rate (as a percent) | 4.39% | 4.38% | ||
Weighted-average variable interest rate (as a percent) | 4.78% | 4.69% | ||
Long-term Debt, Weighted Average Interest Rate, at Point in Time | 4.61% | 4.54% | ||
Mortgage loan, term to maturity | 10 years | 4 years 3 months 18 days | ||
Market rate adjustments | $ 7,300,000 | $ 7,700,000 | ||
Mortgage loan balance | $ 275,000,000 | |||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 4.53% | 5.24% | ||
Debt, Weighted Average Interest Rate | 4.89% | 0.00% | ||
Long-term Line of Credit | $ 987,000,000 | |||
Variable rate basis | LIBOR | |||
Outstanding letter of credit and surety bonds | $ 45,300,000 | $ 42,400,000 | ||
Interest rate | 4.42% | |||
GGP Capital Trust I | ||||
Mortgages, notes and loans payable | ||||
Issuance of trust preferred securities | $ 200,000,000 | |||
Issuance of Equity Securities | $ 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 | $ 5,855,535,000 | $ 4,923,740,000 | ||
Weighted-average variable interest rate (as a percent) | 4.89% | 4.86% | ||
Maximum borrowing capacity | $ 1,500,000,000 | |||
Long-term Line of Credit | 987,000,000 | $ 387,000,000 | ||
Term Loan A-1 | ||||
Mortgages, notes and loans payable | ||||
Unsecured Debt | 900,000,000 | |||
Term Loan A-2 | ||||
Mortgages, notes and loans payable | ||||
Unsecured Debt | 2,000,000,000 | |||
Term Loan B | ||||
Mortgages, notes and loans payable | ||||
Unsecured Debt | $ 2,000,000,000 | |||
Unsecured Debt | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 2.75% | |||
Revolver Net of Financing Costs | ||||
Mortgages, notes and loans payable | ||||
Variable-rate debt | $ 5,752,154,000 | 4,814,314,000 | ||
Secured Debt | ||||
Mortgages, notes and loans payable | ||||
Fixed-rate debt | 6,047,625,000 | 6,073,193,000 | ||
Variable-rate debt | 1,698,647,000 | $ 1,702,142,000 | ||
Total Mortgages, notes and loans payable | $ 7,700,000,000 | |||
Weighted-average fixed interest rate (as a percent) | 4.39% | 4.38% | ||
Weighted-average variable interest rate (as a percent) | 4.40% | 4.22% | ||
Secured Debt Cross Collateralized with Other Properties | $ 1,300,000,000 | $ 1,400,000,000 | ||
Extinguishment of Debt, Amount | 117,000,000 | |||
Amount of recourse fixed and variable rate debt | 687,100,000 | |||
Repayments of Debt | 152,300,000 | |||
Collateralized Debt Obligations [Member] | ||||
Mortgages, notes and loans payable | ||||
Land, buildings and equipment and developments in progress (before accumulated depreciation) pledged as collateral | 11,900,000,000 | |||
Revolving Credit Facility | ||||
Mortgages, notes and loans payable | ||||
Deferred Finance Costs, Net | $ 103,400,000 | $ 109,400,000 | ||
Junior subordinated notes | ||||
Mortgages, notes and loans payable | ||||
Weighted-average variable interest rate (as a percent) | 4.20% | 3.97% | ||
Mortgages, notes and loans payable | $ 206,200,000 | $ 206,200,000 | ||
Loans Payable | ||||
Mortgages, notes and loans payable | ||||
Repayments of Debt | $ 340,000,000 | |||
Debt, Weighted Average Interest Rate | 2.75% | |||
Cross-collateralized | Secured Debt | ||||
Mortgages, notes and loans payable | ||||
Variable-rate debt | $ 1,300,000,000 | |||
Residential Mortgage [Member] | The Woodlands Mall [Member] | Long-term Debt | ||||
Mortgages, notes and loans payable | ||||
Debt face amount | $ 62,400,000 | |||
Interest rate | 4.05% | |||
Liability [Member] | Term Loan A-1 | ||||
Mortgages, notes and loans payable | ||||
Unsecured Debt | 700,000,000 | |||
Affiliated Entity | Term Loan A-1 | ||||
Mortgages, notes and loans payable | ||||
Unsecured Debt | $ 200,000,000 | |||
LIBOR | Revolving Credit Facility | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||
LIBOR | Term Loan A-1 | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||
LIBOR | Term Loan A-2 | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||
LIBOR | Term Loan B | ||||
Mortgages, notes and loans payable | ||||
Debt Instrument, Basis Spread on Variable Rate | 2.50% | |||
605 N Michigan Ave [Member] | ||||
Mortgages, notes and loans payable | ||||
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 4.76% | |||
Mortgage Loans on Real Estate, Commercial and Consumer, Net | $ 80,000,000 | |||
685 Fifth Avenue | ||||
Mortgages, notes and loans payable | ||||
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 100,000,000 | |||
Oak View Mall [Member] | ||||
Mortgages, notes and loans payable | ||||
Mortgage Loan Related to Property Sales | 74,700,000 | |||
Gain (Loss) on Extinguishment of Debt | $ 12,400,000 |
LEASES - Narrative (Details)
LEASES - Narrative (Details) number in Thousands, $ in Thousands | 3 Months Ended | |||
Mar. 31, 2019USD ($)retail_propertycontractrenewal_optionft² | Jan. 01, 2019USD ($) | Dec. 31, 2018USD ($) | Jan. 01, 2018USD ($) | |
Lessee, Lease, Description [Line Items] | ||||
Lessor, Operating Lease, Fixed Payments, Percentage Of Total Contractual Revenues | 0.00% | |||
Operating lease right-of-use asset | $ 118,545 | $ 73,440 | $ 0 | $ 0 |
Operating lease liability | $ 73,319 | $ 0 | ||
Number of retail properties under controlling interest | retail_property | 57 | |||
Number of square feet of retail properties under controlling interest | ft² | 50,000,000 | |||
Ground | ||||
Lessee, Lease, Description [Line Items] | ||||
Number of operating lease contracts | contract | 7 | |||
Straight-line rent expense | $ 700 | |||
Office | ||||
Lessee, Lease, Description [Line Items] | ||||
Number of operating lease contracts | contract | 1 | |||
Straight-line rent expense | $ 2,000 | |||
Minimum | ||||
Lessee, Lease, Description [Line Items] | ||||
Operating lease terms | 4 years | |||
Number of renewal options | renewal_option | 2 | |||
Operating lease renewal term | 5 years | |||
Maximum | ||||
Lessee, Lease, Description [Line Items] | ||||
Operating lease terms | 40 years | |||
Number of renewal options | renewal_option | 3 | |||
Operating lease renewal term | 10 years |
LEASES - Schedule of Maturity o
LEASES - Schedule of Maturity of Operating Leases (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Operating Leases After Adoption of 842 | ||
Remainder of 2019 | $ 6,534 | |
2020 | 8,958 | |
2021 | 9,175 | |
2022 | 9,395 | |
2023 | 9,621 | |
2024 | 9,853 | |
2025 and thereafter | 95,184 | |
Total undiscounted lease payments | 148,720 | |
Less: Present value adjustment | (75,401) | |
Total lease liability | $ 73,319 | $ 0 |
Operating Leases Before Adoption of 842 | ||
2019 | 9,948 | |
2020 | 10,164 | |
2021 | 10,386 | |
2022 | 10,592 | |
2023 | 10,794 | |
2024 and thereafter | 118,835 | |
Total | $ 170,719 |
LEASES - Schedule of Lease Paym
LEASES - Schedule of Lease Payments to be Received From Operating Leases (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Lessor, Operating Leases After Adoption of 842 | ||
Remainder of 2019 | $ 710,542 | |
2020 | 883,509 | |
2021 | 794,816 | |
2022 | 701,209 | |
2023 | 605,294 | |
2024 | 495,760 | |
Subsequent | 1,455,721 | |
Total payments to be received from operating leases after adoption | $ 5,646,851 | |
Lessor, Operating Leases Before Adoption of 842 | ||
2019 | $ 764,196 | |
2020 | 696,381 | |
2021 | 621,582 | |
2022 | 543,232 | |
2023 | 464,453 | |
Subsequent | 1,442,312 | |
Total payments to be received from operating leases before adoption | $ 4,532,156 |
LEASES - Summary of Additional
LEASES - Summary of Additional Information Related to Operating Leases (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Leases [Abstract] | ||
Weighted-average remaining lease term (years) | 17 years | |
Weighted-average discount rate | 7.36% | |
Supplemental disclosure for the statement of cash flows: | ||
Cash paid for amounts included in the measurement of lease liabilities | $ 2,191 | $ 0 |
LEASES - Schedule of Rental Rev
LEASES - Schedule of Rental Revenues from Operating Leases (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Operating Leases, Lease Income [Abstract] | ||
Minimum rents, billed | $ 221,962 | $ 368,523 |
Tenant recoveries, billed | 91,927 | 157,002 |
Lease termination income, billed | 1,495 | |
Overage rent, billed | 4,351 | 6,244 |
Total contractual operating lease billings | 319,735 | $ 0 |
Adjustment to recognize contractual operating lease billings on a straight-line basis | 3,197 | |
Above and below-market tenant leases, net | 2,795 | |
Less provision for doubtful accounts | (2,707) | |
Total rental revenues, net | $ 323,020 |
INCOME TAXES (Details)
INCOME TAXES (Details) | 3 Months Ended |
Mar. 31, 2019USD ($) | |
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 NONCONT_3
EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS (Details) | May 06, 2019$ / shares | Mar. 22, 2019$ / shares | Feb. 07, 2019$ / shares | Nov. 01, 2018$ / shares | Aug. 28, 2018$ / shares | Jul. 31, 2018$ / shares | May 03, 2018$ / shares | Feb. 07, 2018$ / shares | Feb. 13, 2013USD ($)$ / sharesshares | Mar. 31, 2019USD ($)$ / sharesshares | Mar. 31, 2018USD ($)$ / sharesshares | Aug. 27, 2018USD ($) | Dec. 31, 2018USD ($)shares |
Equity and redeemable noncontrolling interest | |||||||||||||
Cumulative effect of foreign currency translation (CFCT) | $ (83,188,000) | $ (72,398,000) | |||||||||||
Available-for-sale Securities, Accumulated Gross Unrealized Gain (Loss), before Tax | 75,000 | 167,000 | |||||||||||
Redeemable noncontrolling interests | 62,119,000 | $ 73,696,000 | |||||||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | |||||||||||||
Beginning balance | 2,775,422,000 | 8,900,408,000 | $ 8,900,408,000 | ||||||||||
Ending balance | 2,178,152,000 | 8,757,527,000 | |||||||||||
Allocation to Noncontrolling Interests | |||||||||||||
Distributions to preferred Operating Partnership units | (1,614,000) | (633,000) | |||||||||||
Net (income) loss allocation to noncontrolling interests in operating partnership from continuing operations (common units) | 0 | (560,000) | |||||||||||
Net Income (Loss) Distributed to General Operating Partnership LTIP Units | 0 | (134,000) | |||||||||||
Net (income) loss allocated to noncontrolling interest in consolidated real estate affiliates | 305,000 | (533,000) | |||||||||||
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest | (5,324,000) | 0 | |||||||||||
Allocation to noncontrolling interests | (6,633,000) | (1,860,000) | (1,860,000) | ||||||||||
Other comprehensive loss allocation to noncontrolling interests | 0 | 2,000 | |||||||||||
Comprehensive (income) loss allocated to noncontrolling interests | (6,633,000) | (1,858,000) | |||||||||||
Activity of redeemable noncontrolling interests | |||||||||||||
Balance at the beginning of the period | 2,305,895,000 | 248,126,000 | 248,126,000 | ||||||||||
Net income (loss) | 560,000 | ||||||||||||
Distributions | 3,358,000 | 1,842,000 | |||||||||||
Redeemable Noncontrolling Interest Cash Redemption of Operating Partnership Units | (14,935,000) | ||||||||||||
Other comprehensive income (loss) | (2,000) | ||||||||||||
Fair value adjustment for noncontrolling interests in Operating Partnership | (23,252,000) | ||||||||||||
Balance at the end of the period | $ 2,069,999,000 | $ 223,590,000 | |||||||||||
Common Stock Dividend | |||||||||||||
Dividends declared per share (in dollars per share) | $ / shares | $ 0.330 | $ 0.315 | $ 0.315 | $ 0.22 | $ 0.22 | $ 0.22 | |||||||
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 | 0 | 5,906 | |||||||||||
Conversion of preferred share per common share issued upon conversion | shares | 0.016256057 | ||||||||||||
Shares, Outstanding | shares | 98,419,483 | 109,804,513 | |||||||||||
Preferred Stock dividends declared (in dollars per share) | $ / shares | $ 0.3984 | $ 0.3984 | $ 0.3984 | $ 0.3984 | |||||||||
Preferred Stock, Liquidation Preference, Value | $ 50 | ||||||||||||
Dividends, Preferred Stock, Cash | $ 3,984,000 | $ 3,984,000 | |||||||||||
Common stock, shares issued (in shares) | shares | 0 | 0 | |||||||||||
Common Stock, Other Value, Outstanding | $ 0.324405869 | ||||||||||||
Common Class B | |||||||||||||
Common Stock Dividend | |||||||||||||
Dividends declared per share (in dollars per share) | $ / shares | $ 1.015 | ||||||||||||
Common stock, shares issued (in shares) | shares | 449,728,212 | 454,744,938 | |||||||||||
Common Class A | |||||||||||||
Common Stock Dividend | |||||||||||||
Option Indexed to Issuer's Equity, Redeemable Stock, Redemption Requirements, Amount | $ 2,020,000,000 | ||||||||||||
Preferred Stock | |||||||||||||
Common Stock Dividend | |||||||||||||
Preferred Stock, Redemption Amount | $ 58,600,000 | ||||||||||||
Series B [Domain] | |||||||||||||
Common Stock Dividend | |||||||||||||
Common stock, shares issued (in shares) | shares | 4,176,972.006 | ||||||||||||
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 | ||||||||||||
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 | $ 242,000,000 | ||||||||||||
Conversion of preferred share per common share issued upon conversion | shares | 2.4679 | ||||||||||||
Series D [Domain] | |||||||||||||
Equity and redeemable noncontrolling interest | |||||||||||||
Conversion ratio for convertible common units to common stock | 1.50821 | ||||||||||||
Common Stock Dividend | |||||||||||||
Shares, Outstanding | shares | 532,749.6574 | ||||||||||||
Preferred Stock, Liquidation Preference, Value | $ 50 | ||||||||||||
Preferred Stock Conversions, Inducements | 33.151875 | ||||||||||||
Dividends, Preferred Stock, Cash | $ 21.9097 | ||||||||||||
Series K [Domain] | |||||||||||||
Common Stock Dividend | |||||||||||||
Conversion of preferred share per common share issued upon conversion | shares | 0.40682134 | ||||||||||||
Common stock, shares issued (in shares) | shares | 1,699,281.285 | ||||||||||||
Series E [Domain] | |||||||||||||
Equity and redeemable noncontrolling interest | |||||||||||||
Conversion ratio for convertible common units to common stock | 1.29836 | ||||||||||||
Common Stock Dividend | |||||||||||||
Shares, Outstanding | shares | 502,657.8128 | ||||||||||||
Preferred Stock, Liquidation Preference, Value | $ 50 | ||||||||||||
Preferred Stock Conversions, Inducements | 38.51 | ||||||||||||
Dividends, Preferred Stock, Cash | 18.8613 | ||||||||||||
Accumulated Other Comprehensive Income (Loss) | |||||||||||||
AOCI Attributable to Parent, Net of Tax [Roll Forward] | |||||||||||||
Beginning balance | (82,653,000) | (71,906,000) | $ (71,906,000) | ||||||||||
Ending balance | $ (83,113,000) | $ (72,231,000) | |||||||||||
Series B [Domain] | |||||||||||||
Common Stock Dividend | |||||||||||||
Shares, Outstanding | shares | 9,717.658 | ||||||||||||
LTIP Common Units | Series K [Domain] | |||||||||||||
Common Stock Dividend | |||||||||||||
Common stock, shares issued (in shares) | shares | 334,324 | ||||||||||||
LTIP Common Units | Series B [Domain] | |||||||||||||
Common Stock Dividend | |||||||||||||
Common stock, shares issued (in shares) | shares | 839,664 | ||||||||||||
Subsequent Event | |||||||||||||
Common Stock Dividend | |||||||||||||
Dividends declared per share (in dollars per share) | $ / shares | $ 0.330 | ||||||||||||
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 | 8 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Aug. 27, 2018 | Dec. 31, 2018 | |
Basic and diluted | ||||
Shares, Outstanding | 98,419,483 | 109,804,513 | ||
Numerators - Basic and Diluted: | ||||
Net income | $ 38,283 | $ 65,896 | $ 65,896 | |
Preferred Stock dividends | (3,984) | |||
Allocation to noncontrolling interests | (6,633) | (1,860) | (1,860) | |
Net income attributable to common stockholders | $ 60,052 | |||
Net Income (Loss) Distributed to Preferred Operating Partnership Units | 1,614 | $ 633 | ||
Denominators: | ||||
Weighted-average number of common shares outstanding - basic | 957,450,333,000 | |||
Effect of dilutive securities | 2,842,797,000 | |||
Weighted-average number of common shares outstanding - diluted | 960,293,130,000 | |||
Anti-dilutive Securities | 11,676,220,000 | |||
Preferred Units | ||||
Denominators: | ||||
Anti-dilutive Securities | 1,514,030,000 | |||
Common Units | ||||
Denominators: | ||||
Anti-dilutive Securities | 8,374,109,000 | |||
LTIP Common Units | ||||
Denominators: | ||||
Anti-dilutive Securities | 1,788,081,000 | |||
Preferred Stock | ||||
Denominators: | ||||
Preferred Stock, Redemption Amount | 58,600 | |||
Common Class A | ||||
Basic and diluted | ||||
Option Indexed to Issuer's Equity, Redeemable Stock, Redemption Requirements, Amount | $ 2,020,000 |
STOCK-BASED COMPENSATION PLAN_2
STOCK-BASED COMPENSATION PLANS (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | ||||||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | Jun. 30, 2017 | Jan. 01, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | |
Stock-Based Compensation Plans | |||||||
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 | 599,118 | 986,937 | 1,089,364 | 1,870,893 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value | $ 22.41 | $ 22.48 | $ 25.29 | $ 22.99 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | 0 | 1,074,137 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period, Weighted Average Grant Date Fair Value | $ 0 | $ 21.52 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period | (384,553) | (224,532) | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Forfeitures, Weighted Average Grant Date Fair Value | $ 22.60 | $ 26.25 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Forfeited in Period | (3,266) | (68,076) | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period, Weighted Average Grant Date Fair Value | $ 21.55 | $ 25.90 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Other Share Increase (Decrease) | 0 | 0 | |||||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Other Share Increase (Decrease) in Period, Weighted Average Exercise Price | $ 0 | $ 0 | |||||
Stock options | Maximum | Certain employees | |||||||
Stock-Based Compensation Plans | |||||||
Term of awards | 10 years | ||||||
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 | $ 16,864 | ||||||
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 PLAN_3
STOCK-BASED COMPENSATION PLANS (Details 2) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | Sep. 30, 2015 | Dec. 31, 2014 | |
Stock-Based Compensation Plans | |||||
Compensation expense | $ 2,748 | $ 6,398 | |||
Exercised (in shares) | (246,202) | ||||
Stock options | |||||
Stock-Based Compensation Plans | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 237,868 | 1,011,523 | 14,138,684 | 14,427,103 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price | $ 25.59 | $ 19.71 | $ 17.87 | $ 17.84 | |
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) | (773,642) | (246,202) | |||
Exercised (in dollars per share) | $ 17.91 | $ 15.61 | |||
Forfeited (in shares) | (13) | 0 | |||
Forfeited (in dollars per share) | $ 26.05 | $ 0 | |||
Expired (in shares) | 0 | (42,217) | |||
Expired (in dollars per share) | $ 0 | $ 22.19 | |||
Stock options | Property management and other costs | |||||
Stock-Based Compensation Plans | |||||
Compensation expense | $ 0 | $ 89 | |||
Stock options | General and administrative | |||||
Stock-Based Compensation Plans | |||||
Compensation expense | $ 0 | $ 64 | |||
Restricted Stock | |||||
Stock-Based Compensation Plans | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Other Share Increase (Decrease) | 0 | 0 | |||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Other Share Increase (Decrease) in Period, Weighted Average Exercise Price | $ 0 | $ 0 | |||
Restricted Stock | Property management and other costs | |||||
Stock-Based Compensation Plans | |||||
Compensation expense | $ 1,384 | $ 1,103 | |||
Restricted Stock | General and administrative | |||||
Stock-Based Compensation Plans | |||||
Compensation expense | $ 335 | $ 610 | |||
LTIP Common Units | |||||
Stock-Based Compensation Plans | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 2,226,953 | 3,921,175 | 4,567,840 | 4,747,664 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price | $ 24.16 | $ 25.96 | $ 27.02 | $ 26.98 | |
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) | (1,694,222) | 0 | |||
Exercised (in dollars per share) | $ 28.33 | $ 0 | |||
Forfeited (in shares) | 0 | (179,824) | |||
Forfeited (in dollars per share) | $ 0 | $ 25.82 | |||
Expired (in shares) | 0 | 0 | |||
Expired (in dollars per share) | $ 0 | $ 0 | |||
Share-based Compensation Arrangement by Share-based Payment Award, Other Share Increase (Decrease) | 0 | 0 | |||
Share-based Compensation Arrangements by Share-based Payment Award, Options, Other Share Increase (Decrease) in Period, Weighted Average Exercise Price | $ 0 | $ 0 | |||
LTIP Common Units | Property management and other costs | |||||
Stock-Based Compensation Plans | |||||
Compensation expense | $ 72 | $ 363 | |||
LTIP Common Units | General and administrative | |||||
Stock-Based Compensation Plans | |||||
Compensation expense | $ 957 | $ 4,169 |
STOCK-BASED COMPENSATION PLAN_4
STOCK-BASED COMPENSATION PLANS (Details 3) - $ / shares | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Shares | ||
Exercised (in shares) | (246,202) | |
LTIP Common Units | ||
Shares | ||
Stock options Outstanding at the beginning of the period (in shares) | 3,921,175 | |
Granted (in shares) | 0 | 0 |
Exercised (in shares) | (1,694,222) | 0 |
Forfeited (in shares) | 0 | (179,824) |
Expired (in shares) | 0 | 0 |
Stock options Outstanding at the end of the period (in shares) | 2,226,953 | |
Weighted Average Exercise Price | ||
Stock options Outstanding at the beginning of the period (in dollars per share) | $ 25.96 | |
Granted (in dollars per share) | 0 | $ 0 |
Exercised (in dollars per share) | 28.33 | 0 |
Forfeited (in dollars per share) | 0 | 25.82 |
Expired (in dollars per share) | 0 | $ 0 |
Stock options Outstanding at the end of the period (in dollars per share) | $ 24.16 | |
Share-based Compensation Arrangement by Share-based Payment Award, Other Share Increase (Decrease) | 0 | 0 |
Share-based Compensation Arrangements by Share-based Payment Award, Options, Other Share Increase (Decrease) in Period, Weighted Average Exercise Price | $ 0 | $ 0 |
ACCOUNTS RECEIVABLE, NET (Detai
ACCOUNTS RECEIVABLE, NET (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Jan. 01, 2019 | Dec. 31, 2018 | Jan. 01, 2018 |
Receivables [Abstract] | ||||
Trade receivables | $ 96,530 | $ 97,329 | ||
Nontrade Receivables, Current | 4,326 | 4,378 | ||
Straight-line rent receivable | 140,549 | $ 52,753 | 137,387 | $ 0 |
Other accounts receivable | 2,924 | 3,126 | ||
Total accounts receivable | 244,329 | 242,220 | ||
Provision for doubtful accounts | (21,489) | (19,658) | ||
Total accounts receivable, net | $ 222,840 | $ 222,562 |
NOTES RECEIVABLE (Details)
NOTES RECEIVABLE (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2016 | Mar. 31, 2019 | Jan. 30, 2019 | Dec. 31, 2018 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Note Receivable Interest Rate Effective Percentage | 2.50% | |||
Notes receivable | $ 239,993 | $ 239,597 | ||
Accrued interest | 7,101 | 17,340 | ||
Total notes receivable | 247,094 | 256,937 | ||
Notes receivable | 247,094 | $ 330,000 | 256,937 | |
730 5th Avenue Retail | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Note Receivable Interest Rate Stated | 8.00% | |||
Notes, Loans and Financing Receivable, Gross, Current | 199,800 | |||
Unconsolidated Properties | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Notes receivable | $ 22,498 | $ 22,881 |
PREPAID EXPENSES AND OTHER AS_3
PREPAID EXPENSES AND OTHER ASSETS (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Jan. 01, 2019 | Dec. 31, 2018 | Jan. 01, 2018 |
Intangible assets: | ||||
Gross Asset | $ 245,867 | $ 333,852 | ||
Accumulated Amortization | (156,368) | (184,838) | ||
Balance | 89,499 | 149,014 | ||
Recognition of right-of-use asset | 118,545 | $ 73,440 | 0 | $ 0 |
Restricted cash | 40,380 | 51,674 | ||
Remaining prepaid expenses and other assets: | ||||
Security and escrow deposits | 1,562 | 1,394 | ||
Prepaid expenses | 31,657 | 39,816 | ||
Other non-tenant receivables | 53,059 | 53,016 | ||
Other | 16,675 | 18,734 | ||
Total remaining prepaid expenses and other assets | 261,878 | 164,634 | ||
Total prepaid expenses and other assets | 351,377 | 313,648 | ||
Above-market tenant leases, net | ||||
Intangible assets: | ||||
Gross Asset | 134,361 | 160,363 | ||
Accumulated Amortization | (103,398) | (125,152) | ||
Balance | 30,963 | 35,211 | ||
Below-market ground leases, net | ||||
Intangible assets: | ||||
Gross Asset | 0 | 61,983 | ||
Accumulated Amortization | 0 | (8,293) | ||
Balance | 0 | 53,690 | ||
Real estate tax stabilization agreement, net | ||||
Intangible assets: | ||||
Gross Asset | 111,506 | 111,506 | ||
Accumulated Amortization | (52,970) | (51,393) | ||
Balance | $ 58,536 | $ 60,113 |
ACCOUNTS PAYABLE AND ACCRUED _3
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Intangible liabilities: | ||
Gross Liability | $ 180,395 | $ 195,612 |
Accumulated Accretion | (69,405) | (76,898) |
Balance | 110,990 | 118,714 |
Remaining accounts payable and accrued expenses: | ||
Accrued interest | 32,339 | 29,576 |
Accounts payable and accrued expenses | 52,289 | 68,425 |
Accrued real estate taxes | 44,169 | 59,877 |
Deferred gains/income | 64,897 | 75,841 |
Accrued payroll and other employee liabilities | 27,423 | 64,515 |
Construction payable | 232,248 | 267,102 |
Tenant and other deposits | 12,674 | 12,248 |
Total lease liability | 73,319 | 0 |
Insurance reserve liability | 12,546 | 12,281 |
Capital lease obligations | 5,385 | 5,385 |
Conditional asset retirement obligation liability | 2,391 | 2,484 |
Other | 209,381 | 236,921 |
Total remaining Accounts payable and accrued expenses | 769,061 | 834,655 |
Total Accounts payable and accrued expenses | 880,051 | 953,369 |
Below-market tenant leases, net | ||
Intangible liabilities: | ||
Gross Liability | 180,395 | 194,858 |
Accumulated Accretion | (69,405) | (76,825) |
Balance | 110,990 | 118,033 |
Above-market ground leases, net | ||
Intangible liabilities: | ||
Gross Liability | 0 | 754 |
Accumulated Accretion | 0 | (73) |
Balance | $ 0 | $ 681 |
COMMITMENTS AND CONTINGENCIES_2
COMMITMENTS AND CONTINGENCIES (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | ||
Contractual rent expense, including participation rent | $ 3,265 | $ 2,150 |
Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent | $ 3,265 | $ 1,598 |
SUBSEQUENT EVENTS (Details)
SUBSEQUENT EVENTS (Details) | Apr. 26, 2019USD ($) | Apr. 09, 2019USD ($) | Mar. 31, 2019 | Dec. 31, 2018 |
Subsequent Event [Line Items] | ||||
Interest rate | 4.42% | |||
Debt, Weighted Average Interest Rate | 4.89% | 0.00% | ||
Subsequent Event | ||||
Subsequent Event [Line Items] | ||||
Debt face amount | $ 515,000,000 | |||
Interest rate | 5.75% | 3.40% | ||
Number of Properties Mortgage Notes Paid | 3 | |||
Debt, Current | $ 461,200,000 | |||
Debt, Weighted Average Interest Rate | 0.00% | |||
Notes Issued | $ 1,000,000,000 |