Document and Entity Information
Document and Entity Information - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2017 | Feb. 20, 2018 | Jun. 30, 2017 | |
Document and Entity Information [Abstract] | |||
Entity Registrant Name | ACADIA REALTY TRUST | ||
Entity Central Index Key | 899,629 | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Filer Category | Large Accelerated Filer | ||
Document Type | 10-K | ||
Document Period End Date | Dec. 31, 2017 | ||
Document Fiscal Year Focus | 2,017 | ||
Document Fiscal Period Focus | FY | ||
Amendment Flag | false | ||
Entity Common Stock, Shares Outstanding | 83,735,086 | ||
Entity Well-known Seasoned Issuer | Yes | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Public Float | $ 2,347.5 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
ASSETS | ||
Operating real estate, net | $ 2,952,918 | $ 2,551,448 |
Real estate under development | 173,702 | 543,486 |
Net investments in real estate | 3,126,620 | 3,094,934 |
Notes receivable, net | 153,829 | 276,163 |
Investments in and advances to unconsolidated affiliates | 302,070 | 272,028 |
Other assets, net | 214,959 | 192,786 |
Cash and cash equivalents | 74,823 | 71,805 |
Rents receivable, net | 51,738 | 43,842 |
Restricted cash | 10,846 | 22,904 |
Assets of properties held for sale | 25,362 | 21,498 |
Total assets | 3,960,247 | 3,995,960 |
LIABILITIES | ||
Mortgage and other notes payable, net | 909,174 | 1,055,728 |
Unsecured notes payable, net | 473,735 | 432,990 |
Unsecured line of credit | 41,500 | 0 |
Accounts payable and other liabilities | 210,052 | 208,672 |
Capital lease obligation | 70,611 | 70,129 |
Dividends and distributions payable | 24,244 | 36,625 |
Distributions in excess of income from, and investments in, unconsolidated affiliates | 15,292 | 13,691 |
Total liabilities | 1,744,608 | 1,817,835 |
Commitments and contingencies | ||
Acadia Shareholders' Equity | ||
Common shares, $0.001 par value, authorized 200,000,000 and 100,000,000 shares, issued and outstanding 83,708,140 and 83,597,741 shares, respectively | 84 | 84 |
Additional paid-in capital | 1,596,514 | 1,594,926 |
Accumulated other comprehensive loss | 2,614 | (798) |
Distributions in excess of accumulated earnings | (32,013) | (5,635) |
Total Acadia shareholders’ equity | 1,567,199 | 1,588,577 |
Noncontrolling interests | 648,440 | 589,548 |
Total equity | 2,215,639 | 2,178,125 |
Total liabilities and equity | $ 3,960,247 | $ 3,995,960 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Dec. 31, 2017 | Dec. 31, 2016 |
Statement of Financial Position [Abstract] | ||
Common shares, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common shares, authorized (in shares) | 200,000,000 | 100,000,000 |
Common shares, issued (in shares) | 83,708,140 | 83,597,741 |
Common shares, outstanding (in shares) | 83,708,140 | 83,597,741 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Revenues | |||
Rental income | $ 198,941 | $ 152,814 | $ 158,632 |
Expense reimbursements | 44,907 | 32,282 | 36,306 |
Other | 6,414 | 4,843 | 4,125 |
Total revenues | 250,262 | 189,939 | 199,063 |
Operating expenses | |||
Depreciation and amortization | 104,934 | 70,011 | 60,751 |
General and administrative | 33,756 | 40,648 | 30,368 |
Real estate taxes | 35,946 | 25,630 | 25,384 |
Property operating | 41,668 | 24,244 | 28,423 |
Other operating | 2,184 | 7,517 | 4,675 |
Impairment charges | 14,455 | 0 | 5,000 |
Total operating expenses | 232,943 | 168,050 | 154,601 |
Operating income | 17,319 | 21,889 | 44,462 |
Equity in earnings and gains of unconsolidated affiliates inclusive of gains on disposition of properties of $15,336, $35,950 and $24,043, respectively | 23,371 | 39,449 | 37,330 |
Interest income | 29,143 | 25,829 | 16,603 |
Interest expense | (58,978) | (34,645) | (37,297) |
Gain on change in control and other | 5,571 | 0 | 1,596 |
Income from continuing operations before income taxes | 16,426 | 52,522 | 62,694 |
Income tax (provision) benefit | (1,004) | 105 | (1,787) |
Income from continuing operations before gain on disposition of properties | 15,422 | 52,627 | 60,907 |
Gain on disposition of properties, net of tax | 48,886 | 81,965 | 89,063 |
Net income | 64,308 | 134,592 | 149,970 |
Net income attributable to noncontrolling interests | (2,838) | (61,816) | (84,262) |
Net income attributable to Acadia | $ 61,470 | $ 72,776 | $ 65,708 |
Earnings Per Share, Basic and Diluted [Abstract] | |||
Basic and diluted earnings per share (in dollars per share) | $ 0.73 | $ 0.94 | $ 0.94 |
CONSOLIDATED STATEMENTS OF INC5
CONSOLIDATED STATEMENTS OF INCOME (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Statement [Abstract] | |||
Gains (losses) on disposition of properties | $ 15,336 | $ 35,950 | $ 24,043 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Statement of Comprehensive Income [Abstract] | |||
Net income | $ 64,308 | $ 134,592 | $ 149,970 |
Other comprehensive income (loss): | |||
Unrealized income (loss) on valuation of swap agreements | 634 | (646) | (5,061) |
Reclassification of realized interest on swap agreements | 3,317 | 4,576 | 5,524 |
Other comprehensive income | 3,951 | 3,930 | 463 |
Comprehensive income | 68,259 | 138,522 | 150,433 |
Comprehensive income attributable to noncontrolling interests | (3,377) | (62,081) | (85,183) |
Comprehensive income attributable to Acadia | $ 64,882 | $ 76,441 | $ 65,250 |
CONSOLIDATED STATEMENTS OF SHAR
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($) $ in Thousands | Total | Common Shares | Additional Paid-in Capital | Accumulated Other Comprehensive (Loss) Income | (Distributions in Excess of Accumulated Earnings) Retained Earnings | Total Common Shareholders’ Equity | Noncontrolling Interests |
Beginning Balance at Dec. 31, 2014 | $ 1,435,957 | $ 68 | $ 1,027,861 | $ (4,005) | $ 31,617 | $ 1,055,541 | $ 380,416 |
Balance (in Shares) at Dec. 31, 2014 | 68,109,000 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership | 0 | 2,451 | 2,451 | (2,451) | |||
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership (in Shares) | 101,000 | ||||||
Issuance of Common Shares, net of issuance costs | 64,417 | $ 2 | 64,415 | 64,417 | |||
Issuance of Common Shares, net of issuance costs (in Shares) | 1,973,000 | ||||||
Dividends declared ($1.05, $1.16 and $1.22 per Common Share/OP Unit for Year Ended December 31, 2017, 2016 and 2015 respectively) | (90,666) | (84,683) | (84,683) | (5,983) | |||
Acquisition of noncontrolling interests | (7,970) | (4,409) | (4,409) | (3,561) | |||
Employee and trustee stock compensation, net | 8,644 | 1,921 | 1,921 | 6,723 | |||
Employee and trustee stock compensation, net (in Shares) | 75,000 | ||||||
Noncontrolling interest distributions | (74,950) | (74,950) | |||||
Noncontrolling interest contributions | 35,489 | 35,489 | |||||
Comprehensive income | 150,433 | (458) | 65,708 | 65,250 | 85,183 | ||
Ending Balance at Dec. 31, 2015 | 1,521,354 | $ 70 | 1,092,239 | (4,463) | 12,642 | 1,100,488 | 420,866 |
Balance (in Shares) at Dec. 31, 2015 | 70,258,000 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership | 0 | $ 1 | 7,891 | 7,892 | (7,892) | ||
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership (in Shares) | 351,000 | ||||||
Issuance of Common Shares, net of issuance costs | 450,130 | $ 13 | 450,117 | 450,130 | |||
Issuance of Common Shares, net of issuance costs (in Shares) | 12,961,000 | ||||||
Issuance of OP Units to acquire real estate | 31,429 | 31,429 | |||||
Dividends declared ($1.05, $1.16 and $1.22 per Common Share/OP Unit for Year Ended December 31, 2017, 2016 and 2015 respectively) | (97,806) | (91,053) | (91,053) | (6,753) | |||
Acquisition of noncontrolling interests | (18,379) | 7,546 | 7,546 | (25,925) | |||
Employee and trustee stock compensation, net | 13,694 | 926 | 926 | 12,768 | |||
Employee and trustee stock compensation, net (in Shares) | 28,000 | ||||||
Change in control of previously unconsolidated investment | (75,713) | (75,713) | |||||
Windfall tax benefit | 555 | 555 | 555 | ||||
Noncontrolling interest distributions | (80,769) | (80,769) | |||||
Noncontrolling interest contributions | 295,108 | 295,108 | |||||
Reallocation of noncontrolling interests | 0 | 35,652 | 35,652 | (35,652) | |||
Comprehensive income | 138,522 | 3,665 | 72,776 | 76,441 | 62,081 | ||
Ending Balance at Dec. 31, 2016 | $ 2,178,125 | $ 84 | 1,594,926 | (798) | (5,635) | 1,588,577 | 589,548 |
Balance (in Shares) at Dec. 31, 2016 | 83,597,741 | 83,598,000 | |||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership | $ 0 | 1,541 | 1,541 | (1,541) | |||
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership (in Shares) | 87,000 | ||||||
Dividends declared ($1.05, $1.16 and $1.22 per Common Share/OP Unit for Year Ended December 31, 2017, 2016 and 2015 respectively) | (94,301) | (87,848) | (87,848) | (6,453) | |||
Employee and trustee stock compensation, net | 11,155 | 698 | 698 | 10,457 | |||
Employee and trustee stock compensation, net (in Shares) | 23,000 | ||||||
Noncontrolling interest distributions | (32,805) | (32,805) | |||||
Noncontrolling interest contributions | 85,206 | 85,206 | |||||
Reallocation of noncontrolling interests | 0 | (651) | (651) | 651 | |||
Comprehensive income | 68,259 | 3,412 | 61,470 | 64,882 | 3,377 | ||
Ending Balance at Dec. 31, 2017 | $ 2,215,639 | $ 84 | $ 1,596,514 | $ 2,614 | $ (32,013) | $ 1,567,199 | $ 648,440 |
Balance (in Shares) at Dec. 31, 2017 | 83,708,140 | 83,708,000 |
CONSOLIDATED STATEMENTS OF SHA8
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Parenthetical) - $ / shares | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Statement of Stockholders' Equity [Abstract] | |||||||||||
Cash dividends declared per common share (in dollars per share) | $ 0.27 | $ 0.26 | $ 0.26 | $ 0.26 | $ 0.41 | $ 0.25 | $ 0.25 | $ 0.25 | $ 1.05 | $ 1.16 | $ 1.22 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
CASH FLOWS FROM OPERATING ACTIVITIES | |||
Net income | $ 64,308 | $ 134,592 | $ 149,970 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Gain on disposition of properties | (48,886) | (81,965) | (89,063) |
Gain on change in control | (5,571) | 0 | 0 |
Depreciation and amortization | 104,934 | 70,011 | 60,751 |
Distributions of operating income from unconsolidated affiliates | 9,249 | 7,256 | 12,291 |
Equity in earnings and gains of unconsolidated affiliates | (23,371) | (39,449) | (37,330) |
Stock compensation expense | 11,155 | 13,695 | 7,438 |
Amortization of financing costs | 5,985 | 3,204 | 3,537 |
Impairment charges | 14,455 | 0 | 5,000 |
Other, net | (10,610) | (8,095) | (6,483) |
Changes in assets and liabilities: | |||
Other liabilities | (4,285) | 26,532 | 5,354 |
Prepaid expenses and other assets | (6,498) | (11,677) | 12,690 |
Rents receivable, net | (11,274) | (4,847) | (5,673) |
Restricted cash | 11,474 | 1,912 | (6,168) |
Accounts payable and accrued expenses | 8,768 | 591 | 1,284 |
Net cash provided by operating activities | 119,833 | 111,760 | 113,598 |
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Acquisition of real estate | (200,429) | (495,644) | (338,700) |
Development and property improvement costs | (108,142) | (149,434) | (164,315) |
Issuance of or advances on notes receivable | (10,600) | (157,352) | (48,500) |
Proceeds from the disposition of properties | 260,711 | 150,378 | 168,895 |
Investments in and advances to unconsolidated affiliates | (6,535) | (72,098) | (24,168) |
Return of capital from unconsolidated affiliates | 23,946 | 54,444 | 11,892 |
Proceeds from notes receivable | 32,000 | 42,819 | 15,984 |
Deposits for properties under contract | (2,000) | 1,424 | (5,776) |
Proceeds from disposition of properties of unconsolidated affiliates | 26,045 | 24,586 | 38,392 |
Payment of deferred leasing costs | (5,202) | (7,515) | (8,207) |
Change in control of previously unconsolidated (consolidated) affiliate | 288 | (2,578) | 0 |
Net cash provided by (used in) investing activities | 10,082 | (610,970) | (354,503) |
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Principal payments on mortgage and other notes | (306,119) | (394,864) | (148,423) |
Principal payments on unsecured debt | (277,134) | (541,790) | (234,815) |
Proceeds received on mortgage and other notes | 156,344 | 222,071 | 90,234 |
Proceeds from unsecured debt | 359,625 | 666,716 | 417,425 |
Proceeds from issuance of Common Shares, net of issuance costs of $0, $9,238 and $1,150, respectively | 0 | 450,130 | 63,234 |
Capital contributions from noncontrolling interests | 85,206 | 295,108 | 35,489 |
Distributions to noncontrolling interests | (39,942) | (105,994) | (84,610) |
Dividends paid to Common Shareholders | (99,527) | (91,334) | (86,353) |
Deferred financing and other costs | (6,211) | (11,678) | (4,376) |
Loan proceeds held as restricted cash | 861 | 9,874 | 48,676 |
Purchase of convertible notes payable | 0 | 0 | (380) |
Net cash (used in) provided by financing activities | (126,897) | 498,239 | 96,101 |
Increase (decrease) in cash and cash equivalents | 3,018 | (971) | (144,804) |
Cash and cash equivalents, beginning of the year | 71,805 | 72,776 | 217,580 |
Cash and cash equivalents, end of the year | 74,823 | 71,805 | 72,776 |
Supplemental disclosure of cash flow information | |||
Cash paid during the period for interest, net of capitalized interest of $13,509, $21,109 and $16,447, respectively | 49,942 | 42,279 | 47,960 |
Cash paid for income taxes, net of (refunds) | 875 | 2,036 | 2,038 |
Supplemental disclosure of non-cash investing activities | |||
Acquisition of real estate through assumption of debt | 0 | 120,672 | 91,885 |
Acquisition of real estate through issuance of OP Units | 0 | 29,336 | 0 |
Acquisition of capital lease obligation | 0 | 76,461 | 0 |
Mortgage debt financed at time of acquisition | 0 | 63,900 | 0 |
Assumption of accounts payable and accrued expenses through acquisition of real estate | 2,173 | 3,587 | 0 |
Assumption of prepaid expenses and other assets through acquisition of real estate | 2,226 | 0 | |
Disposition of air rights through issuance of notes receivable | 0 | (29,539) | |
Acquisition of real estate through assumption of restricted cash | 0 | (28,912) | |
Acquisition of real estate through conversion of note receivable | 9,000 | 0 | 13,386 |
Acquisition of undivided interest in a property through conversion of notes receivable | 60,695 | 0 | 0 |
Change in control of previously unconsolidated (consolidated) investment | |||
(Increase) decrease in real estate, net | (39,322) | 90,559 | 0 |
Gain on change in control | 5,571 | 0 | 0 |
Decrease in notes receivable | 32,010 | 0 | 0 |
Decrease (increase) in investments in and advances to unconsolidated affiliates | 4,159 | (21,421) | 0 |
Decrease in noncontrolling interest | 0 | (75,713) | 0 |
Change in other assets and liabilities | (2,130) | 3,997 | 0 |
Increase (decrease) in cash upon change of control | $ 288 | $ (2,578) | $ 0 |
CONSOLIDATED STATEMENTS OF CA10
CONSOLIDATED STATEMENTS OF CASH FLOWS (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Statement of Cash Flows [Abstract] | |||
Cash paid for capitalized interest | $ 13,509 | $ 21,109 | $ 16,447 |
Payments of stock issuance costs | $ 0 | $ 92,838 | $ 1,150 |
Organization, Basis of Presenta
Organization, Basis of Presentation and Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization, Basis of Presentation and Summary of Significant Accounting Policies | Organization, Basis of Presentation and Summary of Significant Accounting Policies Organization Acadia Realty Trust and subsidiaries (collectively, the “Company”) is a fully-integrated equity real estate investment trust (“REIT”) focused on the ownership, acquisition, development, and management of retail properties located primarily in high-barrier-to-entry, supply-constrained, densely-populated metropolitan areas in the United States. All of the Company’s assets are held by, and all of its operations are conducted through, Acadia Realty Limited Partnership (the “Operating Partnership”) and entities in which the Operating Partnership owns an interest. As of December 31, 2017 and December 31, 2016 , the Company controlled approximately 95% of the Operating Partnership as the sole general partner and is entitled to share, in proportion to its percentage interest, in the cash distributions and profits and losses of the Operating Partnership. The limited partners primarily represent entities or individuals that contributed their interests in certain properties or entities to the Operating Partnership in exchange for common or preferred units of limited partnership interest (“Common OP Units” or “Preferred OP Units”) and employees who have been awarded restricted Common OP Units (“LTIP Units”) as long-term incentive compensation ( Note 13 ). Limited partners holding Common OP and LTIP Units are generally entitled to exchange their units on a one-for-one basis for common shares of beneficial interest of the Company (“Common Shares”). This structure is referred to as an umbrella partnership REIT or “UPREIT.” As of December 31, 2017 , the Company has ownership interests in 118 properties within its core portfolio, which consist of those properties either 100% owned, or partially owned through joint venture interests, by the Operating Partnership, or subsidiaries thereof, not including those properties owned through its funds (“Core Portfolio”). The Company also has ownership interests in 58 properties within its opportunity funds, Acadia Strategic Opportunity Fund II, LLC (“Fund II”), Acadia Strategic Opportunity Fund III LLC (“Fund III”), Acadia Strategic Opportunity Fund IV LLC (“Fund IV”), and Acadia Strategic Opportunity Fund V LLC (“Fund V”). Acadia Strategic Opportunity Fund I, LP (“Fund I,” together with Funds II, III, IV, and V, the “Funds”) was liquidated in 2015. The 176 Core Portfolio and Fund properties primarily consist of street and urban retail, and suburban shopping centers. In addition, the Company, together with the investors in the Funds, invest in operating companies through Acadia Mervyn Investors I, LLC (“Mervyns I”), Acadia Mervyn Investors II, LLC (“Mervyns II”) and Fund II, all on a non-recourse basis. The Company consolidates the Funds as it has (i) the power to direct the activities that most significantly impact the Funds’ economic performance, (ii) is obligated to absorb the Funds’ losses and (iii) has the right to receive benefits from the Funds that could potentially be significant. The Operating Partnership is the sole general partner or managing member of the Funds and Mervyns I and II and earns fees or priority distributions for asset management, property management, construction, development, leasing, and legal services. Cash flows from the Funds and Mervyns I and II are distributed pro-rata to their respective partners and members (including the Operating Partnership) until each receives a certain cumulative return (“Preferred Return”) and the return of all capital contributions. Thereafter, remaining cash flow is distributed 20% to the Operating Partnership (“Promote”) and 80% to the partners or members (including the Operating Partnership). All transactions between the Funds and the Operating Partnership have been eliminated in consolidation. The following table summarizes the general terms and Operating Partnership’s equity interests in the Funds and Mervyns II (dollars in millions): Entity Formation Date Operating Partnership Share of Capital Capital Called as of December 31, 2017 Unfunded Commitment Equity Interest Held By Operating Partnership (a) Preferred Return Total Distributions as of December 31, 2017 (b) Fund II and Mervyns II 6/2004 28.33% $ 347.1 $ — 28.33% 8% $ 131.6 Fund III 5/2007 24.54% 411.5 38.5 24.54% 6% 551.9 Fund IV 5/2012 23.12% 412.7 117.3 23.12% 6% 131.5 Fund V 8/2016 20.10% 45.8 474.2 20.10% 6% — __________ (a) Amount represents the current economic ownership at December 31, 2017 , which could differ from the stated legal ownership based upon the cumulative preferred returns of the respective fund. (b) Represents the total for the Funds, including the Operating Partnership and noncontrolling interests’ shares. Basis of Presentation Segments At December 31, 2017 , the Company had three reportable operating segments: Core Portfolio, Funds and Structured Financing. The Company’s chief operating decision maker may review operational and financial data on a property basis and does not differentiate properties on a geographical basis for purposes of allocating resources or capital. Each property is considered a separate operating segment; however, each property on a stand-alone basis represents less than 10% of revenues, profit or loss, and assets of the combined reported operating segment and meets the majority of the aggregations criteria under the applicable standard. Principles of Consolidation The consolidated financial statements include the consolidated accounts of the Company and its investments in partnerships and limited liability companies in which the Company has control in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 “Consolidation” (“ASC Topic 810”). The ownership interests of other investors in these entities are recorded as noncontrolling interests. All significant intercompany balances and transactions have been eliminated in consolidation. Investments in entities for which the Company has the ability to exercise significant influence over, but does not have financial or operating control, are accounted for using the equity method of accounting. Accordingly, the Company’s share of the earnings (or losses) of these entities are included in consolidated net income. Cost Method Investments The Company has certain investments to which it applies the cost method of accounting. The Company recognizes as income distributions from net accumulated earnings of the investee since the date of acquisition. The net accumulated earnings of an investee subsequent to the date of investment are recognized by the Company only to the extent distributed by the investee. Distributions received in excess of earnings subsequent to the date of investment are considered a return of investment and are recorded as reductions of cost of the investment. For the periods presented, there have been no events or changes in circumstances that may have a significant adverse effect on the fair value of the Company's cost-method investments. Out-of-Period Adjustments During the year ended December 31, 2016, the Company identified and recorded out-of-period adjustments related to accounting for certain leases whose tenants have early termination and renewal options and for interest expense related to a loan that is in default. The Company's management concluded that these non-cash adjustments are not material to the consolidated financial statements for any of the periods presented. The net impact of the adjustments on the consolidated statement of income for the year ended December 31, 2016 is reflected as a decrease to rental income of $2.1 million , an increase to depreciation and amortization expense of $1.7 million , an increase in interest expense of $0.7 million and an increase to equity in earnings of unconsolidated affiliates of $0.2 million , resulting in a net decrease to net income of $4.2 million , of which $1.6 million was attributable to noncontrolling interests. During the second quarter of 2016, management determined that certain transactions involving the issuance of Common Shares of the Company and Common OP Units, Preferred OP Units, and LTIP Units of the Operating Partnership, should have resulted in an adjustment to the Operating Partnership’s non-controlling interest (“OPU NCI”) and the Company’s Additional Paid-in-Capital (“APIC”) to reflect the difference between the fair value of the consideration received or paid and the book value of the Common Shares, Common OP Units, Preferred OP Units, and LTIP Units involving these changes in ownership (the “Rebalancing”). During the year ended December 31, 2016, the Company increased its APIC with an offsetting reduction to the OPU NCI of approximately $35.7 million , of which approximately $31.8 million of this Rebalancing related to prior years. Management concluded that the Rebalancing adjustments were not meaningful to the Company’s financial position for any of the prior years, and the quarterly periods in 2016, and as such, this cumulative change was recorded in the consolidated balance sheet and statement of shareholder’s equity in the second quarter of 2016 as an out-of-period adjustment. The misclassification had no impact on the previously reported consolidated assets, liabilities or total equity or on the consolidated statements of income, comprehensive income, or cash flows. Use of Estimates GAAP requires the Company’s management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The most significant assumptions and estimates relate to the valuation of real estate, depreciable lives, revenue recognition and the collectability of notes receivable and rents receivable. Application of these estimates and assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates. Summary of Significant Accounting Policies Real Estate Land, buildings, and personal property are carried at cost less accumulated depreciation. Improvements and significant renovations that extend the useful life of the properties are capitalized, while replacements, maintenance, and repairs that do not improve or extend the lives of the respective assets are expensed as incurred. Real estate under development includes costs for significant property expansion and development. Depreciation is computed on the straight-line basis over estimated useful lives of the assets as follows: Buildings and improvements Useful lives of 40 years for buildings and 15 years for improvements Furniture and fixtures Useful lives, ranging from five years to 20 years Tenant improvements Shorter of economic life or lease terms Purchase Accounting – Upon acquisitions of real estate, the Company assesses the fair value of acquired assets and assumed liabilities (including land, buildings and improvements, and identified intangibles such as above- and below-market leases and acquired in-place leases and customer relationships) and acquired liabilities in accordance with ASC Topic 805, “Business Combinations” and ASC Topic 350 “ Intangibles – Goodwill and Other,” and allocates the acquisition price based on these assessments. The Company assesses fair value of its tangible assets acquired and assumed liabilities based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information at the measurement period. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions that may affect the property. In determining the value of above- and below-market leases, the Company estimates the present value difference between contractual rent obligations and estimated market rate of leases at the time of the transaction. To the extent there were fixed-rate options at below-market rental rates, the Company included these along with the current term below-market rent in arriving at the fair value of the acquired leases. The discounted difference between contract and market rents is being amortized to rental income over the remaining applicable lease term, inclusive of any option periods. In determining the value of acquired in-place leases and customer relationships, the Company considers market conditions at the time of the transaction and values the costs to execute similar leases during the expected lease-up period from vacancy to existing occupancy, including carrying costs. The value assigned to in-place leases and tenant relationships is amortized over the estimated remaining term of the leases. If a lease were to be terminated prior to its scheduled expiration, all unamortized costs relating to that lease would be written off. The Company estimates the value of any assumption of mortgage debt based on market conditions at the time of acquisitions including prevailing interest rates, terms and ability to obtain financing for a similar asset. Mortgage debt discounts or premiums are amortized into interest expense over the remaining term of the related debt instrument. Real Estate Under Development – The Company capitalizes certain costs related to the development of real estate. Interest and real estate taxes incurred during the period of the construction, expansion or development of real estate are capitalized and depreciated over the estimated useful life of the building. The Company will cease the capitalization of these costs when construction activities are substantially completed and the property is available for occupancy by tenants, but no later than one year from the completion of major construction activity at which time the project is placed in service and depreciation commences. If the Company suspends substantially all activities related to development of a qualifying asset, the Company will cease capitalization of interest and taxes until activities are resumed. Real Estate Impairment – The Company reviews its real estate and real estate under development for impairment when there is an event or a change in circumstances that indicates that the carrying amount may not be recoverable. In cases where the Company does not expect to recover its carrying costs on properties held for use, the Company reduces its carrying costs to fair value. The determination of anticipated undiscounted cash flows is inherently subjective, requiring significant estimates made by management, and considers the most likely expected course of action at the balance sheet date based on current plans, intended holding periods and available market information. If the Company is evaluating the potential sale of an asset, the undiscounted future cash flows analysis is probability-weighted based upon management’s best estimate of the likelihood of the alternative courses of action as of the balance sheet date. Such cash flow projections consider factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors. If an impairment is indicated, an impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. See Note 8 for information about impairment charges incurred during the periods presented. Dispositions of Real Estate – The Company recognizes property sales in accordance with ASC Topic 970 “ Real Estate.” Sales of real estate include the sale of land, operating properties and investments in real estate joint ventures. Gains from dispositions are recognized using the full accrual or partial sale methods, provided that various criteria relating to the terms of sale and any subsequent involvement by the Company with the asset sold are met. Real Estate Held for Sale – The Company generally considers assets to be held for sale when it has entered into a contract to sell the property, all material due diligence requirements have been satisfied, and management believes it is probable that the disposition will occur within one year. Assets that are classified as held for sale are recorded at the lower of their carrying amount or fair value, less cost to sell. Notes Receivable Notes receivable include certain loans that are held for investment and are collateralized by real estate-related investments and may be subordinate to other senior loans. Notes receivable are recorded at stated principal amounts or at initial investment less accretive yield for loans purchased at a discount, which is accreted over the life of the note. The Company defers loan origination and commitment fees, net of origination costs, and amortizes them over the term of the related loan. The Company evaluates the collectability of both principal and interest based upon an assessment of the underlying collateral value to determine whether it is impaired. A reserve is recorded when, based upon current information and events, it is probable that the Company will be unable to collect all amounts due according to the existing contractual terms. The amount of the reserve is calculated by comparing the recorded investment to the value of the underlying collateral. As the underlying collateral for a majority of the notes receivable is real estate-related investments, the same valuation techniques are used to value the collateral as those used to determine the fair value of real estate investments for impairment purposes. Given the small number of notes outstanding, the Company does not provide for an additional reserve based on the grouping of loans, as the Company believes the characteristics of its notes are not sufficiently similar to allow an evaluation of these notes as a group for a possible loan loss allowance. As such, all of the Company’s notes are evaluated individually for this purpose. Interest income on performing notes is accrued as earned. A note is placed on non-accrual status when, based upon current information and events, it is probable that the Company will not be able to collect all amounts due according to the existing contractual terms. Recognition of interest income on an accrual basis on non-performing notes is resumed when it is probable that the Company will be able to collect amounts due according to the contractual terms. Investments in and Advances to Unconsolidated Joint Ventures Some of the Company’s joint ventures obtain non-recourse third-party financing on their property investments, contractually limiting the Company’s exposure to losses. The Company recognizes income for distributions in excess of its investment where there is no recourse to the Company and no intention or obligation to contribute additional capital. For investments in which there is recourse to the Company or an obligation or intention to contribute additional capital exists, distributions in excess of the investment are recorded as a liability. When characterizing distributions from equity investees within the Company's consolidated statements of cash flows, all distributions received are first applied as returns on investment to the extent there are cumulative earnings related to the respective investment and are classified as cash inflows from operating activities. If cumulative distributions are in excess of cumulative earnings, distributions are considered return of investment. In such cases, the distribution is classified as cash inflows from investing activities. To the extent that the Company’s carrying basis in an unconsolidated affiliate is different from the basis reflected at the joint venture level, the basis difference is amortized over the life of the related assets and included in the Company’s share of equity in net income (loss) of investments in unconsolidated affiliates the joint venture. The Company periodically reviews its investments in unconsolidated joint ventures for other-than-temporary losses in investment value. Any decline that is not expected to be recovered based on the underlying assets of the investment, is considered other than temporary and an impairment charge is recorded as a reduction in the carrying value of the investment. During the periods presented there were no impairment charges related to the Company’s investments in unconsolidated joint ventures. Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents. Cash and cash equivalents are maintained at financial institutions and, at times, balances may exceed the limits insured by the Federal Deposit Insurance Corporation. Restricted Cash Restricted cash consists principally of cash held for real estate taxes, construction costs, property maintenance, insurance, minimum occupancy and property operating income requirements at specific properties as required by certain loan agreements. Deferred Costs Fees and costs paid in the successful negotiation of leases are deferred and amortized on a straight-line basis over the terms of the respective leases. Fees and costs incurred in connection with obtaining financing are deferred and amortized as a component of interest expense over the term of the related debt obligation on a straight-line basis, which approximates the effective interest method. The Company capitalizes salaries, commissions and benefits related to time spent by leasing and legal department personnel involved in originating leases. Derivative Instruments and Hedging Activities The Company measures derivative instruments at fair value and records them as assets or liabilities, depending on its rights or obligations under the applicable derivative contract. Derivatives that are not designated as hedges must be adjusted to fair value through earnings. For a derivative designated and that qualified as a cash flow hedge, the effective portion of the change in fair value of the derivative is recognized in Other comprehensive (loss) income until the hedged item is recognized in earnings. The ineffective portion of a derivative’s change in fair value is immediately recognized in earnings. Although the Company's derivative contracts are subject to master netting arrangements, which serve as credit mitigants to both the Company and its counterparties under certain situations, the Company does not net its derivative fair values or any existing rights or obligations to cash collateral on the consolidated balance sheets. The Company does not use derivatives for trading or speculative purposes. For the periods presented, all of the Company's derivatives qualified and were designated as cash flow hedges, and none of its derivatives were deemed ineffective. Noncontrolling Interests Noncontrolling interests represent the portion of equity that the Company does not own in those entities it consolidates. The Company identifies its noncontrolling interests separately within the equity section on the Company’s consolidated balance sheets. The amounts of consolidated net earnings attributable to the Company and to the noncontrolling interests are presented separately on the Company’s consolidated statements of income. Noncontrolling interests also include amounts related to common and preferred OP Units issued to unrelated third parties in connection with certain property acquisitions. In addition, the Company periodically issues common OP Units to certain employees of the Company under its share-based incentive program. Unit holders generally have the right to redeem their units for shares of the Company's common stock subject to blackout and other limitations. Common and restricted OP Units are included in the caption Noncontrolling interest within the equity section on the Company’s consolidated balance sheets. Revenue Recognition and Accounts Receivable Minimum rents from tenants are recognized using the straight-line method over the non-cancelable lease term of the respective leases. Lease termination fees are recognized upon the effective termination of a tenant’s lease when the Company has no further obligations under the lease. As of December 31, 2017 and 2016 , unbilled rents receivable relating to the straight-lining of rents of $37.3 million and $34.9 million , respectively, are included in Rents Receivable, net on the accompanying consolidated balance sheets. Certain of these leases also provide for percentage rents based upon the level of sales achieved by the tenant. Percentage rent is recognized in the period when the tenants’ sales breakpoint is met. In addition, leases typically provide for the reimbursement to the Company of real estate taxes, insurance and other property operating expenses. These reimbursements are recognized as revenue in the period the related expenses are incurred. The Company makes estimates of the uncollectability of its accounts receivable related to tenant revenues. An allowance for doubtful accounts has been provided against certain tenant accounts receivable that are estimated to be uncollectible. Once the amount is ultimately deemed to be uncollectible, it is written off. Rents receivable at December 31, 2017 and 2016 are shown net of an allowance for doubtful accounts of $5.9 million and $5.7 million , respectively. Stock-Based Compensation Stock-based compensation expense for all equity-classified stock-based compensation awards is based on the grant date fair value estimated in accordance with current accounting guidance for share-based payments. The Company recognizes these compensation costs for only those shares or units expected to vest on a straight-line or graded-vesting basis, as appropriate, over the requisite service period of the award. The Company includes stock-based compensation within the Additional paid-in capital caption of equity. Income Taxes The Company has made an election to be taxed, and believes it qualifies, as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”). To maintain REIT status for Federal income tax purposes, the Company is generally required to distribute at least 90% of its REIT taxable income to its shareholders as well as comply with certain other income, asset and organizational requirements as defined in the Code. Accordingly, the Company is generally not subject to Federal corporate income tax to the extent that it distributes 100% of its REIT taxable income each year. In connection with the REIT Modernization Act, the Company is permitted to participate in certain activities and still maintain its qualification as a REIT, so long as these activities are conducted in entities that elect to be treated as taxable subsidiaries under the Code. As such, the Company is subject to Federal and state income taxes on the income from these activities. The Protecting Americans from Tax Hikes Act (PATH Act) was enacted in December 2015, and included numerous law changes applicable to REITs. The provisions have various effective dates beginning as early as 2016. These changes did not materially impact the Company's operations or consolidated financial statements. The Tax Cuts and Jobs Act was enacted in December 2017 and is generally effective for tax years beginning in 2018. This new legislation is not expected to have a material adverse effect on the Company’s business and contains several potentially favorable provisions. However, the Company has recorded an reduction of $2.0 million to its deferred tax assets to reflect the lower Federal corporate tax rate and other provisions effective in 2018. Although it may qualify for REIT status for Federal income tax purposes, the Company is subject to state income or franchise taxes in certain states in which some of its properties are located. In addition, taxable income from non-REIT activities managed through the Company’s taxable REIT subsidiaries (“TRS”) is fully subject to Federal, state and local income taxes. The Company accounts for TRS income taxes under the liability method as required by ASC Topic 740, “Income Taxes.” Under the liability method, deferred income taxes are recognized for the temporary differences between the GAAP basis and tax basis of the TRS income, assets and liabilities. The Company records net deferred tax assets to the extent it believes it is more likely than not that these assets will be realized and would record a valuation allowance to reduce deferred tax assets when it has determined that an uncertainty exists regarding their realization, which would increase the provision for income taxes. In making such determination, the Company considers all available positive and negative evidence, including forecasts of future taxable income, the reversal of other existing temporary differences, available net operating loss carry-forwards, tax planning strategies and recent results of operations. Several of these considerations require assumptions and significant judgment about the forecasts of future taxable income and are consistent with the plans and estimates that the Company is utilizing to manage its business. To the extent facts and circumstances change in the future, adjustments to the valuation allowances may be required. Recently Issued Accounting Pronouncements In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09 , Revenue from Contracts with Customers. ASU 2014-09 is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. ASU 2014-09 does not apply to the Company’s lease revenues, but will apply to reimbursed tenant costs. Additionally, this guidance modifies disclosures regarding the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued ASU 2015-14, which defers the effective date of ASU 2014-09 for all entities by one year, until years beginning in 2018, with early adoption permitted but not before 2017. Entities may adopt ASU 2014-09 using either a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients or a modified retrospective approach with the cumulative effect recognized at the date of adoption. Substantially all of the Company’s revenue is derived from its leases and therefore falls outside of the scope of this guidance. With respect to its fee-derived revenue, the Company does not anticipate any significant changes to the timing of the Company’s revenue recognition; however, the recognition of gains on sales of properties may be impacted prospectively under limited circumstances under which collectability may not be reasonably assured or if the Company has continuing involvement with a sold property. The Company intends to implement the standard using the modified retrospective approach with the cumulative effect recognized in retained earnings at the date of application. In February 2016, the FASB issued ASU No. 2016-02 , Leases. ASU 2016-02 outlines a new model for accounting by lessees, whereby their rights and obligations under substantially all leases, existing and new, would be capitalized and recorded on the balance sheet. As a lessee, the Company is party to various equipment, ground, and office leases with future payment obligations aggregating $207.2 million at December 31, 2017 ( Note 11 ) for which the Company expects to record right-of-use assets upon adoption of ASU 2016-02. For lessors, however, the accounting remains largely unchanged from the current model, with the distinction between operating and financing leases retained, but updated to align with certain changes to the lessee model and the new revenue recognition standard discussed above. The new guidance also requires that internal leasing costs be expensed as incurred, as opposed to capitalized and deferred. The Company expects that it will no longer capitalize a significant portion of internal leasing costs that were previously capitalized. The Company capitalized $1.0 million , $1.1 million and $1.4 million of internal leasing costs during the years ended December 31, 2017 , 2016 and 2015, respectively. ASU 2016-02 will also require extensive quantitative and qualitative disclosures and is effective beginning after December 15, 2018, but early adoption is permitted. In June 2016, the FASB issued ASU No. 2016-13 , Financial Instruments – Credit Losses. ASU 2016-13 introduces a new model for estimating credit losses for certain types of financial instruments, including loans receivable, held-to-maturity debt secu |
Real Estate
Real Estate | 12 Months Ended |
Dec. 31, 2017 | |
Acquisition and Disposition of Properties and Discontinued Operations [Abstract] | |
Real Estate | Real Estate The Company’s consolidated real estate is comprised of the following (in thousands): December 31, 2017 December 31, 2016 Land $ 658,835 $ 693,252 Buildings and improvements 2,406,488 1,916,288 Tenant improvements 131,850 132,220 Construction in progress 18,642 19,789 Properties under capital lease 76,965 76,965 Total 3,292,780 2,838,514 Less: Accumulated depreciation (339,862 ) (287,066 ) Operating real estate, net 2,952,918 2,551,448 Real estate under development, at cost 173,702 543,486 Net investments in real estate $ 3,126,620 $ 3,094,934 Acquisitions and Conversions During the years ended December 31, 2017 and December 31, 2016 , the Company acquired the following consolidated retail properties (dollars in thousands): Property and Location Percent Acquired Date of Acquisition Purchase Price Debt Assumed 2017 Acquisitions and Conversions Core Market Square Shopping Center - Wilmington, DE (Conversion) ( Note 4 ) 100% Nov 16, 2017 $ 42,800 $ — Subtotal Core 42,800 — Fund IV Lincoln Place - Fairview Heights, IL 100% Mar 13, 2017 35,350 — Shaw's Plaza - Windham, ME (Conversion) ( Note 3 ) 100% Jun 30, 2017 9,142 — Subtotal Fund IV 44,492 — Fund V Plaza Santa Fe - Santa Fe, NM 100% Jun 5, 2017 35,220 — Hickory Ridge - Hickory, NC 100% Jul 27, 2017 44,020 — New Towne Plaza - Canton, MI 100% Aug 4, 2017 26,000 — Fairlane Green - Allen Park, MI 100% Dec 20, 2017 62,000 — Subtotal Fund V 167,240 — Total 2017 Acquisitions and Conversions $ 254,532 $ — 2016 Acquisitions Core Portfolio 991 Madison Avenue - New York, NY (a) 100% Mar 26, 2016 $ 76,628 $ — 165 Newbury Street - Boston, MA 100% May 13, 2016 6,250 — Concord & Milwaukee - Chicago, IL 100% Jul 28, 2016 6,000 2,902 151 North State Street - Chicago, IL 100% Aug 10, 2016 30,500 14,556 State & Washington - Chicago, IL 100% Aug 22, 2016 70,250 25,650 North & Kingsbury - Chicago, IL 100% Aug 29, 2016 34,000 13,409 Sullivan Center - Chicago, IL 100% Aug 31, 2016 146,939 — California & Armitage - Chicago, IL 100% Sep 12, 2016 9,250 2,692 555 9th Street - San Francisco, CA 100% Nov 2, 2016 139,775 60,000 Subtotal Core Portfolio 519,592 119,209 Fund IV Restaurants at Fort Point - Boston, MA 100% Jan 14, 2016 11,500 — 1964 Union Street - San Francisco, CA (a) 90% Jan 28, 2016 2,250 1,463 Wake Forest Crossing - Wake Forest, NC 100% Sep 27, 2016 36,600 — Airport Mall - Bangor, ME 100% Oct 28, 2016 10,250 — Colonie Plaza - Albany, NY 100% Oct 28, 2016 15,000 — Dauphin Plaza - Harrisburg, PA 100% Oct 28, 2016 16,000 — JFK Plaza - Waterville, ME 100% Oct 28, 2016 6,500 — Mayfair Shopping Center - Philadelphia, PA 100% Oct 28, 2016 16,600 — Shaw's Plaza - Waterville, ME 100% Oct 28, 2016 13,800 — Wells Plaza - Wells, ME 100% Oct 28, 2016 5,250 — 717 N Michigan - Chicago, IL 100% Dec 1, 2016 103,500 — Subtotal Fund IV 237,250 1,463 Total 2016 Acquisitions $ 756,842 $ 120,672 __________ (a) These acquisitions were accounted for as asset acquisitions as the underlying properties did not meet the definition of a business. All of the above acquisitions and conversions were deemed to be business combinations except 991 Madison Avenue and 1964 Union Street. The Company expensed $ 2.1 million of acquisition costs for the year ended December 31, 2017 , of which $1.2 million related to the Core Portfolio and $ 0.9 million related to the Funds and $ 8.2 million of acquisition costs for the year ended December 31, 2016 , of which $ 5.5 million related to the Core Portfolio and $ 2.7 million related to the Funds. Revenues, net loss and loss per share from the Company’s consolidated 2017 acquisitions and conversions totaled $10.2 million , $3.5 million and $0.04 , respectively for the year ended December 31, 2017 . Revenues, net loss and loss per share from the Company’s consolidated 2016 acquisitions totaled $15.3 million , $4.7 million and $0.06 , respectively for the year ended December 31, 2016 . Purchase Price Allocations The purchase prices for the business combinations were allocated to the acquired assets and assumed liabilities based on their estimated fair values at the dates of acquisition. The following table summarizes the allocation of the purchase price of properties acquired during the years ended December 31, 2017 and December 31, 2016 (in thousands): Year Ended Year Ended December 31, 2016 Net Assets Acquired Land $ 48,138 $ 225,729 Buildings and improvements 173,576 458,525 Other assets 84 3,481 Acquisition-related intangible assets (in Acquired lease intangibles, net) 44,269 63,606 Acquisition-related intangible liabilities (in Acquired lease intangibles, net) (11,535 ) (72,985 ) Above and below market debt assumed (included in Mortgages and other notes payable, net) — (119,601 ) Net assets acquired $ 254,532 $ 558,755 Consideration Cash $ 200,429 $ 439,546 Conversion of note receivable 41,010 — Debt assumed — 119,209 Liabilities assumed 3,363 — Existing interest in previously unconsolidated investment 4,159 — Change in control of previously unconsolidated investment 5,571 — Total Consideration $ 254,532 $ 558,755 Dispositions During the years ended December 31, 2017 and December 31, 2016 , the Company disposed of the following consolidated properties (in thousands): Property and Location Owner Date Sold Sale Price Gain/(Loss) on Sale 2017 Dispositions New Hyde Park Shopping Center - New Hyde Park, NY Fund III Jul 6, 2017 $ 22,075 $ 6,433 216th Street - New York, NY Fund II Sep 11, 2017 30,579 6,543 City Point Condominium Tower I - Brooklyn, NY Fund II Oct 13, 2017 96,000 (810 ) 1151 Third Avenue - New York, NY Fund IV Nov 16, 2017 27,000 5,183 260 E 161st Street - Bronx, NY Fund II Dec 13, 2017 105,684 31,537 Total 2017 Dispositions $ 281,338 $ 48,886 2016 Dispositions Cortlandt Town Center (65%) - Mohegan Lake, NY ( Note 4 ) Fund III Jan 28, 2016 $ 107,250 $ 65,393 Heritage Shops - Chicago, IL Fund III Apr 26, 2016 46,500 16,572 Total 2016 Dispositions $ 153,750 $ 81,965 The Company has recognized impairment charges during the periods presented related to certain properties classified as held for sale and or sold ( Note 8 ). The aggregate rental revenue, expenses and pre-tax income reported within continuing operations for the aforementioned consolidated properties that were sold during the years ended December 31, 2017 , 2016 and 2015 were as follows (in thousands): Year Ended December 31, 2017 2016 2015 Rental revenues $ 13,021 $ 16,946 $ 31,935 Expenses (18,964 ) (13,653 ) (27,265 ) Loss on extinguishment of debt (1,380 ) (81 ) (111 ) (Loss) income from continuing operations of (7,323 ) 3,212 4,559 Gain on disposition of properties, net of tax 48,886 81,965 89,063 Net income attributable to noncontrolling interests (30,072 ) (70,850 ) (1,732 ) Net income attributable to Acadia $ 11,491 $ 14,327 $ 91,890 Properties Held For Sale At December 31, 2017 , the Company had one property in Fund II classified as held-for-sale, Sherman Avenue, with total assets of $25.4 million and recognized an impairment charge of $10.6 million inclusive of an amount attributable to a noncontrolling interest of $7.6 million ( Note 8 ). This property had a net loss of $12.0 million and $0.8 million and $0.0 for the years ended December 31, 2017 , 2016 , and 2015, respectively. At December 31, 2015 , the property was under development. At December 31, 2016 , the Company had one property in Fund II classified as held-for-sale with total assets of $21.5 million and subject to a mortgage of $25.5 million . Pro Forma Financial Information (Unaudited) The following unaudited pro forma consolidated operating data is presented for the year ended December 31, 2017 , as if the acquisitions of the properties acquired during that period were completed on January 1, 2016 and as if the acquisition of the properties acquired during the year ended December 31, 2016 were completed on January 1, 2015. The related acquisition expenses of $2.1 million and $8.2 million reported during the years ended December 31, 2017 and 2016, respectively have been reflected as pro forma charges at January 1, 2016 and January 1, 2015, respectively. The unaudited supplemental pro forma operating data is not necessarily indicative of what the actual results of operations of the Company would have been, assuming the transactions had been completed as set forth above, nor do they purport to represent the Company’s results of operations for future periods. Year Ended December 31, 2017 2016 2015 Pro forma revenues $ 266,485 $ 247,843 $ 243,237 Pro forma income from continuing operations 21,878 63,681 52,442 Pro forma net income attributable to Acadia 64,107 82,485 58,232 Pro forma basic and diluted earnings per share 0.77 1.02 0.79 Real Estate Under Development and Construction in Progress Real estate under development represents the Company’s consolidated properties that have not yet been placed into service while undergoing substantial development or construction. Depreciation and amortization expense for the year ended December 31, 2017 includes $2.0 million of accelerated depreciation related to a building under development that was demolished. Development activity for the Company’s consolidated properties comprised the following during the periods presented (dollars in thousands): December 31, 2016 Year Ended December 31, 2017 December 31, 2017 Number of Properties Carrying Value Transfers In Capitalized Costs Transfers Out Number of Properties Carrying Value Core 1 $ 3,499 $ 22,422 $ 819 $ 4,843 2 $ 21,897 Fund II 2 443,012 — 6,851 444,955 — 4,908 Fund III 3 50,452 — 22,572 9,085 2 63,939 Fund IV 4 46,523 80,508 2,158 46,231 1 82,958 Total 10 $ 543,486 $ 102,930 $ 32,400 $ 505,114 5 $ 173,702 During the year ended December 31, 2017 , the Company placed substantially all of Fund II’s City Point project into service as well as three Fund IV properties, reclassified Fund II’s Sherman Avenue property as held for sale and placed one Core property into development. In addition to the consolidated projects noted above, the Company had one unconsolidated project remaining in development after placing three of its four unconsolidated Fund IV development properties into service during the year ended December 31, 2017 . Construction in progress pertains to construction activity at the Company’s operating properties which are in service and continue to operate during the construction period. |
Notes Receivable, Net
Notes Receivable, Net | 12 Months Ended |
Dec. 31, 2017 | |
Accounts and Notes Receivable, Net [Abstract] | |
Notes Receivable, Net | Notes Receivable, Net The Company’s notes receivable, net were collateralized either by the underlying properties or the borrower’s ownership interest in the entities that own the properties, and were as follows (dollars in thousands): December 31, December 31, December 31, 2017 Description 2017 2016 Number Maturity Date Interest Rate Core Portfolio $ 101,695 $ 216,400 3 June 2018 - April 2019 6.0% - 8.1% Fund II 31,778 31,007 1 May 2020 2.5% Fund III 5,106 4,506 1 July 2020 18.0% Fund IV 15,250 24,250 1 February 2021 15.3% $ 153,829 $ 276,163 6 During the year ended December 31, 2017 , the Company: • recovered the full value of a $12.0 million Core note receivable, which was previously in default, plus accrued interest and fees aggregating $16.8 million as further described below; • exchanged $92.7 million of Core notes receivable plus accrued interest thereon of $1.8 million for additional undivided interests in the Market Square and Town Center properties ( Note 4 ); • funded an additional $10.0 million on an existing Core note receivable, which had a total commitment of $20.0 million , and was subsequently repaid in full during the fourth quarter; • entered into an agreement to extend the maturity of a $15.0 million Core note receivable to June 1, 2018 ; • increased the balance of a Fund II note receivable by the interest accrued of $0.8 million ; • advanced an additional $0.6 million on a Fund III note receivable; and • exchanged a $9.0 million Fund IV note receivable plus accrued interest of $0.1 million thereon for an investment in a shopping center in Windham, Maine ( Note 2 ). During the year ended December 31, 2016 , the Company: • issued one Core note receivable and three Fund IV notes receivable aggregating $47.5 million with a weighted-average effective interest rate of 9.8% , which were collateralized by four mixed-use real estate properties; • received total collections of $42.8 million , including full repayment of five notes issued in prior periods aggregating $29.6 million ; and • restructured a $30.9 million Core mezzanine loan, which bore interest at 15.0% , and replaced it with a new $153.4 million loan collateralized by a first mortgage in the borrower’s tenancy-in-common interest. The loan bears interest at 8.1% ( Note 4 ). At December 31, 2016 , one of the Core notes receivable in the amount of $12.0 million was in default. As discussed above, the Company recovered its full carrying value of principal and interest and recognized additional interest income and expense reimbursements of $2.2 million in the first quarter of 2017 and $1.4 million in the second quarter of 2017 upon settlement of this transaction. The Company monitors the credit quality of its notes receivable on an ongoing basis and considers indicators of credit quality such as loan payment activity, the estimated fair value of the underlying collateral, the seniority of the Company’s loan in relation to other debt secured by the collateral and the prospects of the borrower. Earnings from these notes and mortgages receivable are reported within the Company’s Structured Financing segment ( Note 12 ). |
Investments in and Advances to
Investments in and Advances to Unconsolidated Affiliates | 12 Months Ended |
Dec. 31, 2017 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Investments in and Advances to Unconsolidated Affiliates | Investments In and Advances to Unconsolidated Affiliates The Company accounts for its investments in and advances to unconsolidated affiliates primarily under the equity method of accounting as it has the ability to exercise significant influence, but does not have financial or operating control over the investment, which is maintained by each of the unaffiliated partners who co-invest with the Company. The Company’s investments in and advances to unconsolidated affiliates consist of the following (dollars in thousands): Nominal Ownership Interest December 31, 2017 December 31, 2016 Fund Property December 31, 2017 Core: 840 N. Michigan (a) 88.43% $ 69,846 $ 74,131 Renaissance Portfolio 20% 35,041 36,437 Gotham Plaza 49% 29,416 29,421 Market Square (a, b) 100% — 5,469 Town Center (a, b) 61.11% 78,801 15,286 Georgetown Portfolio 50% 3,479 4,287 216,583 165,031 Mervyns I & II: KLA/Mervyn's, LLC (c) 10.5% — — Fund III: Fund III Other Portfolio 90% 167 8,108 Self Storage Management (d) 95% 206 241 373 8,349 Fund IV: Broughton Street Portfolio (e) 50% 48,335 54,839 Fund IV Other Portfolio 90% 20,199 21,817 650 Bald Hill Road 90% 13,609 18,842 82,143 95,498 Various Funds: Due from Related Parties (f) 2,415 2,193 Other (g) 556 957 Investments in and advances to unconsolidated affiliates $ 302,070 $ 272,028 Core: Crossroads (h) 49% $ 15,292 $ 13,691 Distributions in excess of income from, $ 15,292 $ 13,691 __________ (a) Represents a tenancy-in-common interest. (b) During May and November 2017, as discussed below, the Company increased its ownership in Market Square and Town Center, which was formerly included under the caption “Brandywine Portfolio.” (c) Distributions have exceeded the Company’s non-recourse investment, therefore the carrying value is zero. (d) Represents a variable interest entity. (e) The Company is entitled to a 15% return on its cumulative capital contribution which was $15.4 million and $14.5 million at December 31, 2017 and December 31, 2016 , respectively. In addition, the Company is entitled to a 9% preferred return on a portion of its equity, which was $36.8 million and $45.4 million at December 31, 2017 and December 31, 2016 , respectively. (f) Represents deferred fees. (g) Includes a cost-method investment in Albertson’s ( Note 8 ) and other investments. (h) Distributions have exceeded the Company’s investment; however, the Company recognizes a liability balance as it may be required to fund future obligations of the entity. Core Portfolio The Company owns a 49% interest in a 311,000 square foot shopping center located in White Plains, New York (“Crossroads”), a 50% interest in a 28,000 square foot retail portfolio located in Georgetown, Washington D.C. (the “Georgetown Portfolio”), an 88.43% tenancy-in-common interest in an 87,000 square foot retail property located in Chicago, Illinois (“840 N. Michigan”), and a 49% interest in an approximately 123,000 square foot retail property located in Manhattan, New York (“Gotham Plaza”). Acquisition of Unconsolidated Investment On January 4, 2017, an entity in which the Company owns a 20% noncontrolling interest (the “Renaissance Portfolio”), acquired a 6,200 square foot property in Alexandria, Virginia referred to as (“907 King Street”) for $3.0 million . The Renaissance Portfolio is now a 213,000 square-foot portfolio of 18 mixed-use properties, 16 of which are located in Georgetown, Washington D.C. and two of which are located in Alexandria, Virginia. Brandywine Portfolio, Market Square and Town Center The Company owns an interest in an approximately one million square foot retail portfolio (the “Brandywine Portfolio” joint venture) located in Wilmington, Delaware, which includes two properties referred to as “Market Square” and “Town Center.” Prior to the second quarter of 2016, the Company had a controlling interest in the Brandywine Portfolio, and it was therefore consolidated within the Company’s financial statements. During April 2016, the arrangement with the partners of the Brandywine Portfolio was modified to change the legal ownership from a partnership to a tenancy-in-common interest, as well as to provide certain participating rights to the outside partners. As a result of these modifications, the Company de-consolidated the Brandywine Portfolio and accounted for its interest under the equity method of accounting effective May 1, 2016. Furthermore, as the owners of the Brandywine Portfolio had consistent ownership interests before and after the modification and the underlying net assets were unchanged, the Company reflected the change from consolidation to equity method based upon its historical cost. The Brandywine Portfolio and Market Square ventures do not include the property held by Brandywine Holdings, an entity consolidated by the Company. Additionally, in April 2016, the Company repaid the outstanding balance of $140.0 million of non-recourse debt collateralized by the Brandywine Portfolio and provided a note receivable collateralized by the partners’ tenancy-in-common interest in the Brandywine Portfolio for their proportionate share of the repayment. On May 1, 2017, the Company exchanged $16.0 million of the $153.4 million notes receivable (the “Brandywine Notes Receivable”) ( Note 3 ) plus accrued interest of $0.3 million for one of the partner’s 38.89% tenancy-in-common interests in Market Square. The Company already had a 22.22% interest in Market Square and continued to apply the equity method of accounting for its aggregate 61.11% noncontrolling interest in Market Square and its 22.22% interest in Town Center through November 16, 2017. The incremental investment in Market Square was recorded at $16.3 million and the excess of this amount over the venture’s book value associated with this interest, or $9.8 million , was being amortized over the remaining depreciable lives of the venture’s assets through November 16, 2017. On November 16, 2017, the Company exchanged an additional $16.0 million of Brandywine Notes Receivable plus accrued interest of $0.6 million for the remaining 38.89% interest in Market Square, thereby obtaining a 100% controlling interest in the property. The exchange was deemed to be a business combination and as a result, the property was consolidated and a gain on change of control of $5.6 million was recorded ( Note 2 ). On November 16, 2017, the Company exchanged $60.7 million of the Brandywine Notes Receivable plus accrued interest of $0.9 million for one of the partner’s 38.89% tenancy-in-common interests in Town Center. The incremental investment in Town Center was recorded at $61.6 million and the excess of this amount over the venture’s book value associated with this interest, or $34.5 million , will be amortized over the remaining depreciable lives of the venture’s assets. The Company already had a 22.22% interest in Town Center and continues to apply the equity method of accounting for its aggregate 61.11% noncontrolling interest in Town Center. At December 31, 2017, a $60.7 million of Brandywine Note Receivable remains ( Note 3 ), which is collateralized by the remaining 38.89% undivided interest in Town Center. Fund Investments Fund III Other Portfolio includes the Company’s investment in Arundel Plaza (through its date of sale). Fund IV Other Portfolio includes the Company’s investment in Promenade at Manassas, Eden Square, 2819 Kennedy Boulevard (through its date of sale) and 1701 Belmont Avenue (through its date of sale). Self-Storage Management, a Fund III investment, was determined to be a variable interest entity. Management has evaluated the applicability of ASC Topic 810 to this joint venture and determined that the Company is not the primary beneficiary and, therefore, consolidation of this venture is not required. Mervyn’s I & II In 2017, Mervyn’s I and Mervyn’s II received a total of $1.1 million in distributions from certain investments. The Company had already reduced the carrying amount of its investments in Mervyn’s I and Mervyn’s II to zero , and consequently the entire amount received has been reflected as equity in earnings and gains of unconsolidated affiliates in the consolidated statements of income. Albertson’s “Other” includes Fund II’s cost method investment in Albertson’s supermarkets among other investments. In 2017, the Company received $2.4 million in distributions from Albertson’s. The Company reduced the carrying amount of the investment to zero and reflected the remaining $2.0 million as equity in earnings and gains of unconsolidated affiliates in the consolidated statements of income. Dispositions of Unconsolidated Investments On January 31, 2017, Fund IV completed the disposition of 2819 Kennedy Boulevard, for $19.0 million less $8.4 million debt repayment for net proceeds of $10.6 million , resulting in a gain on disposition of $6.3 million at the property level, of which the Fund’s share was $6.2 million , which is included in equity in earnings and gains from unconsolidated affiliates in the consolidated statements of income. The Operating Partnership’s proportionate share of the gain was $1.4 million , net of noncontrolling interests. On February 15, 2017, Fund III completed the disposition of Arundel Plaza, for $28.8 million less $10.0 million debt repayments for net proceeds of $18.8 million , resulting in a gain on disposition of $8.2 million at the property level, of which the Fund’s share was $5.3 million , which is included in equity in earnings and gains from unconsolidated affiliates in the consolidated statements of income. The Operating Partnership’s proportionate share of the gain was $1.3 million , net of noncontrolling interests. On June 30, 2017, Fund IV completed the disposition of 1701 Belmont Avenue, for $5.6 million less $2.9 million debt repayments for net proceeds of $2.7 million , resulting in a gain on disposition of $3.3 million at the property level, of which the Fund’s share was $3.3 million , which is included in equity in earnings and gains from unconsolidated affiliates in the consolidated statements of income. The Operating Partnership’s proportionate share of the gain was $0.8 million , net of noncontrolling interests. On October 3 and December 21, 2017, Fund IV’s Broughton Street Portfolio venture sold a total of five properties for aggregate proceeds of $11.0 million resulting in a net gain of $1.2 million at the property level, of which the Fund’s share was $0.6 million , which is included in equity in earnings and gains from unconsolidated affiliates in the consolidated financial statements. The Operating Partnership’s proportionate share of the gain was $0.1 million , net of noncontrolling interests. At December 31, 2017 , the Broughton Street portfolio had 18 remaining properties; however, during January 2018, two additional Broughton Street Portfolio properties were sold ( Note 17 ). On January 28, 2016, Fund III completed the disposition of a 65% interest in Cortlandt Town Center for $107.3 million resulting in a gain of $65.4 million and the deconsolidation of its remaining interest ( Note 2 ). On December 21, 2016, Fund III completed the disposition of its remaining 35% interest in Cortlandt Town Center for $57.8 million less $32.6 million debt repayment for a net sales price of $25.2 million resulting in a gain on sale of $36.0 million , of which the Operating Partnership’s share was $8.8 million , which is included in equity in earnings and gains from unconsolidated affiliates in the consolidated financial statements. Fees from Unconsolidated Affiliates The Company earned property management, construction, development, legal and leasing fees from its investments in unconsolidated partnerships totaling $ 1.3 million , $ 1.2 million , and $ 0.3 million for the year ended December 31, 2017 , 2016 , and 2015 respectively, which is included in other revenues in the consolidated financial statements. In addition, the Company paid to certain unaffiliated partners of its joint ventures, $ 2.0 million , $ 2.4 million and $ 2.5 million during the year ended December 31, 2017 , 2016 , and 2015 respectively, for leasing commissions, development, management, construction and overhead fees. Summarized Financial Information of Unconsolidated Affiliates The following combined and condensed Balance Sheets and Statements of Income, in each period, summarize the financial information of the Company’s investments in unconsolidated affiliates (in thousands): December 31, 2017 2016 Combined and Condensed Balance Sheets Assets: Rental property, net $ 518,900 $ 576,505 Real estate under development 26,681 18,884 Investment in unconsolidated affiliates 6,853 6,853 Other assets 100,901 75,254 Total assets $ 653,335 $ 677,496 Liabilities and partners’ equity: Mortgage notes payable $ 405,652 $ 407,344 Other liabilities 61,932 30,117 Partners’ equity 185,751 240,035 Total liabilities and partners’ equity $ 653,335 $ 677,496 Company's share of accumulated equity $ 185,533 $ 191,049 Basis differential 95,358 61,827 Deferred fees, net of portion related to the Company's interest 3,472 3,268 Amounts receivable by the Company 2,415 2,193 Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates $ 286,778 $ 258,337 Year Ended December 31, 2017 2016 2015 Combined and Condensed Statements of Income Total revenues $ 83,222 $ 84,218 $ 43,990 Operating and other expenses (24,711 ) (25,724 ) (13,721 ) Interest expense (18,733 ) (16,300 ) (9,178 ) Equity in earnings of unconsolidated affiliates — — 66,655 Depreciation and amortization (24,192 ) (35,432 ) (12,154 ) Loss on debt extinguishment (154 ) — — Gain (loss) on disposition of properties 18,957 (1,340 ) 32,623 Net income attributable to unconsolidated affiliates $ 34,389 $ 5,422 $ 108,215 Company’s share of equity in $ 26,039 $ 40,538 $ 37,722 Basis differential amortization (2,668 ) (1,089 ) (392 ) Company’s equity in earnings of unconsolidated affiliates $ 23,371 $ 39,449 $ 37,330 |
Other Assets, Net and Accounts
Other Assets, Net and Accounts Payable and Other Liabilities | 12 Months Ended |
Dec. 31, 2017 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Other Assets, net and Accounts Payable and Other Liabilities | Other Assets, Net and Accounts Payable and Other Liabilities Other assets, net and accounts payable and other liabilities are comprised of the following for the periods presented: December 31, (in thousands) 2017 2016 Other assets, net: Lease intangibles, net ( Note 6 ) $ 127,571 $ 114,584 Deferred charges, net (a) 24,589 25,221 Prepaid expenses 16,838 14,351 Other receivables 11,356 9,514 Accrued interest receivable 11,668 9,354 Deposits 6,296 4,412 Due from seller 4,300 4,300 Deferred tax assets 2,096 3,733 Derivative financial instruments ( Note 8 ) 4,402 2,921 Due from related parties 1,479 1,655 Corporate assets 2,369 1,241 Income taxes receivable 1,995 1,500 $ 214,959 $ 192,786 (a) Deferred charges, net: Deferred leasing and other costs $ 41,020 $ 40,728 Deferred financing costs 7,786 5,915 48,806 46,643 Accumulated amortization (24,217 ) (21,422 ) Deferred charges, net $ 24,589 $ 25,221 Accounts payable and other liabilities: Lease intangibles, net ( Note 6 ) $ 104,478 $ 105,028 Accounts payable and accrued expenses 61,420 48,290 Deferred income 31,306 35,267 Tenant security deposits, escrow and other 10,029 14,975 Derivative financial instruments ( Note 8 ) 1,467 3,590 Income taxes payable 176 1,287 Other 1,176 235 $ 210,052 $ 208,672 |
Other Assets, net and Accounts Payable and Other Liabilities | Other Assets, Net and Accounts Payable and Other Liabilities Other assets, net and accounts payable and other liabilities are comprised of the following for the periods presented: December 31, (in thousands) 2017 2016 Other assets, net: Lease intangibles, net ( Note 6 ) $ 127,571 $ 114,584 Deferred charges, net (a) 24,589 25,221 Prepaid expenses 16,838 14,351 Other receivables 11,356 9,514 Accrued interest receivable 11,668 9,354 Deposits 6,296 4,412 Due from seller 4,300 4,300 Deferred tax assets 2,096 3,733 Derivative financial instruments ( Note 8 ) 4,402 2,921 Due from related parties 1,479 1,655 Corporate assets 2,369 1,241 Income taxes receivable 1,995 1,500 $ 214,959 $ 192,786 (a) Deferred charges, net: Deferred leasing and other costs $ 41,020 $ 40,728 Deferred financing costs 7,786 5,915 48,806 46,643 Accumulated amortization (24,217 ) (21,422 ) Deferred charges, net $ 24,589 $ 25,221 Accounts payable and other liabilities: Lease intangibles, net ( Note 6 ) $ 104,478 $ 105,028 Accounts payable and accrued expenses 61,420 48,290 Deferred income 31,306 35,267 Tenant security deposits, escrow and other 10,029 14,975 Derivative financial instruments ( Note 8 ) 1,467 3,590 Income taxes payable 176 1,287 Other 1,176 235 $ 210,052 $ 208,672 |
Lease Intangibles
Lease Intangibles | 12 Months Ended |
Dec. 31, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Lease Intangibles | Lease Intangibles Upon acquisitions of real estate, the Company assesses the fair value of acquired assets (including land, buildings and improvements, and identified intangibles such as above- and below-market leases, including below- market options and acquired in-place leases) and assumed liabilities. The lease intangibles are amortized over the remaining terms of the respective leases, including option periods where applicable. Intangible assets and liabilities are summarized as follows (in thousands): December 31, 2017 December 31, 2016 Gross Carrying Amount Accumulated Amortization Net Carrying Amount Gross Carrying Amount Accumulated Amortization Net Carrying Amount Amortizable Intangible Assets In-place lease intangible assets $ 193,821 $ (72,749 ) $ 121,072 $ 156,420 $ (47,827 ) $ 108,593 Above-market rent 16,786 (10,287 ) 6,499 16,649 (10,658 ) 5,991 $ 210,607 $ (83,036 ) $ 127,571 $ 173,069 $ (58,485 ) $ 114,584 Amortizable Intangible Liabilities Below-market rent $ (147,232 ) $ 43,391 $ (103,841 ) $ (137,032 ) $ 32,004 $ (105,028 ) Above-market ground lease (671 ) 34 (637 ) — — — $ (147,903 ) $ 43,425 $ (104,478 ) $ (137,032 ) $ 32,004 $ (105,028 ) During the year ended December 31, 2017 , the Company acquired in-place lease intangible assets of $41.6 million , above-market rents of $2.7 million , below-market rents of $10.9 million , and an above-market ground lease of $0.7 million with weighted-average useful lives of 4.1 , 4.8 , 12.1 , and 11.5 years, respectively. Amortization of in-place lease intangible assets is recorded in depreciation and amortization expense and amortization of above-market rent and below-market rent is recorded as a reduction to and increase to rental income, respectively, in the consolidated statements of income. Amortization of above-market ground leases are recorded as a reduction to rent expense in the consolidated statements of income. The scheduled amortization of acquired lease intangible assets and assumed liabilities as of December 31, 2017 is as follows (in thousands): Years Ending December 31, Net Increase in Lease Revenues Increase to Amortization Reduction of Rent Expense Net Income (Expense) 2018 $ 10,005 $ (29,005 ) $ 58 $ (18,942 ) 2019 9,642 (21,678 ) 58 (11,978 ) 2020 8,655 (16,797 ) 58 (8,084 ) 2021 7,503 (12,524 ) 58 (4,963 ) 2022 7,185 (8,778 ) 58 (1,535 ) Thereafter 54,352 (32,290 ) 347 22,409 Total $ 97,342 $ (121,072 ) $ 637 $ (23,093 ) |
Debt
Debt | 12 Months Ended |
Dec. 31, 2017 | |
Debt Disclosure [Abstract] | |
Debt | Debt A summary of the Company’s consolidated indebtedness is as follows (dollars in thousands): Interest Rate at December 31, Maturity Date at Carrying Value at December 31, 2017 2016 December 31, 2017 2017 2016 Mortgages Payable Core Fixed Rate 3.88%-5.89% 3.88%-6.65% February 2024 - April 2035 $ 179,870 $ 234,875 Core Variable Rate - Swapped (a) 1.71%-3.77% 1.71%-3.77% July 2018 - July 2027 74,152 82,250 Total Core Mortgages Payable 254,022 317,125 Fund II Fixed Rate 1.00%-4.75% 1.00%-5.80% August 2019 - May 2020 205,262 249,762 Fund II Variable Rate LIBOR+1.39% LIBOR+0.62%-LIBOR+2.50% November 2021 — 142,750 Fund II Variable Rate - Swapped (a) 2.88% 2.88% November 2021 19,560 19,779 Total Fund II Mortgages Payable 224,822 412,291 Fund III Variable Rate Prime+0.50% -LIBOR+4.65% Prime+0.50%-LIBOR+4.65% May 2018 - December 2021 65,866 83,467 Fund IV Fixed Rate 3.4%-4.50% 3.4%-4.50% October 2025-June 2026 10,503 10,503 Fund IV Variable Rate LIBOR+1.70%-LIBOR+3.95% LIBOR+1.70%-LIBOR+3.95% January 2018 - April 2022 250,584 233,139 Fund IV Variable Rate - Swapped (a) 1.78% 1.78% May 2019 - April 2022 86,851 14,509 Total Fund IV Mortgages Payable 347,938 258,151 Fund V Variable Rate LIBOR+2.25% — October 2020 28,613 — Net unamortized debt issuance costs (12,943 ) (16,642 ) Unamortized premium 856 1,336 Total Mortgages Payable $ 909,174 $ 1,055,728 Unsecured Notes Payable Core Unsecured Term Loans LIBOR+1.30%-LIBOR+1.60% LIBOR+1.30%-LIBOR+1.60% July 2020 - December 2022 $ — $ 51,194 Core Variable Rate Unsecured (a) 1.24%-3.77% 1.24%-3.77% July 2018 - March 2025 300,000 248,806 Total Core Unsecured Notes Payable 300,000 300,000 Fund II Unsecured Notes Payable LIBOR+1.40% — September 2020 31,500 — Fund IV Term Loan/Subscription Facility LIBOR+1.65%-LIBOR+2.75% LIBOR+1.65%-LIBOR+2.75% December 2018 - October 2019 40,825 134,636 Fund V Subscription Facility LIBOR+1.60% — May 2020 103,300 — Net unamortized debt issuance costs (1,890 ) (1,646 ) Total Unsecured Notes Payable $ 473,735 $ 432,990 Unsecured Line of Credit Core Unsecured Line of Credit LIBOR+1.40% LIBOR+1.40% June 2020 $ 18,048 $ — Core Unsecured Line of Credit - Swapped (a) 1.24%-3.77% — July 2018 - March 2025 23,452 — Total Unsecured Line of Credit $ 41,500 $ — Total Debt - Fixed Rate (b) $ 899,650 $ 860,486 Total Debt - Variable Rate (c) 538,736 645,185 Total Debt 1,438,386 1,505,671 Net unamortized debt issuance costs (14,833 ) (18,289 ) Unamortized premium 856 1,336 Total Indebtedness $ 1,424,409 $ 1,488,718 __________ (a) At December 31, 2017 , the stated rates ranged from LIBOR + 1.65% to LIBOR + 1.90% for Core variable-rate debt; LIBOR + 1.39% for Fund II variable-rate debt; PRIME + 0.50% to LIBOR + 4.65% for Fund III variable-rate debt; LIBOR + 1.70% to LIBOR + 3.95% for Fund IV variable-rate debt, LIBOR + 2.25% for Fund V and LIBOR + 1.30% to LIBOR + 1.60% for Core variable-rate unsecured notes. (b) Includes $504,018 and $365,343 , respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented. (c) Includes $141.1 million and $186.6 million , respectively, of variable-rate debt that is subject to interest cap agreements. Mortgages Payable During the year ended December 31, 2017 , the Company obtained eleven new non-recourse mortgages totaling $162.9 million with a weighted-average interest rate of LIBOR + 3.47% collateralized by eleven properties, which mature between February 14, 2020 and December 1, 2022. The Company entered into interest rate swap contracts to effectively fix the variable portion of the interest rates of eight of these obligations with a notional value of $73.3 million at a weighted-average rate of 2.11% . During 2017, the Company repaid thirteen mortgages in full, which had a total balance of $280.8 million and a weighted-average interest rate of 3.90% , and made scheduled principal payments of $1.0 million . At December 31, 2017 and December 31, 2016 , the Company’s mortgages were collateralized by 42 and 39 properties, respectively, and the related tenant leases. Certain loans are cross-collateralized and contain cross-default provisions. The loan agreements contain customary representations, covenants and events of default. Certain loan agreements require the Company to comply with affirmative and negative covenants, including the maintenance of debt service coverage and leverage ratios. A portion of the Company’s variable-rate mortgage debt has been effectively fixed through certain cash flow hedge transactions ( Note 8 ). The mortgage loan related to Brandywine Holdings in the Company’s Core Portfolio amounted to $26.3 million and was in default at December 31, 2017 and December 31, 2016 . This loan bears interest at 5.99% , excluding default interest of 5% , and is collateralized by a property, in which the Company holds a 22% controlling interest. During the year ended December 31, 2015, the Company recognized an impairment charge on this property ( Note 8 ). In April 2017, the lender on this mortgage initiated a lawsuit against the Company for the full balance of the principal, accrued interest as well as penalties and fees aggregating approximately $32.1 million . The Company’s management believes that the mortgage is not recourse to the Company and that the suit is without merit. See Note 17 for information about additional financing obtained after December 31, 2017 . Unsecured Notes Payable Unsecured notes payable for which total availability was $70.3 million and $9.9 million at December 31, 2017 and December 31, 2016 , respectively, are comprised of the following: • In the Core portfolio there are outstanding at both December 31, 2017 and December 31, 2016 $300.0 million of unsecured term loans including a $150.0 million term loan and three $50.0 million term loans. All of the Core term loans are swapped to fixed rates. The Core unsecured term loans were refinanced in February 2018 ( Note 17 ). • During 2017, Fund II obtained a $40.0 million term loan secured by the real estate assets of City Point Phase II with an interest rate of LIBOR plus 140 basis points and maturing in September 2020. The Fund II loan is also guaranteed by the Company and the Operating Partnership. The outstanding balance and total available credit of the Fund II term loan was $31.5 million and $8.5 million , respectively, at December 31, 2017 . • At Fund IV there are a $41.8 million bridge facility and a $21.5 million subscription line. The outstanding balance of the Fund IV bridge facility was $40.8 million and $40.1 million at December 31, 2017 and December 31, 2016 , respectively. Total availability was $1.0 million and $0 at December 31, 2017 and December 31, 2016. The outstanding balance of the Fund IV subscription line was $0.0 million and $94.5 million and total available credit was $14.1 million and $5.5 million at December 31, 2017 and December 31, 2016 , reflecting letters of credit of $7.4 million and $0 , respectively. • During 2017, Fund V obtained a $150.0 million subscription line collateralized by Fund V’s unfunded capital commitments with an interest rate of LIBOR plus 160 basis points and maturing in May 2020. The Fund V subscription line is also guaranteed by the Operating Partnership. The outstanding balance and total available credit of the Fund V subscription line was $103.3 million and $46.7 million , respectively, at December 31, 2017 . Unsecured Line of Credit The Company had a total of $96.2 million and $138.7 million available under its $150.0 million Core unsecured revolving line of credit reflecting borrowings of $41.5 million and $0 and letters of credit of $12.3 million and $11.3 million at December 31, 2017 and December 31, 2016 , respectively. At December 31, 2017 a portion of the Core unsecured revolving line of credit was swapped to a fixed rate. The Core unsecured revolving line of credit was refinanced in February 2018 ( Note 17 ). Scheduled Debt Principal Payments The scheduled principal repayments of the Company’s consolidated indebtedness, as of December 31, 2017 are as follows (in thousands): Year Ending December 31, 2018 $ 94,400 2019 213,573 2020 576,379 2021 255,027 2022 98,840 Thereafter 200,167 1,438,386 Unamortized fair market value of assumed debt 856 Net unamortized debt issuance costs (14,833 ) Total indebtedness $ 1,424,409 See Note 4 for information about liabilities of the Company’s unconsolidated affiliates. |
Financial Instruments and Fair
Financial Instruments and Fair Value Measurements | 12 Months Ended |
Dec. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Financial Instruments and Fair Value Measurements | Financial Instruments and Fair Value Measurements The fair value of an asset is defined as the exit price, which is the amount that would either be received when an asset is sold or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The guidance establishes a three-tier fair value hierarchy based on the inputs used in measuring fair value. These tiers are: Level 1, for which quoted market prices for identical instruments are available in active markets, such as money market funds, equity securities, and U.S. Treasury securities; Level 2, for which there are inputs other than quoted prices included within Level 1 that are observable for the instrument, such as certain derivative instruments including interest rate caps and interest rate swaps; and Level 3, for financial instruments or other assets/liabilities that do not fall into Level 1 or Level 2 and for which little or no market data exists, therefore requiring the Company to develop its own assumptions. Items Measured at Fair Value on a Recurring Basis The methods and assumptions described below were used to estimate the fair value of each class of financial instrument. For significant Level 3 items, the Company has also provided the unobservable inputs along with their weighted-average ranges. Money Market Funds — The Company has money market funds, which are included in Cash and cash equivalents in the consolidated financial statements, are comprised of government securities and/or U.S. Treasury bills. These funds were classified as Level 1 as we used quoted prices from active markets to determine their fair values. Derivative Assets — The Company has derivative assets, which are included in Other assets, net in the consolidated financial statements, are comprised of interest rate swaps and caps. The derivative instruments were measured at fair value using readily observable market inputs, such as quotations on interest rates, and were classified as Level 2 as these instruments are custom, over-the-counter contracts with various bank counterparties that are not traded in an active market. See “Derivative Financial Instruments,” below. — The Company has derivative liabilities, which are included in Accounts payable and other liabilities in the consolidated financial statements, are comprised of interest rate swaps and caps. These derivative instruments were measured at fair value using readily observable market inputs, such as quotations on interest rates, and were classified as Level 2 because they are custom, over-the-counter contracts with various bank counterparties that are not traded in an active market. See “Derivative Financial Instruments,” below. The Company did not have any transfers into or out of Level 1, Level 2, and Level 3 measurements during the years ended December 31, 2017 , 2016 or 2015. The following table presents the Company’s fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis (in thousands): December 31, 2017 December 31, 2016 Level 1 Level 2 Level 3 Level 1 Level 2 Level 3 Assets Money Market Funds $ 3 $ — $ — $ 20,001 $ — $ — Derivative financial instruments — 4,402 — — 2,921 — Liabilities Derivative financial instruments — 1,467 — — 3,590 — In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. Items Measured at Fair Value on a Nonrecurring Basis (Including Impairment Charges) During the year ended December 31, 2017 , the Company recognized an impairment charge of $3.8 million , inclusive of an amount attributable to a noncontrolling interest of $2.7 million , on Fund II’s City Point Condominium Tower I property, which was classified as held for sale at September 30, 2017, in order to reduce the carrying value of the property to its estimated fair value. In addition, the Company recognized an impairment charge of $10.6 million , inclusive of an amount attributable to a noncontrolling interest of $7.6 million , on a property classified as held for sale at December 31, 2017 ( Note 2 ), in order to reduce the carrying value of the property to its estimated fair value. These fair value measurements approximated the estimated selling prices less estimated costs to sell. The Company did not record any impairment charges during the year ended December 31, 2016 . During the year ended December 31, 2015 , as a result of the loss of a key anchor tenant at a property located in Wilmington, Delaware, the Company recorded an impairment charge of $5.0 million on its Brandywine Holdings property, which is included in the consolidated statement of income for the year ended December 31, 2015 . The Operating Partnership's share of this charge, net of the noncontrolling interest, was $1.1 million . The property is collateral for $26.3 million of non-recourse mortgage debt which matured July 1, 2016 and is currently in default ( Note 7 ). Derivative Financial Instruments The Company had the following interest rate swaps for the periods presented (dollars in thousands): Aggregate Strike Rate Balance Sheet Location Fair Value Derivative Instrument Effective Date Maturity Date Low High December 31, 2017 December 31, 2016 Core Interest Rate Swaps $ 149,036 Oct 2011 - March 2015 July 2018 - Mar 2025 1.38% — 3.77% Other Liabilities $ (1,438 ) $ (3,218 ) Interest Rate Swaps 248,571 Sep 2012 - July 2017 July 2020 - July 2027 1.24% — 3.77% Other Assets 4,076 2,609 $ 397,607 $ 2,638 $ (609 ) Fund II Interest Rate Swap $ 19,560 October 2014 November 2021 2.88% — 2.88% Other Liabilities $ (29 ) $ (228 ) Interest Rate Cap 29,500 April 2013 April 2018 4.00% — 4.00% Other Assets — — $ 49,060 $ (29 ) $ (228 ) Fund III Interest Rate Cap $ 58,000 Dec 2016 Jan 2020 3.00% — 3.00% Other Assets $ 14 $ 127 Fund IV Interest Rate Swaps $ 86,851 May 2014 - March 2017 May 2019 - April 2022 1.78% — 2.11% Other Assets $ 295 $ — Interest Rate Swaps — May 2014 - March 2017 May 2019 - April 2022 1.78% — 2.11% Other Liabilities — $ (144 ) Interest Rate Caps 108,900 July 2016 - November 2016 August 2019 - December 2019 3.00% — 3.00% Other Assets 17 185 $ 195,751 $ 312 $ 41 Total asset derivatives $ 4,402 $ 2,921 Total liability derivatives $ (1,467 ) $ (3,590 ) All of the Company’s derivative instruments have been designated as cash flow hedges and hedge the future cash outflows on variable-rate debt ( Note 7 ). It is estimated that approximately $0.6 million included in accumulated other comprehensive (loss) income related to derivatives will be reclassified to interest expense in the 2018 results of operation. As of December 31, 2017 and 2016, no derivatives were designated as fair value hedges or hedges of net investments in foreign operations. Additionally, the Company does not use derivatives for trading or speculative purposes and currently does not have any derivatives that are not designated hedges. Risk Management Objective of Using Derivatives The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its debt funding and, from time to time, through the use of derivative financial instruments. The Company enters into derivative financial instruments to manage exposures that result in the receipt or payment of future known and uncertain cash amounts, the values of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings. The Company is exposed to credit risk in the event of non-performance by the counterparties to the Swaps if the derivative position has a positive balance. The Company believes it mitigates its credit risk by entering into Swaps with major financial institutions. The Company continually monitors and actively manages interest costs on its variable-rate debt portfolio and may enter into additional interest rate swap positions or other derivative interest rate instruments based on market conditions. The Company has not entered, and does not plan to enter, into any derivative financial instruments for trading or speculative purposes. The following table presents the location in the financial statements of the income (losses) recognized related to the Company’s cash flow hedges (in thousands): Year Ended December 31, 2017 2016 2015 Amount of (loss) income related to the effective portion recognized in other comprehensive income $ 634 $ (646 ) $ (5,061 ) Amount of loss related to the effective portion subsequently reclassified to earnings — — — Amount of gain (loss) related to the ineffective portion and amount excluded from effectiveness testing — — — Credit Risk-Related Contingent Features The Company has agreements with each of its Swap counterparties that contain a provision whereby if the Company defaults on certain of its unsecured indebtedness the Company could also be declared in default on its swaps, resulting in an acceleration of payment under the swaps. Other Financial Instruments The Company’s other financial instruments had the following carrying values and fair values as of the dates shown (dollars in thousands): December 31, 2017 December 31, 2016 Level Carrying Estimated Carrying Estimated Notes Receivable (a) 3 $ 153,829 $ 151,712 $ 276,163 $ 272,052 Mortgage and Other Notes Payable, net (a) 3 909,174 921,891 1,055,728 1,077,926 Investment in non-traded equity securities (b) 3 411 22,824 802 25,194 Unsecured notes payable and Unsecured line of credit, net (c) 2 515,235 515,330 434,636 435,779 __________ (a) The Company determined the estimated fair value of these financial instruments using a discounted cash flow model with rates that take into account the credit of the borrower or tenant, where applicable, and interest rate risk. The Company also considered the value of the underlying collateral, taking into account the quality of the collateral, the credit quality of the borrower, the time until maturity and the current market interest rate environment. (b) Represents Fund II’s cost-method investment in Albertson’s supermarkets ( Note 4 ). (c) The Company determined the estimated fair value of the unsecured notes payable and unsecured line of credit using quoted market prices in an open market with limited trading volume where available. In cases where there was no trading volume, the Company determined the estimated fair value using a discounted cash flow model using a rate that reflects the average yield of similar market participants. The Company’s cash and cash equivalents, restricted cash, accounts receivable, accounts payable and certain financial instruments included in other assets and other liabilities had fair values that approximated their carrying values at December 31, 2017 . |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies The Company is involved in various matters of litigation arising in the normal course of business. While the Company is unable to predict with certainty the amounts involved, the Company’s management and counsel are of the opinion that, when such litigation is resolved, the Company’s resulting liability, if any, will not have a significant effect on the Company’s consolidated financial position, results of operations, or liquidity. The Company's policy is to accrue legal expenses as they are incurred. Commitments and Guaranties In conjunction with the development and expansion of various properties, the Company has entered into agreements with general contractors for the construction or development of properties aggregating approximately $92.2 million and $85.4 million as of December 31, 2017 and December 31, 2016 , respectively. At each of December 31, 2017 and December 31, 2016 , the Company had letters of credit outstanding of $19.7 million and $11.3 million , respectively. The Company has not recorded any obligation associated with these letters of credit. The majority of the letters of credit are collateral for existing indebtedness and other obligations of the Company. |
Shareholders' Equity, Noncontro
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income | 12 Months Ended |
Dec. 31, 2017 | |
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract] | |
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income | Shareholders’ Equity, Noncontrolling Interests and Other Comprehensive Income Common Shares The Company completed the following transactions in its common shares during the year ended December 31, 2017 : • The Company withheld 4,314 Restricted Shares to pay the employees’ statutory minimum income taxes due on the value of the portion of their Restricted Shares that vested. • The Company recognized Common Share and Common OP Unit-based compensation totaling $8.4 million in connection with Restricted Shares and Units ( Note 13 ). • At the May 10 Shareholder Meeting, Shareholders approved an amendment to the Company’s Declaration of Trust to increase the authorized share capital of the Company from 100 million shares of beneficial interest to 200 million shares which became effective on July 24, 2017. The Company completed the following transactions in its common shares during the year ended December 31, 2016 : • The Company issued 4,500,000 Common Shares under its at-the-market (“ATM”) equity programs, generating gross proceeds of $157.6 million and net proceeds of $155.7 million . The Company has established a new ATM equity program, effective July 2016, with an additional aggregate offering amount of up to $250.0 million of gross proceeds from the sale of Common Shares, replacing its $200.0 million program that was launched in 2014. As of December 31, 2016 and December 31, 2017 , there was $218.0 million remaining under this $250.0 million program. • The Company entered into a forward sale agreement to issue 3,600,000 Common Shares for gross proceeds of $126.8 million and net proceeds of $124.5 million . As of December 31, 2016 , these shares have been physically settled. • The Company issued 4,830,000 Common Shares in a public offering, generating gross proceeds of $175.2 million and net proceeds of $172.1 million . • The Company withheld 3,152 Restricted Shares to pay the employees’ statutory minimum income taxes due on the value of the portion of their Restricted Shares that vested. • The Company recognized accrued Common Share and Common OP Unit-based compensation totaling $10.9 million in connection with the vesting of Restricted Shares and Units ( Note 13 ). Share Repurchases The Company has a share repurchase program that authorizes management, at its discretion, to repurchase up to $20.0 million of its outstanding Common Shares. The program may be discontinued or extended at any time. There were no Common Shares repurchased by the Company during the year ended December 31, 2017 or the year ended December 31, 2016 . Under this program the Company has repurchased 2.1 million Common Shares, none of which were repurchased after December 2001. As of December 31, 2017 , management may repurchase up to approximately $7.5 million of the Company’s outstanding Common Shares under this program. During 2018, the Company revised its share repurchase program ( Note 17 ). Dividends and Distributions On November 8, 2017, the Board of Trustees declared an increase of $0.01 to the $0.27 per Common Share regular quarterly cash dividend, which was paid on January 13, 2018 to holders of record as of December 29, 2017. On November 8, 2016, the Board of Trustees declared an increase of $0.01 to the regular quarterly cash dividend of $0.25 to $0.26 per Common Share, which was paid on January 13, 2017 to holders of record as of December 30, 2016. In addition, on November 8, 2016, the Board of Trustees declared a special cash dividend of $0.15 per Common Share with the same record and payment date as the regular quarterly dividend. The special dividend is a result of the taxable capital gains for 2016 arising from property dispositions within the Funds. Accumulated Other Comprehensive Income The following table sets forth the activity in accumulated other comprehensive (loss) income for the year ended December 31, 2017 and 2016 (in thousands): Gains or Losses on Derivative Instruments Balance at January 1, 2017 $ (798 ) Other comprehensive loss before reclassifications 634 Reclassification of realized interest on swap agreements 3,317 Net current period other comprehensive loss 3,951 Net current period other comprehensive loss attributable to noncontrolling interests (539 ) Balance at December 31, 2017 $ 2,614 Balance at January 1, 2016 $ (4,463 ) Other comprehensive loss before reclassifications (646 ) Reclassification of realized interest on swap agreements 4,576 Net current period other comprehensive loss 3,930 Net current period other comprehensive loss attributable to noncontrolling interests (265 ) Balance at December 31, 2016 $ (798 ) Noncontrolling Interests The following table summarizes the change in the noncontrolling interests for the year ended December 31, 2017 and 2016 (dollars in thousands): Noncontrolling Interests in Operating Partnership (a) Noncontrolling Interests in Partially-Owned Affiliates (b) Total Balance at January 1, 2017 $ 95,422 $ 494,126 $ 589,548 Distributions declared of $1.05 per Common OP Unit (6,453 ) — (6,453 ) Net income (loss) for the period January 1 through December 31, 2017 4,159 (1,321 ) 2,838 Conversion of 5,000 Preferred and 81,453 Common OP Units to (1,541 ) — (1,541 ) Other comprehensive income - unrealized loss 85 (232 ) (147 ) Reclassification of realized interest expense on swap agreements 141 545 686 Noncontrolling interest contributions — 85,206 85,206 Noncontrolling interest distributions — (32,805 ) (32,805 ) Employee Long-term Incentive Plan Unit Awards 10,457 — 10,457 Rebalancing adjustment (d) 651 — 651 Balance at December 31, 2017 $ 102,921 $ 545,519 $ 648,440 Balance at January 1, 2016 $ 96,340 $ 324,526 $ 420,866 Distributions declared of $1.16 per Common OP Unit (6,753 ) — (6,753 ) Net income for the period January 1 through December 31, 2016 5,002 56,814 61,816 Conversion of 351,250 Common OP Units to Common Shares (7,892 ) — (7,892 ) Issuance of Common and Preferred OP Units to acquire real estate 31,429 — 31,429 Acquisition of noncontrolling interests (c) — (25,925 ) (25,925 ) Other comprehensive income - unrealized loss (43 ) (289 ) (332 ) Change in control of previously unconsolidated investment — (75,713 ) (75,713 ) Reclassification of realized interest expense on swap agreements 223 374 597 Noncontrolling interest contributions — 295,108 295,108 Noncontrolling interest distributions — (80,769 ) (80,769 ) Employee Long-term Incentive Plan Unit Awards 12,768 — 12,768 Rebalancing adjustment (d) (35,652 ) — (35,652 ) Balance at December 31, 2016 $ 95,422 $ 494,126 $ 589,548 __________ (a) Noncontrolling interests in the Operating Partnership are comprised of (i) the limited partners’ 3,328,873 and 3,308,875 Common OP Units at December 31, 2017 and 2016, respectively; (ii) 188 Series A Preferred OP Units at December 31, 2017 and 2016; (iii) 136,593 and 141,593 Series C Preferred OP Units at December 31, 2017 and 2016, respectively; and (iv) 2,274,147 and 1,997,099 LTIP units as of December 31, 2017 and 2016, respectively, as discussed in Share Incentive Plan ( Note 13 ). Distributions declared for Preferred OP Units are reflected in net income in the table above. (b) Noncontrolling interests in partially-owned affiliates comprise third-party interests in Funds II, III, IV and V, and Mervyns I and II, and six other subsidiaries. (c) During the first quarter of 2016, the Company acquired an additional 8.3% interest in Fund II from a limited partner for $18.4 million , giving the Company an aggregate 28.33% interest. Amount in the table above represents the book value of this transaction. (d) Adjustment reflects the difference between the fair value of the consideration received or paid and the book value of the Common Shares, Common OP Units, Preferred OP Units, and LTIP Units involving changes in ownership (the “Rebalancing”). Preferred OP Units There were no issuances of Preferred OP Units and 5,000 Series C Preferred OP Units were exchanged for common shares of the Company during the year ended December 31, 2017 . In 1999 the Operating Partnership issued 1,580 Series A Preferred OP Units in connection with the acquisition of a property, which have a stated value of $1,000 per unit, and are entitled to a preferred quarterly distribution of the greater of (i) $22.50 ( 9% annually) per Series A Preferred OP Unit or (ii) the quarterly distribution attributable to a Series A Preferred OP Unit if such unit was converted into a Common OP Unit. Through December 31, 2016 , 1,392 Series A Preferred OP Units were converted into 185,600 Common OP Units and then into Common Shares. The 188 remaining Series A Preferred OP Units are currently convertible into Common OP Units based on the stated value divided by $7.50 . Either the Company or the holders can currently call for the conversion of the Series A Preferred OP Units at the lesser of $7.50 or the market price of the Common Shares as of the conversion date. During the first quarter of 2016, the Operating Partnership issued 442,478 Common OP Units and 141,593 Series C Preferred OP Units to a third party to acquire Gotham Plaza ( Note 4 ). The Series C Preferred OP Units have a value of $100.00 per unit and are entitled to a preferred quarterly distribution of $0.9375 per unit and are convertible into Common OP Units at a rate based on the share price at the time of conversion. If the share price is below $28.80 on the conversion date, each Series C Preferred OP Unit will be convertible into 3.4722 Common OP Units. If the share price is between $28.80 and $35.20 on the conversion date, each Series C Preferred OP Unit will be convertible into a number of Common OP Units equal to $100.00 divided by the closing share price. If the share price is above $35.20 on the conversion date, each Series C Preferred OP Unit will be convertible into 2.8409 Common OP Units. The Series C Preferred OP Units have a mandatory conversion date of December 31, 2025, at which time all units that have not been converted will automatically be converted into Common OP Units based on the same calculations. |
Leases
Leases | 12 Months Ended |
Dec. 31, 2017 | |
Leases [Abstract] | |
Leases | Leases Operating Leases The Company is engaged in the operation of shopping centers and other retail properties that are either owned or, with respect to certain shopping centers, operated under long-term ground leases that expire at various dates through June 20, 2066, with renewal options. Space in the shopping centers is leased to tenants pursuant to agreements that provide for terms ranging generally from one month to ninety-nine years and generally provide for additional rents based on certain operating expenses as well as tenants’ sales volumes. The Company leases land at seven of its shopping centers, which are accounted for as operating leases and generally provide the Company with renewal options. Ground rent expense was $1.4 million , $1.2 million and $1.7 million (including capitalized ground rent at a property under development of $0.1 million , $0.6 million and $0.9 million ) for the years ended December 31, 2017, 2016 and 2015, respectively. The leases terminate at various dates between 2020 and 2066. These leases provide the Company with options to renew for additional terms aggregating from 25 to 71 years. The Company also leases space for its corporate office. Office rent expense under this lease was $1.0 million , $1.0 million and $1.4 million for the years ended December 31, 2017 , 2016 and 2015, respectively. Capital Lease During 2016, the Company entered into a 49 -year master lease at 991 Madison Avenue, which is accounted for as a capital lease. During the years ended December 31, 2017 and 2016, payments for this lease totaled $2.5 million and $1.3 million respectively. The lease was initially valued at $76.6 million, which represents the total discounted payments to be made under the lease. The property under the capital lease is included in Note 2 . Lease Obligations The scheduled future minimum (i) rental revenues from rental properties under the terms of all non-cancelable tenant leases, assuming no new or renegotiated leases or option extensions for such premises and (ii) rental payments under the terms of all non-cancelable operating and capital leases in which the Company is the lessee, principally for office space and ground leases, as of December 31, 2017 , are summarized as follows (in thousands): Year Ending December 31, Minimum Rental Revenues Minimum Rental Payments 2018 $ 165,893 $ 4,540 2019 163,576 4,560 2020 149,453 4,356 2021 130,834 4,302 2022 111,958 4,395 Thereafter 514,271 185,014 Total $ 1,235,985 $ 207,167 A ground lease expiring during 2078 provides the Company with an option to purchase the underlying land during 2031. If the Company does not exercise the option, the rents that will be due are based on future values and as such are not determinable at this time. Accordingly, the above table does not include rents for this lease beyond 2031. During the years ended December 31, 2017 , 2016 and 2015, no single tenant collectively comprised more than 10% of the Company’s consolidated total revenues. |
Segment Reporting
Segment Reporting | 12 Months Ended |
Dec. 31, 2017 | |
Segment Reporting [Abstract] | |
Segment Reporting | Segment Reporting The Company has three reportable segments: Core Portfolio, Funds and Structured Financing. The Company’s Core Portfolio consists primarily of high-quality retail properties located primarily in high-barrier-to-entry, densely-populated metropolitan areas with a long-term investment horizon. The Company’s Funds hold primarily retail real estate in which the Company co-invests with high-quality institutional investors. The Company’s Structured Financing segment consists of earnings and expenses related to notes and mortgages receivable which are held within the Core Portfolio or the Funds ( Note 3 ). Fees earned by the Company as the general partner or managing member of the Funds are eliminated in the Company’s consolidated financial statements and are not presented in the Company’s segments. The following tables set forth certain segment information for the Company (in thousands): As of or for the Year Ended December 31, 2017 Core Portfolio Funds Structured Financing Unallocated Total Revenues $ 169,975 $ 80,287 $ — $ — $ 250,262 Depreciation and amortization (61,705 ) (43,229 ) — — (104,934 ) Property operating expenses, other operating and real estate taxes (45,349 ) (34,449 ) — — (79,798 ) Impairment charges — (14,455 ) — — (14,455 ) General and administrative expenses — — — (33,756 ) (33,756 ) Operating income 62,921 (11,846 ) — (33,756 ) 17,319 Gain on disposition of properties — 48,886 — — 48,886 Interest income — — 29,143 — 29,143 Equity in earnings of unconsolidated affiliates inclusive of gains on disposition of properties 3,735 19,636 — — 23,371 Interest expense (28,618 ) (30,360 ) — — (58,978 ) Gain on change in control 5,571 — — — 5,571 Income tax provision — — — (1,004 ) (1,004 ) Net income 43,609 26,316 29,143 (34,760 ) 64,308 Net income attributable to noncontrolling interests (1,107 ) (1,731 ) — — (2,838 ) Net income attributable to Acadia $ 42,502 $ 24,585 $ 29,143 $ (34,760 ) $ 61,470 Real estate at cost $ 2,032,485 $ 1,433,997 $ — $ — $ 3,466,482 Total assets $ 2,305,663 $ 1,500,755 $ 153,829 $ — $ 3,960,247 Cash paid for acquisition of real estate $ — $ 200,429 $ — $ — $ 200,429 Cash paid for development and property improvement costs $ 49,339 $ 66,116 $ — $ — $ 115,455 As of or for the Year Ended December 31, 2016 Core Portfolio Funds Structured Financing Unallocated Total Revenues $ 150,211 $ 39,728 $ — $ — $ 189,939 Depreciation and amortization (54,582 ) (15,429 ) — — (70,011 ) Property operating expenses, other operating and real estate taxes (39,598 ) (17,793 ) — — (57,391 ) General and administrative expenses — — — (40,648 ) (40,648 ) Operating income 56,031 6,506 — (40,648 ) 21,889 Gain on disposition of properties — 81,965 — — 81,965 Interest income — — 25,829 — 25,829 Equity in earnings of unconsolidated affiliates inclusive of gains on disposition of properties 3,774 35,675 — — 39,449 Interest expense (27,435 ) (7,210 ) — — (34,645 ) Income tax benefit — — — 105 105 Net income 32,370 116,936 25,829 (40,543 ) 134,592 Net income attributable to noncontrolling interests (3,411 ) (58,405 ) — — (61,816 ) Net income attributable to Acadia $ 28,959 $ 58,531 $ 25,829 $ (40,543 ) $ 72,776 Real estate at cost $ 1,982,763 $ 1,399,237 $ — $ — $ 3,382,000 Total assets $ 2,271,620 $ 1,448,177 $ 276,163 $ — $ 3,995,960 Cash paid for acquisition of real estate $ 323,880 $ 171,764 $ — $ — $ 495,644 Cash paid for development and property improvement costs $ 13,434 $ 136,000 $ — $ — $ 149,434 As of or for the Year Ended December 31, 2015 Core Portfolio Funds Structured Financing Unallocated Total Revenues $ 150,015 $ 49,048 $ — $ — $ 199,063 Depreciation and amortization (46,223 ) (14,528 ) — — (60,751 ) Property operating expenses, other operating and real estate taxes (37,259 ) (21,223 ) — — (58,482 ) Impairment charges (5,000 ) — — — (5,000 ) General and administrative expenses — — — (30,368 ) (30,368 ) Operating income 61,533 13,297 — (30,368 ) 44,462 Gain on disposition of properties — 89,063 — — 89,063 Interest income — — 16,603 — 16,603 Equity in earnings of unconsolidated affiliates inclusive of gains on disposition of properties 1,169 36,161 — — 37,330 Other — — 1,596 — 1,596 Interest expense (27,945 ) (9,352 ) — — (37,297 ) Income tax provision — — — (1,787 ) (1,787 ) Net income 34,757 129,169 18,199 (32,155 ) 149,970 Net income attributable to noncontrolling interests (140 ) (84,122 ) — — (84,262 ) Net income attributable to Acadia $ 34,617 $ 45,047 $ 18,199 $ (32,155 ) $ 65,708 Real estate at cost $ 1,572,681 $ 1,163,602 $ — $ — $ 2,736,283 Total assets $ 1,662,092 $ 1,223,039 $ 147,188 $ — $ 3,032,319 Cash paid for acquisition of real estate $ 181,884 $ 156,816 $ — $ — $ 338,700 Cash paid for development and property improvement costs $ 16,505 $ 147,810 $ — $ — $ 164,315 |
Share Incentive and Other Compe
Share Incentive and Other Compensation | 12 Months Ended |
Dec. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Share Incentive and Other Compensation | Share Incentive and Other Compensation Share Incentive Plan The Second Amended and Restated 2006 Incentive Plan (the “Share Incentive Plan”) authorizes the Company to issue options, Restricted Shares, LTIP Units and other securities (collectively “Awards”) to, among others, the Company’s officers, trustees and employees. At December 31, 2017 a total of 1,756,317 shares remained available to be issued under the Share Incentive Plan. Restricted Shares and LTIP Units During the year ended December 31, 2017 , the Company issued 306,635 LTIP Units and 7,628 Restricted Share Units to employees of the Company pursuant to the Share Incentive Plan. These awards were measured at their fair value on the grant date, which was established as the market price of the Company’s Common Shares as of the close of trading on the day preceding the grant date. The total value of the above Restricted Share Units and LTIP Units as of the grant date was $ 9.5 million , of which $ 2.2 million was recognized as compensation expense in 2016, and $ 7.3 million will be recognized as compensation expense over the remaining vesting period. Total long-term incentive compensation expense, including the expense related to the Share Incentive Plan, was $8.4 million and $10.9 million for the year ended December 31, 2017 and 2016, respectively and is recorded in General and Administrative on the Consolidated Statements of Income. In addition, members of the Board of Trustees (the “Board”) have been issued shares and units under the Share Incentive Plan. During 2017, the Company issued 11,814 Restricted Shares and 11,105 LTIP Units to Trustees of the Company in connection with Trustee fees. Vesting with respect to 3,864 of the Restricted Shares and 5,805 of the LTIP Units will be on the first anniversary of the date of issuance and 7,950 of the Restricted Shares and 5,300 of the LTIP Units vest over three years with 33% vesting on each of the next three anniversaries of the issuance date. The Restricted Shares do not carry voting rights or other rights of Common Shares until vesting and may not be transferred, assigned or pledged until the recipients have a vested non-forfeitable right to such shares. Dividends are not paid currently on unvested Restricted Shares, but are paid cumulatively from the issuance date through the applicable vesting date of such Restricted Shares. Total trustee fee expense, including the expense related to the Share Incentive Plan, was $1.2 million and $1.1 million for the year ended December 31, 2017 and 2016, respectively. In 2009, the Company adopted the Long Term Investment Alignment Program (the “Program”) pursuant to which the Company may grant awards to employees, entitling them to receive up to 25% of any potential future payments of Promote to the Operating Partnership from Funds III and IV. The Company has granted such awards to employees representing 25% of the potential Promote payments from Fund III to the Operating Partnership and 14.4% of the potential Promote payments from Fund IV to the Operating Partnership. Payments to senior executives under the Program require further Board approval at the time any potential payments are due pursuant to these grants. Compensation relating to these awards will be recognized in each reporting period in which Board approval is granted. As payments to other employees are not subject to further Board approval, compensation relating to these awards will be recorded based on the estimated fair value at each reporting period in accordance with ASC Topic 718, Compensation– Stock Compensation. The awards in connection with Fund IV were determined to have no intrinsic value as of December 31, 2017 . Compensation expense of $0.6 million and $ 5 million was recognized for the year ended December 31, 2017 and 2016, respectively, related to the Program in connection with Fund III. A summary of the status of the Company’s unvested Restricted Shares and LTIP Units is presented below: Unvested Restricted Shares Common Restricted Weighted LTIP Units Weighted Unvested at January 1, 2016 49,899 $ 25.90 1,020,121 $ 23.92 Granted 21,675 33.35 359,484 34.40 Vested (24,886 ) 29.17 (522,680 ) 26.08 Forfeited (189 ) 35.37 (48 ) 35.37 Unvested at December 31, 2016 46,499 27.58 856,877 26.99 Granted 19,442 29.85 310,551 31.80 Vested (23,430 ) 30.47 (257,124 ) 28.27 Forfeited (1,184 ) 32.65 (205 ) 32.49 Unvested at December 31, 2017 41,327 $ 26.92 910,099 $ 28.28 The weighted-average grant date fair value for Restricted Shares and LTIP Units granted for the year ended December 31, 2017 and the year ended December 31, 2016 were $31.69 and $34.34 , respectively. As of December 31, 2017 , there was $14.3 million of total unrecognized compensation cost related to unvested share-based compensation arrangements granted under the Share Incentive Plan. That cost is expected to be recognized over a weighted-average period of 2.2 years. The total fair value of Restricted Shares that vested for each of the year ended December 31, 2017 and the year ended December 31, 2016 , was $0.7 million . The total fair value of LTIP Units that vested during the year ended December 31, 2017 and the year ended December 31, 2016 , was $7.3 million and $13.6 million , respectively. Other Plans On a combined basis, the Company incurred a total of $0.2 million related to the following employee benefit plans for each of the years ended December 31, 2017 and 2016, respectively: Employee Share Purchase Plan The Acadia Realty Trust Employee Share Purchase Plan (the “Purchase Plan”), allows eligible employees of the Company to purchase Common Shares through payroll deductions. The Purchase Plan provides for employees to purchase Common Shares on a quarterly basis at a 15% discount to the closing price of the Company’s Common Shares on either the first day or the last day of the quarter, whichever is lower. A participant may not purchase more the $25,000 in Common Shares per year. Compensation expense will be recognized by the Company to the extent of the above discount to the closing price of the Common Shares with respect to the applicable quarter. During the years ended December 31, 2017 and 2016, a total of 4,514 and 4,016 Common Shares, respectively, were purchased by employees under the Purchase Plan. Deferred Share Plan During May of 2006, the Company adopted a Trustee Deferral and Distribution Election, under which the participating Trustees earn deferred compensation. Employee 401(k) Plan The Company maintains a 401(k) plan for employees under which the Company currently matches 50% of a plan participant’s contribution up to 6% of the employee’s annual salary. A plan participant may contribute up to a maximum of 15% of their compensation, up to $18,000 , for the year ended December 31, 2017. |
Federal Income Taxes
Federal Income Taxes | 12 Months Ended |
Dec. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Federal Income Taxes | Federal Income Taxes The Company has elected to qualify as a REIT in accordance with Sections 856 through 860 of the Code, and intends at all times to qualify as a REIT under the Code. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement that it currently distribute at least 90% of its annual REIT taxable income to its shareholders. As a REIT, the Company generally will not be subject to corporate Federal income tax, provided that distributions to its shareholders equal at least the amount of its REIT taxable income as defined under the Code. As the Company distributed sufficient taxable income for the years ended December 31, 2017 , 2016 and 2015, no U.S. Federal income or excise taxes were incurred. If the Company fails to qualify as a REIT in any taxable year, it will be subject to Federal income taxes at the regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for the four subsequent taxable years. Even though the Company qualifies for taxation as a REIT, the Company is subject to certain state and local taxes on its income and property and Federal income and excise taxes on any undistributed taxable income. In addition, taxable income from non-REIT activities managed through the Company’s TRS’s is subject to Federal, state and local income taxes. For taxable years beginning after 2017, no more than 20% of the value of our total assets may consist of the securities of one or more taxable REIT subsidiaries. In the normal course of business, the Company or one or more of its subsidiaries is subject to examination by Federal, state and local jurisdictions as well as certain jurisdictions outside the United States, in which it operates, where applicable. The Company expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax expense. For the three years ended December 31, 2017 , the Company recognized no material adjustments regarding its tax accounting treatment for uncertain tax provisions. As of December 31, 2017 , the tax years that remain subject to examination by the major tax jurisdictions under applicable statutes of limitations are generally the year 2014 and forward. Reconciliation of Net Income to Taxable Income Reconciliation of GAAP net income attributable to Acadia to taxable income is as follows: Year Ended December 31, (in thousands) 2017 2016 2015 Net income attributable to Acadia $ 61,470 $ 72,776 $ 65,708 Deferred cancellation of indebtedness income 2,050 2,050 2,050 Deferred rental and other income (a) (934 ) 1,610 82 Book/tax difference - depreciation and amortization (a) 21,334 15,189 9,983 Straight-line rent and above- and below-market rent adjustments (a) (10,559 ) (7,882 ) (8,041 ) Book/tax differences - equity-based compensation 5,325 10,307 5,833 Joint venture equity in earnings, net (a) 9,114 (2,011 ) 5,776 Impairment charges and reserves — 769 (714 ) Acquisition costs (a) 1,135 5,116 1,190 Gains (5,181 ) — (760 ) Book/tax differences - miscellaneous 930 (4,924 ) 2,573 Taxable income $ 84,684 $ 93,000 $ 83,680 Distributions declared $ 87,848 $ 91,053 $ 84,683 __________ (a) Adjustments from certain subsidiaries and affiliates, which are consolidated for financial reporting but not for tax reporting, are included in the reconciliation item "Joint venture equity in earnings, net." Characterization of Distributions The Company has determined that the cash distributed to the shareholders for the periods presented is characterized as follows for Federal income tax purposes: Year Ended December 31, 2017 2016 2015 Per Share % Per Share % Per Share % Ordinary income $ 0.82 78 % $ 0.77 66 % $ 0.83 68 % Qualified dividend — — % — — % — — % Capital gain 0.23 22 % 0.39 34 % 0.39 32 % Total $ 1.05 100 % $ 1.16 100 % $ 1.22 100 % Taxable REIT Subsidiaries Income taxes have been provided for using the liability method as required by ASC Topic 740, “Income Taxes.” The Company’s TRS income and provision for income taxes associated with the TRS for the periods presented are summarized as follows (in thousands): Year Ended December 31, 2017 2016 2015 TRS income (loss) before income taxes $ (3,604 ) $ (1,583 ) $ 1,008 (Provision) benefit for income taxes: Federal (982 ) 378 (526 ) State and local 423 97 (134 ) TRS net income (loss) before noncontrolling interests (4,163 ) (1,108 ) 348 Noncontrolling interests 8 (9 ) (208 ) TRS net income (loss) $ (4,155 ) $ (1,117 ) $ 140 The income tax provision for the Company differs from the amount computed by applying the statutory Federal income tax rate to income before income taxes as follows. Amounts are not adjusted for temporary book/tax differences (in thousands): Year Ended December 31, 2017 2016 2015 Federal tax provision (benefit) at statutory tax rate $ (1,225 ) $ (538 ) $ 343 TRS state and local taxes, net of Federal benefit (190 ) (84 ) 53 Tax effect of: Permanent differences, net 1,131 1,663 396 Prior year (over) under-accrual, net (1,541 ) — 938 Effect of Tax Cuts and Jobs Act 1,982 — — Other 404 (1,516 ) (131 ) REIT state and local income and franchise taxes 443 370 188 Total provision (benefit) for income taxes $ 1,004 $ (105 ) $ 1,787 As of December 31, 2017, and 2016, the Company’s deferred tax assets (net of applicable reserves) in its taxable REIT subsidiaries consisted of the following: additional tax basis in RCP investments of $1.0 million and $1.7 million , deferred interest of $0 and $0.8 million and net operating loss carryovers of $1.1 million and $1.3 million , respectively. |
Earnings Per Common Share
Earnings Per Common Share | 12 Months Ended |
Dec. 31, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Common Share | Earnings Per Common Share Basic earnings per Common Share is computed by dividing net income attributable to Common Shareholders by the weighted average Common Shares outstanding. During the periods presented, the Company had unvested LTIP Units which provide for non-forfeitable rights to dividend equivalent payments. Accordingly, these unvested LTIP Units are considered participating securities and are included in the computation of basic earnings per Common Share pursuant to the two-class method. Diluted earnings per Common Share reflects the potential dilution of the conversion of obligations and the assumed exercises of securities including the effects of restricted share units (“Restricted Share Units”) and share option awards issued under the Company’s Share Incentive Plans ( Note 13 ). The effect of such shares is excluded from the calculation of earnings per share when anti-dilutive as indicated in the table below. The effect of the conversion of Common OP Units is not reflected in the computation of basic and diluted earnings per share, as they are exchangeable for Common Shares on a one-for-one basis. The income allocable to such units is allocated on this same basis and reflected as noncontrolling interests in the accompanying consolidated financial statements. As such, the assumed conversion of these units would have no net impact on the determination of diluted earnings per share. Year Ended December 31, (dollars in thousands) 2017 2016 2015 Numerator: Net income attributable to Acadia $ 61,470 $ 72,776 $ 65,708 Less: net income attributable to participating securities (642 ) (793 ) (927 ) Income from continuing operations net of income $ 60,828 $ 71,983 $ 64,781 Denominator: Weighted average shares for basic earnings per share 83,682,789 76,231,000 68,851,083 Effect of dilutive securities: Employee unvested restricted shares 2,682 12,550 18,556 Denominator for diluted earnings per share 83,685,471 76,243,550 68,869,639 Basic and diluted earnings per Common Share from $ 0.73 $ 0.94 $ 0.94 Anti-Dilutive Shares Excluded from Denominator: Series A Preferred OP Units 188 188 188 Series A Preferred OP Units - Common share equivalent 25,067 25,067 25,067 Series C Preferred OP Units 136,593 141,593 — Series C Preferred OP Units - Common share equivalent 479,978 410,207 — |
Summary of Quarterly Financial
Summary of Quarterly Financial Information (Unaudited) | 12 Months Ended |
Dec. 31, 2017 | |
Quarterly Financial Information Disclosure [Abstract] | |
Summary of Quarterly Financial Information (Unaudited) | Summary of Quarterly Financial Information (Unaudited) The quarterly results of operations of the Company for the years ended December 31, 2017 and 2016 are as follows (in thousands, except per share amounts): Three Months Ended (a,b,c,d) March 31, 2017 June 30, 2017 September 30, 2017 December 31, 2017 Revenues $ 61,999 $ 59,504 $ 62,678 $ 66,081 Net income 19,971 6,108 13,285 24,944 Net (income) loss attributable to (4,340 ) 5,952 (418 ) (4,032 ) Net income attributable to Acadia 15,631 12,060 12,867 20,912 Earnings per share attributable to Acadia: Basic $ 0.18 $ 0.14 $ 0.15 $ 0.25 Diluted 0.18 0.14 0.15 0.25 Weighted average number of shares: Basic 83,635 83,662 83,700 83,733 Diluted 83,646 83,662 83,700 83,733 Cash dividends declared per Common Share $ 0.26 $ 0.26 $ 0.26 $ 0.27 __________ (a) The three months ended March 31, 2017 includes the Company’s $2.7 million proportionate share of aggregate gains of $14.5 million on the sales of two unconsolidated properties ( Note 4 ). (b) The three months ended June 30, 2017 includes the Company’s $0.8 million proportionate share of a $3.3 million gain on sale of an unconsolidated property ( Note 4 ). (c) The three months ended September 30, 2017 includes an aggregate $13.0 million gain on the sales of two consolidated properties ( Note 2 ), of which $10.7 million was attributable to noncontrolling interests as well as an impairment charge of $3.8 million , inclusive of an amount attributable to a noncontrolling interest of $2.7 million ( Note 8 ). (d) The three months ended December 31, 2017 includes a $5.6 million gain on change in control of interests ( Note 4 ), an aggregate $35.9 million gain on the sales of three consolidated properties ( Note 2 ), of which $26.7 million was attributable to noncontrolling interests; and an impairment charge of $10.6 million , of which $7.6 million was attributable to noncontrolling interests ( Note 8 ). Three Months Ended (a, b, c, d) March 31, 2016 June 30, 2016 September 30, 2016 December 31, 2016 Revenues $ 48,045 $ 43,918 $ 43,855 $ 54,121 Net income 73,875 26,155 326 34,236 Net (income) loss attributable to (44,950 ) (8,237 ) 5,786 (14,415 ) Net income attributable to Acadia 28,925 17,918 6,112 19,821 Earnings per share attributable to Acadia: Basic $ 0.40 $ 0.24 $ 0.08 $ 0.24 Diluted 0.40 0.24 0.08 0.24 Weighted average number of shares: Basic 70,756 72,896 78,449 82,728 Diluted 71,215 72,896 78,624 82,728 Cash dividends declared per Common Share $ 0.25 $ 0.25 $ 0.25 $ 0.41 __________ (a) The three months ended March 31, 2016 includes Fund III's $65.4 million gain on sale of its 65% consolidated interest in Cortlandt Town Center of which $49.4 million was attributable to noncontrolling interests ( Note 2 ). (b) The three months ended June 30, 2016 includes a $16.6 million gain on sale of Fund III's consolidated Heritage Shops property of which $12.5 million was attributable to noncontrolling interests ( Note 2 ). (c) The three months ended June 30, 2016, September 30, 2016 and December 31, 2016 reflect the impact of the de-consolidation of the Company's investment in the Brandywine portfolio, which was effective May 1, 2016 ( Note 4 ). (d) The three months ended December 31, 2016 reflect the impact of an out-of-period adjustment resulting in a net decrease to net income of $4.2 million , of which $1.6 million was attributable to noncontrolling interests ( Note 1 ). |
Subsequent Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2017 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events Acquisition On February 21, 2018, Fund V acquired a shopping center located in Trussville, Alabama for $45.2 million . It is not practicable to disclose the preliminary purchase price allocation or consolidated pro forma financial information for this transaction given the short period of time between the acquisition date and the filing of this Report. Financings On January 24, 2018, Fund V obtained mortgage financing of $22.9 million for its recently acquired Plaza Santa Fe property ( Note 2 ). On January 29, 2018, Fund V obtained mortgage financing of $16.9 million for its recently acquired New Towne Plaza property ( Note 2 ). On February 20, 2018, the Company completed a $500.0 million senior unsecured credit facility (the “Credit Facility”), comprised of a $150.0 million senior unsecured revolving credit facility (the “Revolver”), and a $350.0 million senior unsecured term loan (the “Term Loan”). The Credit Facility refinanced the Company’s existing $300.0 million credit facility (comprised of the $150.0 million Core unsecured revolving line of credit and the $150.0 million term loan), $150.0 million in Core unsecured term loans ( Note 7 ) and repaid a $40.4 million mortgage secured by its 664 North Michigan Property. The Revolver and Term Loans mature on March 31, 2022 and March 31, 2023, respectively. Dispositions On January 18, 2018, Fund IV’s Broughton Street Portfolio venture ( Note 4 ) sold its 108 W. Broughton and 110 W. Broughton Street properties for a total of $8.0 million . Structured Financing On January 24, 2018, the Company received full settlement of one of its Core notes receivable with a principal amount of $26.0 million ( Note 3 ). Other On February 20, 2018, the Company’s Board of Trustees elected to terminate the existing repurchase program and authorized a new Common Share repurchase program under which the Company may repurchase, from time to time, up to a maximum of $200.0 million of its common shares. The shares may be repurchased in the open market or in privately negotiated transactions. The common share repurchase program does not obligate the Company to repurchase any specific number of shares and may be suspended or terminated at any time at the Company’s discretion without prior notice. |
SCHEDULE II - VALUATION AND QUA
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS | 12 Months Ended |
Dec. 31, 2017 | |
Valuation and Qualifying Accounts [Abstract] | |
SCHEDULE II-VALUATION AND QUALIFYING ACCOUNTS | Balance at Beginning of Year Charged to Expenses Adjustments to Valuation Accounts Deductions Balance at End of Year Year ended December 31, 2017: Allowance for deferred tax asset $ 859 $ — $ 671 $ — $ 1,530 Allowance for uncollectible accounts 5,720 200 — — 5,920 Allowance for notes receivable — — — — — Year ended December 31, 2016: Allowance for deferred tax asset — — 859 — 859 Allowance for uncollectible accounts 7,451 — — (1,731 ) 5,720 Allowance for notes receivable — — — — — Year ended December 31, 2015: Allowance for deferred tax asset — — — — — Allowance for uncollectible accounts 5,952 1,499 — — 7,451 Allowance for notes receivable — — — — — |
SCHEDULE III - REAL ESTATE AND
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION | 12 Months Ended |
Dec. 31, 2017 | |
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure [Abstract] | |
Schedule III - Real Estate and Accumulated Depreciation | Initial Cost Amount at Which Description and Location Encumbrances Land Buildings & Increase (Decrease) in Net Investments Land Buildings & Total Accumulated Date of Life on which Depreciation in Latest Statement of Income is Compared Core Portfolio: Crescent Plaza Brockton, MA — 1,147 7,425 3,194 1,147 10,619 11,766 7,749 1993 (a) 40 years New Loudon Center Latham, NY — 505 4,161 14,118 505 18,279 18,784 14,486 1993 (a) 40 years Mark Plaza Edwardsville, PA — — 3,396 — — 3,396 3,396 2,934 1993 (c) 40 years Plaza 422 Lebanon, PA — 190 3,004 2,765 190 5,769 5,959 5,192 1993 (c) 40 years Route 6 Mall Honesdale, PA — 1,664 — 12,446 1,664 12,446 14,110 9,234 1994 (c) 40 years Abington Towne Center Abington, PA — 799 3,197 2,870 799 6,067 6,866 3,890 1998 (a) 40 years Bloomfield Town Square Bloomfield Hills, MI — 3,207 13,774 23,557 3,207 37,331 40,538 21,396 1998 (a) 40 years Elmwood Park Shopping Center Elmwood Park, NJ — 3,248 12,992 15,857 3,798 28,299 32,097 19,237 1998 (a) 40 years Merrillville Plaza Hobart, IN — 4,288 17,152 5,661 4,288 22,813 27,101 12,260 1998 (a) 40 years Marketplace of Absecon Absecon, NJ — 2,573 10,294 4,900 2,577 15,190 17,767 8,107 1998 (a) 40 years 239 Greenwich Avenue Greenwich, CT 27,000 1,817 15,846 1,032 1,817 16,878 18,695 7,830 1998 (a) 40 years Hobson West Plaza Naperville, IL — 1,793 7,172 1,983 1,793 9,155 10,948 5,095 1998 (a) 40 years Village Commons Shopping Center Smithtown, NY — 3,229 12,917 4,265 3,229 17,182 20,411 9,389 1998 (a) 40 years Town Line Plaza Rocky Hill, CT — 878 3,510 7,736 907 11,217 12,124 9,062 1998 (a) 40 years Branch Shopping Center Smithtown, NY — 3,156 12,545 15,935 3,401 28,235 31,636 11,247 1998 (a) 40 years Methuen Shopping Center Methuen, MA — 956 3,826 1,260 961 5,081 6,042 2,518 1998 (a) 40 years The Gateway Shopping Center South Burlington, VT — 1,273 5,091 12,262 1,273 17,353 18,626 9,521 1999 (a) 40 years Mad River Station Dayton, OH — 2,350 9,404 2,102 2,350 11,506 13,856 5,597 1999 (a) 40 years Pacesetter Park Shopping Center Ramapo, NY — 1,475 5,899 3,602 1,475 9,501 10,976 4,976 1999 (a) 40 years Brandywine Holdings Wilmington, DE 26,250 5,063 15,252 2,495 5,201 17,609 22,810 6,796 2003 (a) 40 years Bartow Avenue Bronx, NY — 1,691 5,803 1,184 1,691 6,987 8,678 2,958 2005 (c) 40 years Amboy Road Staten Island, NY — — 11,909 2,483 — 14,392 14,392 6,564 2005 (a) 40 years Chestnut Hill Philadelphia, PA — 8,289 5,691 4,509 8,289 10,200 18,489 3,877 2006 (a) 40 years 2914 Third Avenue Bronx, NY — 11,108 8,038 4,768 11,855 12,059 23,914 2,757 2006 (a) 40 years West Shore Expressway Staten Island, NY — 3,380 13,499 — 3,380 13,499 16,879 4,114 2007 (a) 40 years West 54th Street Manhattan, NY — 16,699 18,704 1,236 16,699 19,940 36,639 5,480 2007 (a) 40 years 5-7 East 17th Street Manhattan, NY — 3,048 7,281 5,183 3,048 12,464 15,512 2,426 2008 (a) 40 years 651-671 W Diversey Chicago, IL — 8,576 17,256 8 8,576 17,264 25,840 2,841 2011 (a) 40 years 15 Mercer Street New York, NY — 1,887 2,483 — 1,887 2,483 4,370 404 2011 (a) 40 years 4401 White Plains Bronx, NY — 1,581 5,054 — 1,581 5,054 6,635 800 2011 (a) 40 years Chicago Street Retail Portfolio — 17,527 49,501 5,544 17,565 55,007 72,572 11,383 2012 (a) 40 years Initial Cost Amount at Which Description and Location Encumbrances Land Buildings & Increase (Decrease) in Net Investments Land Buildings & Total Accumulated Date of Life on which Depreciation in Latest Statement of Income is Compared 1520 Milwaukee Avenue Chicago, IL — 2,110 1,306 2 2,110 1,308 3,418 193 2012 (a) 40 years 330-340 River St Cambridge, MA 11,644 8,404 14,235 — 8,404 14,235 22,639 2,179 2012 (a) 40 years Rhode Island Place Shopping Center Washington, D.C. — 7,458 15,968 1,708 7,458 17,676 25,134 2,709 2012 (a) 40 years 930 Rush Street Chicago, IL — 4,933 14,587 — 4,933 14,587 19,520 2,097 2012 (a) 40 years 28 Jericho Turnpike Westbury, NY 14,402 6,220 24,416 — 6,220 24,416 30,636 3,575 2012 (a) 40 years 181 Main Street Westport, CT — 1,908 12,158 333 1,908 12,491 14,399 1,612 2012 (a) 40 years 83 Spring Street Manhattan, NY — 1,754 9,200 — 1,754 9,200 10,954 1,265 2012 (a) 40 years 60 Orange Street Bloomfield, NJ 7,522 3,609 10,790 — 3,609 10,790 14,399 1,562 2012 (a) 40 years 179-53 & 1801-03 Connecticut Avenue Washington, D.C. — 11,690 10,135 802 11,690 10,937 22,627 1,522 2012 (a) 40 years 639 West Diversey Chicago, IL — 4,429 6,102 779 4,429 6,881 11,310 1,069 2012 (a) 40 years 664 North Michigan Chicago, IL 40,584 15,240 65,331 — 15,240 65,331 80,571 7,973 2013 (a) 40 years 8-12 E. Walton Chicago, IL — 5,398 15,601 939 5,398 16,540 21,938 1,879 2013 (a) 40 years 3200-3204 M Street Washington, DC — 6,899 4,249 168 6,899 4,417 11,316 547 2013 (a) 40 years 868 Broadway Manhattan, NY — 3,519 9,247 5 3,519 9,252 12,771 942 2013 (a) 40 years 313-315 Bowery Manhattan, NY — — 5,516 — — 5,516 5,516 893 2013 (a) 40 years 120 West Broadway Manhattan, NY — — 32,819 1,116 — 33,935 33,935 2,192 2013 (a) 40 years 11 E. Walton Chicago, IL — 16,744 28,346 192 16,744 28,538 45,282 2,923 2014 (a) 40 years 61 Main St. Westport, CT — 4,578 2,645 182 4,578 2,827 7,405 307 2014 (a) 40 years 865 W. North Avenue Chicago, IL — 1,893 11,594 23 1,893 11,617 13,510 1,105 2014 (a) 40 years 152-154 Spring St. Manhattan, NY — 8,544 27,001 — 8,544 27,001 35,545 2,509 2014 (a) 40 years 2520 Flatbush Ave Brooklyn, NY — 6,613 10,419 193 6,613 10,612 17,225 1,026 2014 (a) 40 years 252-256 Greenwich Avenue Greenwich, CT — 10,175 12,641 119 10,175 12,760 22,935 1,300 2014 (a) 40 years Bedford Green Bedford Hills, NY — 12,425 32,730 1,929 12,425 34,659 47,084 3,228 2014 (a) 40 years 131-135 Prince Street Manhattan, NY — — 57,536 135 — 57,671 57,671 8,969 2014 (a) 40 years Shops at Grand Ave Queens, NY — 20,264 33,131 312 20,264 33,443 53,707 2,746 2014 (a) 40 years 201 Needham St. Newton, MA — 4,550 4,459 105 4,550 4,564 9,114 419 2014 (a) 40 years City Center San Francisco, CA — 36,063 109,098 2,604 36,063 111,702 147,765 7,731 2015 (a) 40 years 163 Highland Avenue Needham, MA 9,112 12,679 11,213 — 12,679 11,213 23,892 911 2015 (a) 40 years Roosevelt Galleria Chicago, IL — 4,838 14,574 — 4,838 14,574 19,412 856 2015 (a) 40 years Route 202 Shopping Center Wilmington, DE — — 6,346 13 — 6,359 6,359 467 2015 (a) 40 years 991 Madison Avenue New York, NY — — 76,965 175 — 77,140 77,140 2,749 2016 (a) 40 years 165 Newbury Street Boston, MA — 1,918 3,980 — 1,918 3,980 5,898 166 2016 (a) 40 years Concord & Milwaukee Chicago, IL 2,802 2,739 2,746 — 2,739 2,746 5,485 103 2016 (a) 40 years State & Washington Chicago, IL 24,974 3,907 70,943 — 3,907 70,943 74,850 2,365 2016 (a) 40 years Initial Cost Amount at Which Description and Location Encumbrances Land Buildings & Increase (Decrease) in Net Investments Land Buildings & Total Accumulated Date of Life on which Depreciation in Latest Statement of Income is Compared 151 N. State Street Chicago, IL 14,179 1,941 25,529 — 1,941 25,529 27,470 904 2016 (a) 40 years North & Kingsbury Chicago, IL 12,931 18,731 16,292 — 18,731 16,292 35,023 564 2016 (a) 40 years Sullivan Center Chicago, IL — 13,443 137,327 54 13,443 137,381 150,824 4,578 2016 (a) 40 years California & Armitage Chicago, IL 2,622 6,770 2,292 2 6,770 2,294 9,064 84 2016 (a) 40 years 555 9th Street San Francisco, CA 60,000 75,591 73,268 — 75,591 73,268 148,859 2,154 2016 (a) 40 years Market Square Wilmington, DE — 8,100 31,221 157 8,100 31,379 39,479 75 2017 (a) 40 years Undeveloped Land — 100 — — 100 — 100 — Fund II: City Point 224,820 — 100,316 455,125 — 555,441 555,441 13,628 2007 (c) 40 years Fund III: 654 Broadway — 9,040 3,654 2,883 9,040 6,537 15,577 921 2011 (a) 40 years 640 Broadway 49,470 12,503 19,960 12,921 12,503 32,881 45,384 4,694 2012 (a) 40 years 3104 M St. Washington, DC 4,419 750 2,115 5,139 750 7,254 8,004 283 2013 (c) 40 years 3780-3858 Nostrand Avenue 10,617 6,229 11,216 6,139 6,229 17,355 23,584 2,157 2013 (a) 40 years Fund IV: — — 210 Bowery Manhattan, NY 10,919 1,875 5,625 17,104 1,875 22,729 24,604 142 2012 (c) 40 years Paramus Plaza 18,454 11,052 7,037 11,560 11,052 18,597 29,649 1,739 2013 (a) 40 years Lake Montclair Center 14,098 7,077 12,028 702 7,077 12,730 19,807 1,482 2013 (a) 40 years 938 W. North Avenue 14,100 2,314 17,067 2,044 2,314 19,111 21,425 1,733 2013 (a) 40 years 27 E. 61st Street Manhattan, NY — 4,813 14,438 6,693 4,813 21,131 25,944 131 2014 (c) 40 years 17 E. 71st Street 19,000 7,391 20,176 266 7,391 20,442 27,833 1,680 2014 (a) 40 years Broughton St. Portfolio Savannah, GA 24,699 — — — — — — — 2014 (c) 40 years 1035 Third Ave 41,387 12,759 37,431 4,648 14,099 40,739 54,838 2,992 2015 (a) 40 years 801 Madison Avenue — 4,178 28,470 4,474 4,178 32,945 37,123 206 2015 (c) 40 years 2208-2216 Fillmore Street 5,606 3,027 6,376 26 3,027 6,402 9,429 348 2015 (a) 40 years 146 Geary Street 27,700 9,500 28,500 7 9,500 28,507 38,007 1,544 2015 (a) 40 years 2207 Fillmore Street 1,120 1,498 1,735 119 1,498 1,854 3,352 93 2015 (a) 40 years 1861 Union St. San Francisco, CA 2,315 2,188 1,293 8 2,188 1,301 3,489 67 2015 (a) 40 years 1964 Union Street San Francisco, CA 1,463 563 1,688 2,577 563 4,265 4,828 44 2016 (c) 40 years Restaurants at Fort Point 6,425 1,041 10,905 — 1,041 10,905 11,946 545 2016 (a) 40 years Wakeforest Crossing 24,000 7,570 24,829 196 7,570 25,025 32,595 989 2016 (a) 40 years Airport Mall Bangor, ME 5,613 2,294 7,067 74 2,294 7,141 9,435 278 2016 (a) 40 years Colonie Plaza Albany, NY 11,890 2,852 9,619 4 2,852 9,623 12,475 338 2016 (a) 40 years Dauphin Plaza Harrisburg, PA 10,270 5,290 9,464 317 5,290 9,781 15,071 351 2016 (a) 40 years JFK Plaza Waterville, ME 4,490 751 5,991 7 751 5,998 6,749 222 2016 (a) 40 years Mayfair Shopping Center Philadelphia, PA — 6,178 9,266 32 6,178 9,298 15,476 294 2016 (a) 40 years Shaw's Plaza Waterville, ME 8,035 828 11,814 — 828 11,814 12,642 388 2016 (a) 40 years Initial Cost Amount at Which Description and Location Encumbrances Land Buildings & Increase (Decrease) in Net Investments Land Buildings & Total Accumulated Date of Life on which Depreciation in Latest Statement of Income is Compared Wells Plaza Wells, ME 3,368 1,892 2,585 — 1,892 2,585 4,477 124 2016 (a) 40 years 717 N. Michigan Chicago, IL 18,199 20,674 10,093 — 20,674 10,093 30,767 270 2016 (c) 40 years Shaw's Plaza North Windham, ME 5,988 1,876 6,696 — 1,876 6,696 8,572 94 2017 (a) 40 years Lincoln Place Fairview Heights, IL 23,100 7,149 22,201 55 7,149 22,256 29,405 545 2017 (a) 40 years Fund V: Plaza Santa Fe Santa Fe, NM — — 28,214 — — 28,214 28,214 452 2017 (a) 40 years Hickory Ridge Hickory, NC 28,613 7,852 29,998 — 7,852 29,998 37,850 312 2017 (a) 40 years New Towne Plaza Canton, MI — 5,040 17,391 1 5,040 17,392 22,432 208 2017 (a) 40 years Fairlane Green Allen Park, MI — 18,121 37,626 — 18,121 37,626 55,747 — 2017 (a) 40 years Real Estate Under Development 47,061 88,108 31,473 54,122 88,108 85,594 173,702 — Debt of Assets Held for Sale — — — — — — — — Unamortized Loan Costs (12,943 ) — — — — — — — Unamortized Premium 856 — — — — — — — Total $ 909,174 $ 743,847 $ 1,960,389 $ 762,245 $ 746,943 $ 2,719,539 $ 3,466,482 $ 339,862 Notes: 1. Depreciation on buildings and improvements reflected in the consolidated statements of income is calculated over the estimated useful life of the assets as follows: Buildings at 40 years and improvements at the shorter of lease term or useful life. 2. The aggregate gross cost of property included above for Federal income tax purposes was approximately $3.4 billion as of December 31, 2017. The following table reconciles the activity for real estate properties from January 1, 2015 to December 31, 2017 (in thousands): Year Ended December 31, 2017 2016 2015 Balance at beginning of year $ 3,382,000 $ 2,736,283 $ 2,208,595 Other improvements 55,763 152,129 162,760 Property acquisitions 179,292 761,400 418,396 Property dispositions or held for sale assets (189,895 ) (134,332 ) (66,359 ) Prior year purchase price allocation adjustments — (9,844 ) — Deconsolidation of previously consolidated investments — (123,636 ) — Consolidation of previously unconsolidated investments 39,322 — 12,891 Balance at end of year $ 3,466,482 $ 3,382,000 $ 2,736,283 The following table reconciles accumulated depreciation from January 1, 2015 to December 31, 2017 (in thousands): Year Ended December 31, 2017 2016 2015 Balance at beginning of year $ 287,066 $ 298,703 $ 256,015 Depreciation related to real estate 73,268 49,269 49,775 Property dispositions (20,472 ) (27,829 ) (7,087 ) Deconsolidation of previously consolidated investments — (33,077 ) — Balance at end of year $ 339,862 $ 287,066 $ 298,703 |
SCHEDULE IV - MORTGAGE LOANS ON
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE | 12 Months Ended |
Dec. 31, 2017 | |
Mortgage Loans on Real Estate [Abstract] | |
SCHEDULE IV-MORTGAGE LOANS ON REAL ESTATE | Description Effective Final Maturity Date Face Amount of Notes Receivable Net Carrying Amount of Notes Receivable as of December 31, 2017 First Mortgage Loan 6.0% 6/1/2018 $ 15,000 $ 15,000 First Mortgage Loan LIBOR + 7.1% 6/25/2018 26,000 26,000 First Mortgage Loan 8.1% 4/30/2019 153,400 60,695 Zero Coupon Loan 2.5% 5/31/2020 29,793 31,778 Mezzanine Loan 18.0% 7/1/2020 3,007 5,106 Preferred Equity 15.3% 2/3/2021 14,000 15,250 Total $ 241,200 $ 153,829 The Company monitors the credit quality of its notes receivable on an ongoing basis and considers indicators of credit quality such as loan payment activity, the estimated fair value of the underlying collateral, the seniority of the Company's loan in relation to other debt secured by the collateral, the personal guarantees of the borrower and the prospects of the borrower. The following table reconciles the activity for loans on real estate from January 1, 2015 to December 31, 2017 (in thousands): Reconciliation of Loans on Real Estate Year Ended December 31, 2017 2016 2015 Balance at beginning of year $ 276,163 $ 147,188 $ 102,286 Additions 11,371 171,794 48,500 Disposition of air rights through issuance of notes — — 29,539 Repayments (32,000 ) (42,819 ) (15,984 ) Conversion to real estate through receipt of deed or through foreclosure (101,705 ) — (13,386 ) Other — — (3,767 ) Balance at end of year $ 153,829 $ 276,163 $ 147,188 |
Organization, Basis of Presen31
Organization, Basis of Presentation and Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Segments | Segments At December 31, 2017 , the Company had three reportable operating segments: Core Portfolio, Funds and Structured Financing. The Company’s chief operating decision maker may review operational and financial data on a property basis and does not differentiate properties on a geographical basis for purposes of allocating resources or capital. Each property is considered a separate operating segment; however, each property on a stand-alone basis represents less than 10% of revenues, profit or loss, and assets of the combined reported operating segment and meets the majority of the aggregations criteria under the applicable standard. |
Principles of Consolidation | Noncontrolling Interests Noncontrolling interests represent the portion of equity that the Company does not own in those entities it consolidates. The Company identifies its noncontrolling interests separately within the equity section on the Company’s consolidated balance sheets. The amounts of consolidated net earnings attributable to the Company and to the noncontrolling interests are presented separately on the Company’s consolidated statements of income. Noncontrolling interests also include amounts related to common and preferred OP Units issued to unrelated third parties in connection with certain property acquisitions. In addition, the Company periodically issues common OP Units to certain employees of the Company under its share-based incentive program. Unit holders generally have the right to redeem their units for shares of the Company's common stock subject to blackout and other limitations. Common and restricted OP Units are included in the caption Noncontrolling interest within the equity section on the Company’s consolidated balance sheets. Principles of Consolidation The consolidated financial statements include the consolidated accounts of the Company and its investments in partnerships and limited liability companies in which the Company has control in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 “Consolidation” (“ASC Topic 810”). The ownership interests of other investors in these entities are recorded as noncontrolling interests. All significant intercompany balances and transactions have been eliminated in consolidation. Investments in entities for which the Company has the ability to exercise significant influence over, but does not have financial or operating control, are accounted for using the equity method of accounting. Accordingly, the Company’s share of the earnings (or losses) of these entities are included in consolidated net income. |
Cost Method Investments | Cost Method Investments The Company has certain investments to which it applies the cost method of accounting. The Company recognizes as income distributions from net accumulated earnings of the investee since the date of acquisition. The net accumulated earnings of an investee subsequent to the date of investment are recognized by the Company only to the extent distributed by the investee. Distributions received in excess of earnings subsequent to the date of investment are considered a return of investment and are recorded as reductions of cost of the investment. For the periods presented, there have been no events or changes in circumstances that may have a significant adverse effect on the fair value of the Company's cost-method investments. |
Use of Estimates | Use of Estimates GAAP requires the Company’s management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The most significant assumptions and estimates relate to the valuation of real estate, depreciable lives, revenue recognition and the collectability of notes receivable and rents receivable. Application of these estimates and assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates. |
Real Estate | Real Estate Land, buildings, and personal property are carried at cost less accumulated depreciation. Improvements and significant renovations that extend the useful life of the properties are capitalized, while replacements, maintenance, and repairs that do not improve or extend the lives of the respective assets are expensed as incurred. Real estate under development includes costs for significant property expansion and development. Depreciation is computed on the straight-line basis over estimated useful lives of the assets as follows: Buildings and improvements Useful lives of 40 years for buildings and 15 years for improvements Furniture and fixtures Useful lives, ranging from five years to 20 years Tenant improvements Shorter of economic life or lease terms Purchase Accounting – Upon acquisitions of real estate, the Company assesses the fair value of acquired assets and assumed liabilities (including land, buildings and improvements, and identified intangibles such as above- and below-market leases and acquired in-place leases and customer relationships) and acquired liabilities in accordance with ASC Topic 805, “Business Combinations” and ASC Topic 350 “ Intangibles – Goodwill and Other,” and allocates the acquisition price based on these assessments. The Company assesses fair value of its tangible assets acquired and assumed liabilities based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information at the measurement period. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions that may affect the property. In determining the value of above- and below-market leases, the Company estimates the present value difference between contractual rent obligations and estimated market rate of leases at the time of the transaction. To the extent there were fixed-rate options at below-market rental rates, the Company included these along with the current term below-market rent in arriving at the fair value of the acquired leases. The discounted difference between contract and market rents is being amortized to rental income over the remaining applicable lease term, inclusive of any option periods. In determining the value of acquired in-place leases and customer relationships, the Company considers market conditions at the time of the transaction and values the costs to execute similar leases during the expected lease-up period from vacancy to existing occupancy, including carrying costs. The value assigned to in-place leases and tenant relationships is amortized over the estimated remaining term of the leases. If a lease were to be terminated prior to its scheduled expiration, all unamortized costs relating to that lease would be written off. The Company estimates the value of any assumption of mortgage debt based on market conditions at the time of acquisitions including prevailing interest rates, terms and ability to obtain financing for a similar asset. Mortgage debt discounts or premiums are amortized into interest expense over the remaining term of the related debt instrument. Real Estate Under Development – The Company capitalizes certain costs related to the development of real estate. Interest and real estate taxes incurred during the period of the construction, expansion or development of real estate are capitalized and depreciated over the estimated useful life of the building. The Company will cease the capitalization of these costs when construction activities are substantially completed and the property is available for occupancy by tenants, but no later than one year from the completion of major construction activity at which time the project is placed in service and depreciation commences. If the Company suspends substantially all activities related to development of a qualifying asset, the Company will cease capitalization of interest and taxes until activities are resumed. Real Estate Impairment – The Company reviews its real estate and real estate under development for impairment when there is an event or a change in circumstances that indicates that the carrying amount may not be recoverable. In cases where the Company does not expect to recover its carrying costs on properties held for use, the Company reduces its carrying costs to fair value. The determination of anticipated undiscounted cash flows is inherently subjective, requiring significant estimates made by management, and considers the most likely expected course of action at the balance sheet date based on current plans, intended holding periods and available market information. If the Company is evaluating the potential sale of an asset, the undiscounted future cash flows analysis is probability-weighted based upon management’s best estimate of the likelihood of the alternative courses of action as of the balance sheet date. Such cash flow projections consider factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other factors. If an impairment is indicated, an impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. See Note 8 for information about impairment charges incurred during the periods presented. |
Dispositions of Real Estate | Dispositions of Real Estate – The Company recognizes property sales in accordance with ASC Topic 970 “ Real Estate.” Sales of real estate include the sale of land, operating properties and investments in real estate joint ventures. Gains from dispositions are recognized using the full accrual or partial sale methods, provided that various criteria relating to the terms of sale and any subsequent involvement by the Company with the asset sold are met. |
Real Estate Held for Sale | Real Estate Held for Sale – The Company generally considers assets to be held for sale when it has entered into a contract to sell the property, all material due diligence requirements have been satisfied, and management believes it is probable that the disposition will occur within one year. Assets that are classified as held for sale are recorded at the lower of their carrying amount or fair value, less cost to sell. |
Notes Receivable | Notes Receivable Notes receivable include certain loans that are held for investment and are collateralized by real estate-related investments and may be subordinate to other senior loans. Notes receivable are recorded at stated principal amounts or at initial investment less accretive yield for loans purchased at a discount, which is accreted over the life of the note. The Company defers loan origination and commitment fees, net of origination costs, and amortizes them over the term of the related loan. The Company evaluates the collectability of both principal and interest based upon an assessment of the underlying collateral value to determine whether it is impaired. A reserve is recorded when, based upon current information and events, it is probable that the Company will be unable to collect all amounts due according to the existing contractual terms. The amount of the reserve is calculated by comparing the recorded investment to the value of the underlying collateral. As the underlying collateral for a majority of the notes receivable is real estate-related investments, the same valuation techniques are used to value the collateral as those used to determine the fair value of real estate investments for impairment purposes. Given the small number of notes outstanding, the Company does not provide for an additional reserve based on the grouping of loans, as the Company believes the characteristics of its notes are not sufficiently similar to allow an evaluation of these notes as a group for a possible loan loss allowance. As such, all of the Company’s notes are evaluated individually for this purpose. Interest income on performing notes is accrued as earned. A note is placed on non-accrual status when, based upon current information and events, it is probable that the Company will not be able to collect all amounts due according to the existing contractual terms. Recognition of interest income on an accrual basis on non-performing notes is resumed when it is probable that the Company will be able to collect amounts due according to the contractual terms. |
Investments in and Advances to Unconsolidated Joint Ventures | Investments in and Advances to Unconsolidated Joint Ventures Some of the Company’s joint ventures obtain non-recourse third-party financing on their property investments, contractually limiting the Company’s exposure to losses. The Company recognizes income for distributions in excess of its investment where there is no recourse to the Company and no intention or obligation to contribute additional capital. For investments in which there is recourse to the Company or an obligation or intention to contribute additional capital exists, distributions in excess of the investment are recorded as a liability. When characterizing distributions from equity investees within the Company's consolidated statements of cash flows, all distributions received are first applied as returns on investment to the extent there are cumulative earnings related to the respective investment and are classified as cash inflows from operating activities. If cumulative distributions are in excess of cumulative earnings, distributions are considered return of investment. In such cases, the distribution is classified as cash inflows from investing activities. To the extent that the Company’s carrying basis in an unconsolidated affiliate is different from the basis reflected at the joint venture level, the basis difference is amortized over the life of the related assets and included in the Company’s share of equity in net income (loss) of investments in unconsolidated affiliates the joint venture. The Company periodically reviews its investments in unconsolidated joint ventures for other-than-temporary losses in investment value. Any decline that is not expected to be recovered based on the underlying assets of the investment, is considered other than temporary and an impairment charge is recorded as a reduction in the carrying value of the investment. During the periods presented there were no impairment charges related to the Company’s investments in unconsolidated joint ventures. |
Cash and Cash Equivalents | Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents. Cash and cash equivalents are maintained at financial institutions and, at times, balances may exceed the limits insured by the Federal Deposit Insurance Corporation. |
Restricted Cash | Restricted Cash Restricted cash consists principally of cash held for real estate taxes, construction costs, property maintenance, insurance, minimum occupancy and property operating income requirements at specific properties as required by certain loan agreements. |
Deferred Costs | Deferred Costs Fees and costs paid in the successful negotiation of leases are deferred and amortized on a straight-line basis over the terms of the respective leases. Fees and costs incurred in connection with obtaining financing are deferred and amortized as a component of interest expense over the term of the related debt obligation on a straight-line basis, which approximates the effective interest method. The Company capitalizes salaries, commissions and benefits related to time spent by leasing and legal department personnel involved in originating leases. |
Derivative Instruments and Hedging Activities | Derivative Instruments and Hedging Activities The Company measures derivative instruments at fair value and records them as assets or liabilities, depending on its rights or obligations under the applicable derivative contract. Derivatives that are not designated as hedges must be adjusted to fair value through earnings. For a derivative designated and that qualified as a cash flow hedge, the effective portion of the change in fair value of the derivative is recognized in Other comprehensive (loss) income until the hedged item is recognized in earnings. The ineffective portion of a derivative’s change in fair value is immediately recognized in earnings. Although the Company's derivative contracts are subject to master netting arrangements, which serve as credit mitigants to both the Company and its counterparties under certain situations, the Company does not net its derivative fair values or any existing rights or obligations to cash collateral on the consolidated balance sheets. The Company does not use derivatives for trading or speculative purposes. For the periods presented, all of the Company's derivatives qualified and were designated as cash flow hedges, and none of its derivatives were deemed ineffective. |
Revenue Recognition and Accounts Receivable | Revenue Recognition and Accounts Receivable Minimum rents from tenants are recognized using the straight-line method over the non-cancelable lease term of the respective leases. Lease termination fees are recognized upon the effective termination of a tenant’s lease when the Company has no further obligations under the lease. As of December 31, 2017 and 2016 , unbilled rents receivable relating to the straight-lining of rents of $37.3 million and $34.9 million , respectively, are included in Rents Receivable, net on the accompanying consolidated balance sheets. Certain of these leases also provide for percentage rents based upon the level of sales achieved by the tenant. Percentage rent is recognized in the period when the tenants’ sales breakpoint is met. In addition, leases typically provide for the reimbursement to the Company of real estate taxes, insurance and other property operating expenses. These reimbursements are recognized as revenue in the period the related expenses are incurred. The Company makes estimates of the uncollectability of its accounts receivable related to tenant revenues. An allowance for doubtful accounts has been provided against certain tenant accounts receivable that are estimated to be uncollectible. Once the amount is ultimately deemed to be uncollectible, it is written off. Rents receivable at December 31, 2017 and 2016 are shown net of an allowance for doubtful accounts of $5.9 million and $5.7 million , respectively. |
Stock-Based Compensation | Stock-Based Compensation Stock-based compensation expense for all equity-classified stock-based compensation awards is based on the grant date fair value estimated in accordance with current accounting guidance for share-based payments. The Company recognizes these compensation costs for only those shares or units expected to vest on a straight-line or graded-vesting basis, as appropriate, over the requisite service period of the award. The Company includes stock-based compensation within the Additional paid-in capital caption of equity. |
Income Taxes | Income Taxes The Company has made an election to be taxed, and believes it qualifies, as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”). To maintain REIT status for Federal income tax purposes, the Company is generally required to distribute at least 90% of its REIT taxable income to its shareholders as well as comply with certain other income, asset and organizational requirements as defined in the Code. Accordingly, the Company is generally not subject to Federal corporate income tax to the extent that it distributes 100% of its REIT taxable income each year. In connection with the REIT Modernization Act, the Company is permitted to participate in certain activities and still maintain its qualification as a REIT, so long as these activities are conducted in entities that elect to be treated as taxable subsidiaries under the Code. As such, the Company is subject to Federal and state income taxes on the income from these activities. The Protecting Americans from Tax Hikes Act (PATH Act) was enacted in December 2015, and included numerous law changes applicable to REITs. The provisions have various effective dates beginning as early as 2016. These changes did not materially impact the Company's operations or consolidated financial statements. The Tax Cuts and Jobs Act was enacted in December 2017 and is generally effective for tax years beginning in 2018. This new legislation is not expected to have a material adverse effect on the Company’s business and contains several potentially favorable provisions. However, the Company has recorded an reduction of $2.0 million to its deferred tax assets to reflect the lower Federal corporate tax rate and other provisions effective in 2018. Although it may qualify for REIT status for Federal income tax purposes, the Company is subject to state income or franchise taxes in certain states in which some of its properties are located. In addition, taxable income from non-REIT activities managed through the Company’s taxable REIT subsidiaries (“TRS”) is fully subject to Federal, state and local income taxes. The Company accounts for TRS income taxes under the liability method as required by ASC Topic 740, “Income Taxes.” Under the liability method, deferred income taxes are recognized for the temporary differences between the GAAP basis and tax basis of the TRS income, assets and liabilities. The Company records net deferred tax assets to the extent it believes it is more likely than not that these assets will be realized and would record a valuation allowance to reduce deferred tax assets when it has determined that an uncertainty exists regarding their realization, which would increase the provision for income taxes. In making such determination, the Company considers all available positive and negative evidence, including forecasts of future taxable income, the reversal of other existing temporary differences, available net operating loss carry-forwards, tax planning strategies and recent results of operations. Several of these considerations require assumptions and significant judgment about the forecasts of future taxable income and are consistent with the plans and estimates that the Company is utilizing to manage its business. To the extent facts and circumstances change in the future, adjustments to the valuation allowances may be required. |
Recently Issued Accounting Pronouncements | Recently Issued Accounting Pronouncements In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09 , Revenue from Contracts with Customers. ASU 2014-09 is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. ASU 2014-09 does not apply to the Company’s lease revenues, but will apply to reimbursed tenant costs. Additionally, this guidance modifies disclosures regarding the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. In August 2015, the FASB issued ASU 2015-14, which defers the effective date of ASU 2014-09 for all entities by one year, until years beginning in 2018, with early adoption permitted but not before 2017. Entities may adopt ASU 2014-09 using either a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients or a modified retrospective approach with the cumulative effect recognized at the date of adoption. Substantially all of the Company’s revenue is derived from its leases and therefore falls outside of the scope of this guidance. With respect to its fee-derived revenue, the Company does not anticipate any significant changes to the timing of the Company’s revenue recognition; however, the recognition of gains on sales of properties may be impacted prospectively under limited circumstances under which collectability may not be reasonably assured or if the Company has continuing involvement with a sold property. The Company intends to implement the standard using the modified retrospective approach with the cumulative effect recognized in retained earnings at the date of application. In February 2016, the FASB issued ASU No. 2016-02 , Leases. ASU 2016-02 outlines a new model for accounting by lessees, whereby their rights and obligations under substantially all leases, existing and new, would be capitalized and recorded on the balance sheet. As a lessee, the Company is party to various equipment, ground, and office leases with future payment obligations aggregating $207.2 million at December 31, 2017 ( Note 11 ) for which the Company expects to record right-of-use assets upon adoption of ASU 2016-02. For lessors, however, the accounting remains largely unchanged from the current model, with the distinction between operating and financing leases retained, but updated to align with certain changes to the lessee model and the new revenue recognition standard discussed above. The new guidance also requires that internal leasing costs be expensed as incurred, as opposed to capitalized and deferred. The Company expects that it will no longer capitalize a significant portion of internal leasing costs that were previously capitalized. The Company capitalized $1.0 million , $1.1 million and $1.4 million of internal leasing costs during the years ended December 31, 2017 , 2016 and 2015, respectively. ASU 2016-02 will also require extensive quantitative and qualitative disclosures and is effective beginning after December 15, 2018, but early adoption is permitted. In June 2016, the FASB issued ASU No. 2016-13 , Financial Instruments – Credit Losses. ASU 2016-13 introduces a new model for estimating credit losses for certain types of financial instruments, including loans receivable, held-to-maturity debt securities, and net investments in direct financing leases, amongst other financial instruments. ASU 2016-13 also modifies the impairment model for available-for-sale debt securities and expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for losses. ASU 2016-13 is effective for periods beginning after December 15, 2019, with adoption permitted for fiscal years beginning after December 15, 2018. Retrospective adjustments shall be applied through a cumulative-effect adjustment to retained earnings. The adoption of ASU 2016-13 is not expected to have a material impact on the Company’s consolidated financial statements. In August 2016, the FASB issued ASU No. 2016-15 , Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 provides guidance on certain specific cash flow issues, including, but not limited to, debt prepayment or extinguishment costs, contingent consideration payments made after a business combination and distributions received from equity method investees. ASU 2016-15 is effective for periods beginning after December 15, 2017, with early adoption permitted and shall be applied retrospectively where practicable. The Company expects to elect the “cumulative distribution approach” whereby distributions received from equity method investments would be classified as cash flows from operations to the extent of equity earnings and then as cash flows from investing activities thereafter. Upon the adoption of ASU 2016-15, the Company expects to reclassify $6.3 million and $0 of its cash inflows from investing activities to cash flows from operating activities in its historical presentation of cash flows related to its equity method investments for the years ended December 31, 2017 and 2016, respectively. In January 2017, the FASB issued ASU No. 2017-01, Business Combinations – Clarifying the Definition of a Business. ASU 2017-01 clarifies that to be considered a business, the elements must include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create output. The new standard illustrates the circumstances under which real estate with in-place leases would be considered a business and provides guidance for the identification of assets and liabilities in purchase accounting. ASU 2017-01 is effective for periods beginning after December 15, 2017 and early adoption is permitted. It is expected that the new standard will reduce the number of future real estate acquisitions that will be accounted for as business combinations and, therefore, reduce the amount of acquisition costs that will be expensed. The Company expensed $2.1 million and $8.2 million of acquisition costs during the year ended December 31, 2017 and 2016, respectively. In January 2017, the FASB issued ASU No. 2017-03 Accounting Changes and Error Corrections (Topic 250) and Investments – Equity Method and Joint Ventures (Topic 323). ASU 2017-03 amends certain SEC guidance in the FASB Accounting Standards Codification in response to SEC staff announcements made during 2016 Emerging Issues Task Force (“EITF”) meetings which addressed (i) the additional qualitative disclosures that a registrant is expected to provide when it cannot reasonably estimate the impact that ASUs 2014-09, 2016-02 and 2016-13 will have in applying the guidance in Staff Accounting Bulletin Topic 11.M and (ii) guidance in ASC 323 related to the amendments made by ASU 2014-01 regarding use of the proportional amortization method in accounting for investments in qualified affordable housing projects (announcement made at the November 17, 2016, EITF meeting). The adoption of ASU 2017-03 is not expected to have a material impact on the Company’s consolidated financial statements. In February 2017, the FASB issued ASU 2017-05, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets, which amends the guidance on nonfinancial assets in ASC 610-20. The amendments clarify that (i) a financial asset is within the scope of ASC 610-20 if it meets the definition of an in substance nonfinancial asset and may include nonfinancial assets transferred within a legal entity to a counter-party, (ii) an entity should identify each distinct nonfinancial asset or in substance nonfinancial asset promised to a counter-party and de-recognize each asset when a counter-party obtains control of it, and (iii) an entity should allocate consideration to each distinct asset by applying the guidance in ASC 606 on allocating the transaction price to performance obligations. Further, ASU 2017-05 provides guidance on accounting for partial sales of nonfinancial assets. The amendments are effective at the same time as the amendments in ASU 2014-09. The adoption of ASU 2017-05 is not expected to have a material impact on the Company's consolidated financial statements. In May 2017, the FASB issued ASU 2017-09, Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies the scope of modification accounting with respect to changes to the terms or conditions of a share-based payment award. Modification accounting would not apply if a change to an award does not affect the total current fair value (or other applicable measurement), vesting conditions, or the classification of the award. For all entities, ASU 2017-09 is effective prospectively for awards modified in fiscal years beginning after December 15, 2017, and interim periods within those annual periods and early adoption is permitted. The adoption of ASU 2017-09 is not expected to have a material impact on the Company's consolidated financial statements because the Company has not historically had significant modifications of its awards. In August 2017, the Financial Accounting Standards Board issued ASU 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities . The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. ASU 2017-12 is effective for fiscal years beginning after December 15, 2018, with early adoption, including adoption in an interim period, permitted. The Company plans to adopt ASU 2017-12 effective January 1, 2018. ASU 2017-12 requires a modified retrospective transition method in which the Company will recognize the cumulative effect of the change on the opening balance of each affected component of equity in the statement of financial position as of the date of adoption. The adoption will not have a material impact on the Company’s consolidated financial statements. |
Organization, Basis of Presen32
Organization, Basis of Presentation and Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
General terms and operating partnership's equity interests | The following table summarizes the general terms and Operating Partnership’s equity interests in the Funds and Mervyns II (dollars in millions): Entity Formation Date Operating Partnership Share of Capital Capital Called as of December 31, 2017 Unfunded Commitment Equity Interest Held By Operating Partnership (a) Preferred Return Total Distributions as of December 31, 2017 (b) Fund II and Mervyns II 6/2004 28.33% $ 347.1 $ — 28.33% 8% $ 131.6 Fund III 5/2007 24.54% 411.5 38.5 24.54% 6% 551.9 Fund IV 5/2012 23.12% 412.7 117.3 23.12% 6% 131.5 Fund V 8/2016 20.10% 45.8 474.2 20.10% 6% — __________ (a) Amount represents the current economic ownership at December 31, 2017 , which could differ from the stated legal ownership based upon the cumulative preferred returns of the respective fund. (b) Represents the total for the Funds, including the Operating Partnership and noncontrolling interests’ shares. |
Real Estate (Tables)
Real Estate (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Acquisition and Disposition of Properties and Discontinued Operations [Abstract] | |
Schedule of Consolidated Real Estate | The Company’s consolidated real estate is comprised of the following (in thousands): December 31, 2017 December 31, 2016 Land $ 658,835 $ 693,252 Buildings and improvements 2,406,488 1,916,288 Tenant improvements 131,850 132,220 Construction in progress 18,642 19,789 Properties under capital lease 76,965 76,965 Total 3,292,780 2,838,514 Less: Accumulated depreciation (339,862 ) (287,066 ) Operating real estate, net 2,952,918 2,551,448 Real estate under development, at cost 173,702 543,486 Net investments in real estate $ 3,126,620 $ 3,094,934 |
Schedule of Business Acquisitions, by Acquisition | The following table summarizes the allocation of the purchase price of properties acquired during the years ended December 31, 2017 and December 31, 2016 (in thousands): Year Ended Year Ended December 31, 2016 Net Assets Acquired Land $ 48,138 $ 225,729 Buildings and improvements 173,576 458,525 Other assets 84 3,481 Acquisition-related intangible assets (in Acquired lease intangibles, net) 44,269 63,606 Acquisition-related intangible liabilities (in Acquired lease intangibles, net) (11,535 ) (72,985 ) Above and below market debt assumed (included in Mortgages and other notes payable, net) — (119,601 ) Net assets acquired $ 254,532 $ 558,755 Consideration Cash $ 200,429 $ 439,546 Conversion of note receivable 41,010 — Debt assumed — 119,209 Liabilities assumed 3,363 — Existing interest in previously unconsolidated investment 4,159 — Change in control of previously unconsolidated investment 5,571 — Total Consideration $ 254,532 $ 558,755 During the years ended December 31, 2017 and December 31, 2016 , the Company acquired the following consolidated retail properties (dollars in thousands): Property and Location Percent Acquired Date of Acquisition Purchase Price Debt Assumed 2017 Acquisitions and Conversions Core Market Square Shopping Center - Wilmington, DE (Conversion) ( Note 4 ) 100% Nov 16, 2017 $ 42,800 $ — Subtotal Core 42,800 — Fund IV Lincoln Place - Fairview Heights, IL 100% Mar 13, 2017 35,350 — Shaw's Plaza - Windham, ME (Conversion) ( Note 3 ) 100% Jun 30, 2017 9,142 — Subtotal Fund IV 44,492 — Fund V Plaza Santa Fe - Santa Fe, NM 100% Jun 5, 2017 35,220 — Hickory Ridge - Hickory, NC 100% Jul 27, 2017 44,020 — New Towne Plaza - Canton, MI 100% Aug 4, 2017 26,000 — Fairlane Green - Allen Park, MI 100% Dec 20, 2017 62,000 — Subtotal Fund V 167,240 — Total 2017 Acquisitions and Conversions $ 254,532 $ — 2016 Acquisitions Core Portfolio 991 Madison Avenue - New York, NY (a) 100% Mar 26, 2016 $ 76,628 $ — 165 Newbury Street - Boston, MA 100% May 13, 2016 6,250 — Concord & Milwaukee - Chicago, IL 100% Jul 28, 2016 6,000 2,902 151 North State Street - Chicago, IL 100% Aug 10, 2016 30,500 14,556 State & Washington - Chicago, IL 100% Aug 22, 2016 70,250 25,650 North & Kingsbury - Chicago, IL 100% Aug 29, 2016 34,000 13,409 Sullivan Center - Chicago, IL 100% Aug 31, 2016 146,939 — California & Armitage - Chicago, IL 100% Sep 12, 2016 9,250 2,692 555 9th Street - San Francisco, CA 100% Nov 2, 2016 139,775 60,000 Subtotal Core Portfolio 519,592 119,209 Fund IV Restaurants at Fort Point - Boston, MA 100% Jan 14, 2016 11,500 — 1964 Union Street - San Francisco, CA (a) 90% Jan 28, 2016 2,250 1,463 Wake Forest Crossing - Wake Forest, NC 100% Sep 27, 2016 36,600 — Airport Mall - Bangor, ME 100% Oct 28, 2016 10,250 — Colonie Plaza - Albany, NY 100% Oct 28, 2016 15,000 — Dauphin Plaza - Harrisburg, PA 100% Oct 28, 2016 16,000 — JFK Plaza - Waterville, ME 100% Oct 28, 2016 6,500 — Mayfair Shopping Center - Philadelphia, PA 100% Oct 28, 2016 16,600 — Shaw's Plaza - Waterville, ME 100% Oct 28, 2016 13,800 — Wells Plaza - Wells, ME 100% Oct 28, 2016 5,250 — 717 N Michigan - Chicago, IL 100% Dec 1, 2016 103,500 — Subtotal Fund IV 237,250 1,463 Total 2016 Acquisitions $ 756,842 $ 120,672 __________ (a) These acquisitions were accounted for as asset acquisitions as the underlying properties did not meet the definition of a business. |
Schedule of Property Dispositions | During the years ended December 31, 2017 and December 31, 2016 , the Company disposed of the following consolidated properties (in thousands): Property and Location Owner Date Sold Sale Price Gain/(Loss) on Sale 2017 Dispositions New Hyde Park Shopping Center - New Hyde Park, NY Fund III Jul 6, 2017 $ 22,075 $ 6,433 216th Street - New York, NY Fund II Sep 11, 2017 30,579 6,543 City Point Condominium Tower I - Brooklyn, NY Fund II Oct 13, 2017 96,000 (810 ) 1151 Third Avenue - New York, NY Fund IV Nov 16, 2017 27,000 5,183 260 E 161st Street - Bronx, NY Fund II Dec 13, 2017 105,684 31,537 Total 2017 Dispositions $ 281,338 $ 48,886 2016 Dispositions Cortlandt Town Center (65%) - Mohegan Lake, NY ( Note 4 ) Fund III Jan 28, 2016 $ 107,250 $ 65,393 Heritage Shops - Chicago, IL Fund III Apr 26, 2016 46,500 16,572 Total 2016 Dispositions $ 153,750 $ 81,965 |
Schedule of Disposal Groups, Including Discontinued Operations, Income Statement, Balance Sheet and Additional Disclosures | The aggregate rental revenue, expenses and pre-tax income reported within continuing operations for the aforementioned consolidated properties that were sold during the years ended December 31, 2017 , 2016 and 2015 were as follows (in thousands): Year Ended December 31, 2017 2016 2015 Rental revenues $ 13,021 $ 16,946 $ 31,935 Expenses (18,964 ) (13,653 ) (27,265 ) Loss on extinguishment of debt (1,380 ) (81 ) (111 ) (Loss) income from continuing operations of (7,323 ) 3,212 4,559 Gain on disposition of properties, net of tax 48,886 81,965 89,063 Net income attributable to noncontrolling interests (30,072 ) (70,850 ) (1,732 ) Net income attributable to Acadia $ 11,491 $ 14,327 $ 91,890 |
Business Acquisition, Pro Forma Information | The unaudited supplemental pro forma operating data is not necessarily indicative of what the actual results of operations of the Company would have been, assuming the transactions had been completed as set forth above, nor do they purport to represent the Company’s results of operations for future periods. Year Ended December 31, 2017 2016 2015 Pro forma revenues $ 266,485 $ 247,843 $ 243,237 Pro forma income from continuing operations 21,878 63,681 52,442 Pro forma net income attributable to Acadia 64,107 82,485 58,232 Pro forma basic and diluted earnings per share 0.77 1.02 0.79 |
Schedule of Development in Process Activities | Development activity for the Company’s consolidated properties comprised the following during the periods presented (dollars in thousands): December 31, 2016 Year Ended December 31, 2017 December 31, 2017 Number of Properties Carrying Value Transfers In Capitalized Costs Transfers Out Number of Properties Carrying Value Core 1 $ 3,499 $ 22,422 $ 819 $ 4,843 2 $ 21,897 Fund II 2 443,012 — 6,851 444,955 — 4,908 Fund III 3 50,452 — 22,572 9,085 2 63,939 Fund IV 4 46,523 80,508 2,158 46,231 1 82,958 Total 10 $ 543,486 $ 102,930 $ 32,400 $ 505,114 5 $ 173,702 |
Notes Receivable, Net (Tables)
Notes Receivable, Net (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Accounts and Notes Receivable, Net [Abstract] | |
Schedule of Notes Receivable | The Company’s notes receivable, net were collateralized either by the underlying properties or the borrower’s ownership interest in the entities that own the properties, and were as follows (dollars in thousands): December 31, December 31, December 31, 2017 Description 2017 2016 Number Maturity Date Interest Rate Core Portfolio $ 101,695 $ 216,400 3 June 2018 - April 2019 6.0% - 8.1% Fund II 31,778 31,007 1 May 2020 2.5% Fund III 5,106 4,506 1 July 2020 18.0% Fund IV 15,250 24,250 1 February 2021 15.3% $ 153,829 $ 276,163 6 |
Investments in and Advances t35
Investments in and Advances to Unconsolidated Affiliates (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Schedule of Equity Method Investments | The Company’s investments in and advances to unconsolidated affiliates consist of the following (dollars in thousands): Nominal Ownership Interest December 31, 2017 December 31, 2016 Fund Property December 31, 2017 Core: 840 N. Michigan (a) 88.43% $ 69,846 $ 74,131 Renaissance Portfolio 20% 35,041 36,437 Gotham Plaza 49% 29,416 29,421 Market Square (a, b) 100% — 5,469 Town Center (a, b) 61.11% 78,801 15,286 Georgetown Portfolio 50% 3,479 4,287 216,583 165,031 Mervyns I & II: KLA/Mervyn's, LLC (c) 10.5% — — Fund III: Fund III Other Portfolio 90% 167 8,108 Self Storage Management (d) 95% 206 241 373 8,349 Fund IV: Broughton Street Portfolio (e) 50% 48,335 54,839 Fund IV Other Portfolio 90% 20,199 21,817 650 Bald Hill Road 90% 13,609 18,842 82,143 95,498 Various Funds: Due from Related Parties (f) 2,415 2,193 Other (g) 556 957 Investments in and advances to unconsolidated affiliates $ 302,070 $ 272,028 Core: Crossroads (h) 49% $ 15,292 $ 13,691 Distributions in excess of income from, $ 15,292 $ 13,691 __________ (a) Represents a tenancy-in-common interest. (b) During May and November 2017, as discussed below, the Company increased its ownership in Market Square and Town Center, which was formerly included under the caption “Brandywine Portfolio.” (c) Distributions have exceeded the Company’s non-recourse investment, therefore the carrying value is zero. (d) Represents a variable interest entity. (e) The Company is entitled to a 15% return on its cumulative capital contribution which was $15.4 million and $14.5 million at December 31, 2017 and December 31, 2016 , respectively. In addition, the Company is entitled to a 9% preferred return on a portion of its equity, which was $36.8 million and $45.4 million at December 31, 2017 and December 31, 2016 , respectively. (f) Represents deferred fees. (g) Includes a cost-method investment in Albertson’s ( Note 8 ) and other investments. (h) Distributions have exceeded the Company’s investment; however, the Company recognizes a liability balance as it may be required to fund future obligations of the entity. |
Schedule of Condensed Balance Sheet | The following combined and condensed Balance Sheets and Statements of Income, in each period, summarize the financial information of the Company’s investments in unconsolidated affiliates (in thousands): December 31, 2017 2016 Combined and Condensed Balance Sheets Assets: Rental property, net $ 518,900 $ 576,505 Real estate under development 26,681 18,884 Investment in unconsolidated affiliates 6,853 6,853 Other assets 100,901 75,254 Total assets $ 653,335 $ 677,496 Liabilities and partners’ equity: Mortgage notes payable $ 405,652 $ 407,344 Other liabilities 61,932 30,117 Partners’ equity 185,751 240,035 Total liabilities and partners’ equity $ 653,335 $ 677,496 Company's share of accumulated equity $ 185,533 $ 191,049 Basis differential 95,358 61,827 Deferred fees, net of portion related to the Company's interest 3,472 3,268 Amounts receivable by the Company 2,415 2,193 Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates $ 286,778 $ 258,337 |
Schedule of Condensed Income Statement | Year Ended December 31, 2017 2016 2015 Combined and Condensed Statements of Income Total revenues $ 83,222 $ 84,218 $ 43,990 Operating and other expenses (24,711 ) (25,724 ) (13,721 ) Interest expense (18,733 ) (16,300 ) (9,178 ) Equity in earnings of unconsolidated affiliates — — 66,655 Depreciation and amortization (24,192 ) (35,432 ) (12,154 ) Loss on debt extinguishment (154 ) — — Gain (loss) on disposition of properties 18,957 (1,340 ) 32,623 Net income attributable to unconsolidated affiliates $ 34,389 $ 5,422 $ 108,215 Company’s share of equity in $ 26,039 $ 40,538 $ 37,722 Basis differential amortization (2,668 ) (1,089 ) (392 ) Company’s equity in earnings of unconsolidated affiliates $ 23,371 $ 39,449 $ 37,330 |
Other Assets, Net and Account36
Other Assets, Net and Accounts Payable and Other Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Schedule of other assets and other liabilities | Other assets, net and accounts payable and other liabilities are comprised of the following for the periods presented: December 31, (in thousands) 2017 2016 Other assets, net: Lease intangibles, net ( Note 6 ) $ 127,571 $ 114,584 Deferred charges, net (a) 24,589 25,221 Prepaid expenses 16,838 14,351 Other receivables 11,356 9,514 Accrued interest receivable 11,668 9,354 Deposits 6,296 4,412 Due from seller 4,300 4,300 Deferred tax assets 2,096 3,733 Derivative financial instruments ( Note 8 ) 4,402 2,921 Due from related parties 1,479 1,655 Corporate assets 2,369 1,241 Income taxes receivable 1,995 1,500 $ 214,959 $ 192,786 (a) Deferred charges, net: Deferred leasing and other costs $ 41,020 $ 40,728 Deferred financing costs 7,786 5,915 48,806 46,643 Accumulated amortization (24,217 ) (21,422 ) Deferred charges, net $ 24,589 $ 25,221 Accounts payable and other liabilities: Lease intangibles, net ( Note 6 ) $ 104,478 $ 105,028 Accounts payable and accrued expenses 61,420 48,290 Deferred income 31,306 35,267 Tenant security deposits, escrow and other 10,029 14,975 Derivative financial instruments ( Note 8 ) 1,467 3,590 Income taxes payable 176 1,287 Other 1,176 235 $ 210,052 $ 208,672 |
Lease Intangibles (Tables)
Lease Intangibles (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of Finite-Lived Intangible Assets | Intangible assets and liabilities are summarized as follows (in thousands): December 31, 2017 December 31, 2016 Gross Carrying Amount Accumulated Amortization Net Carrying Amount Gross Carrying Amount Accumulated Amortization Net Carrying Amount Amortizable Intangible Assets In-place lease intangible assets $ 193,821 $ (72,749 ) $ 121,072 $ 156,420 $ (47,827 ) $ 108,593 Above-market rent 16,786 (10,287 ) 6,499 16,649 (10,658 ) 5,991 $ 210,607 $ (83,036 ) $ 127,571 $ 173,069 $ (58,485 ) $ 114,584 Amortizable Intangible Liabilities Below-market rent $ (147,232 ) $ 43,391 $ (103,841 ) $ (137,032 ) $ 32,004 $ (105,028 ) Above-market ground lease (671 ) 34 (637 ) — — — $ (147,903 ) $ 43,425 $ (104,478 ) $ (137,032 ) $ 32,004 $ (105,028 ) |
Schedule of Amortization of Acquired Lease Intangible Assets and Liabilities | The scheduled amortization of acquired lease intangible assets and assumed liabilities as of December 31, 2017 is as follows (in thousands): Years Ending December 31, Net Increase in Lease Revenues Increase to Amortization Reduction of Rent Expense Net Income (Expense) 2018 $ 10,005 $ (29,005 ) $ 58 $ (18,942 ) 2019 9,642 (21,678 ) 58 (11,978 ) 2020 8,655 (16,797 ) 58 (8,084 ) 2021 7,503 (12,524 ) 58 (4,963 ) 2022 7,185 (8,778 ) 58 (1,535 ) Thereafter 54,352 (32,290 ) 347 22,409 Total $ 97,342 $ (121,072 ) $ 637 $ (23,093 ) |
Debt (Tables)
Debt (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Debt Disclosure [Abstract] | |
Schedule of Debt | A summary of the Company’s consolidated indebtedness is as follows (dollars in thousands): Interest Rate at December 31, Maturity Date at Carrying Value at December 31, 2017 2016 December 31, 2017 2017 2016 Mortgages Payable Core Fixed Rate 3.88%-5.89% 3.88%-6.65% February 2024 - April 2035 $ 179,870 $ 234,875 Core Variable Rate - Swapped (a) 1.71%-3.77% 1.71%-3.77% July 2018 - July 2027 74,152 82,250 Total Core Mortgages Payable 254,022 317,125 Fund II Fixed Rate 1.00%-4.75% 1.00%-5.80% August 2019 - May 2020 205,262 249,762 Fund II Variable Rate LIBOR+1.39% LIBOR+0.62%-LIBOR+2.50% November 2021 — 142,750 Fund II Variable Rate - Swapped (a) 2.88% 2.88% November 2021 19,560 19,779 Total Fund II Mortgages Payable 224,822 412,291 Fund III Variable Rate Prime+0.50% -LIBOR+4.65% Prime+0.50%-LIBOR+4.65% May 2018 - December 2021 65,866 83,467 Fund IV Fixed Rate 3.4%-4.50% 3.4%-4.50% October 2025-June 2026 10,503 10,503 Fund IV Variable Rate LIBOR+1.70%-LIBOR+3.95% LIBOR+1.70%-LIBOR+3.95% January 2018 - April 2022 250,584 233,139 Fund IV Variable Rate - Swapped (a) 1.78% 1.78% May 2019 - April 2022 86,851 14,509 Total Fund IV Mortgages Payable 347,938 258,151 Fund V Variable Rate LIBOR+2.25% — October 2020 28,613 — Net unamortized debt issuance costs (12,943 ) (16,642 ) Unamortized premium 856 1,336 Total Mortgages Payable $ 909,174 $ 1,055,728 Unsecured Notes Payable Core Unsecured Term Loans LIBOR+1.30%-LIBOR+1.60% LIBOR+1.30%-LIBOR+1.60% July 2020 - December 2022 $ — $ 51,194 Core Variable Rate Unsecured (a) 1.24%-3.77% 1.24%-3.77% July 2018 - March 2025 300,000 248,806 Total Core Unsecured Notes Payable 300,000 300,000 Fund II Unsecured Notes Payable LIBOR+1.40% — September 2020 31,500 — Fund IV Term Loan/Subscription Facility LIBOR+1.65%-LIBOR+2.75% LIBOR+1.65%-LIBOR+2.75% December 2018 - October 2019 40,825 134,636 Fund V Subscription Facility LIBOR+1.60% — May 2020 103,300 — Net unamortized debt issuance costs (1,890 ) (1,646 ) Total Unsecured Notes Payable $ 473,735 $ 432,990 Unsecured Line of Credit Core Unsecured Line of Credit LIBOR+1.40% LIBOR+1.40% June 2020 $ 18,048 $ — Core Unsecured Line of Credit - Swapped (a) 1.24%-3.77% — July 2018 - March 2025 23,452 — Total Unsecured Line of Credit $ 41,500 $ — Total Debt - Fixed Rate (b) $ 899,650 $ 860,486 Total Debt - Variable Rate (c) 538,736 645,185 Total Debt 1,438,386 1,505,671 Net unamortized debt issuance costs (14,833 ) (18,289 ) Unamortized premium 856 1,336 Total Indebtedness $ 1,424,409 $ 1,488,718 __________ (a) At December 31, 2017 , the stated rates ranged from LIBOR + 1.65% to LIBOR + 1.90% for Core variable-rate debt; LIBOR + 1.39% for Fund II variable-rate debt; PRIME + 0.50% to LIBOR + 4.65% for Fund III variable-rate debt; LIBOR + 1.70% to LIBOR + 3.95% for Fund IV variable-rate debt, LIBOR + 2.25% for Fund V and LIBOR + 1.30% to LIBOR + 1.60% for Core variable-rate unsecured notes. (b) Includes $504,018 and $365,343 , respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented. (c) Includes $141.1 million and $186.6 million , respectively, of variable-rate debt that is subject to interest cap agreements. |
Schedule of Maturities of Long-term Debt | The scheduled principal repayments of the Company’s consolidated indebtedness, as of December 31, 2017 are as follows (in thousands): Year Ending December 31, 2018 $ 94,400 2019 213,573 2020 576,379 2021 255,027 2022 98,840 Thereafter 200,167 1,438,386 Unamortized fair market value of assumed debt 856 Net unamortized debt issuance costs (14,833 ) Total indebtedness $ 1,424,409 |
Financial Instruments and Fai39
Financial Instruments and Fair Value Measurements (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Fair Value Disclosures [Abstract] | |
Schedule of fair value, assets and liabilities measured on recurring basis | The following table presents the Company’s fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis (in thousands): December 31, 2017 December 31, 2016 Level 1 Level 2 Level 3 Level 1 Level 2 Level 3 Assets Money Market Funds $ 3 $ — $ — $ 20,001 $ — $ — Derivative financial instruments — 4,402 — — 2,921 — Liabilities Derivative financial instruments — 1,467 — — 3,590 — |
Schedule of derivative financial instruments | The Company had the following interest rate swaps for the periods presented (dollars in thousands): Aggregate Strike Rate Balance Sheet Location Fair Value Derivative Instrument Effective Date Maturity Date Low High December 31, 2017 December 31, 2016 Core Interest Rate Swaps $ 149,036 Oct 2011 - March 2015 July 2018 - Mar 2025 1.38% — 3.77% Other Liabilities $ (1,438 ) $ (3,218 ) Interest Rate Swaps 248,571 Sep 2012 - July 2017 July 2020 - July 2027 1.24% — 3.77% Other Assets 4,076 2,609 $ 397,607 $ 2,638 $ (609 ) Fund II Interest Rate Swap $ 19,560 October 2014 November 2021 2.88% — 2.88% Other Liabilities $ (29 ) $ (228 ) Interest Rate Cap 29,500 April 2013 April 2018 4.00% — 4.00% Other Assets — — $ 49,060 $ (29 ) $ (228 ) Fund III Interest Rate Cap $ 58,000 Dec 2016 Jan 2020 3.00% — 3.00% Other Assets $ 14 $ 127 Fund IV Interest Rate Swaps $ 86,851 May 2014 - March 2017 May 2019 - April 2022 1.78% — 2.11% Other Assets $ 295 $ — Interest Rate Swaps — May 2014 - March 2017 May 2019 - April 2022 1.78% — 2.11% Other Liabilities — $ (144 ) Interest Rate Caps 108,900 July 2016 - November 2016 August 2019 - December 2019 3.00% — 3.00% Other Assets 17 185 $ 195,751 $ 312 $ 41 Total asset derivatives $ 4,402 $ 2,921 Total liability derivatives $ (1,467 ) $ (3,590 ) |
Gain (loss) on derivative instruments within the statement of income | The following table presents the location in the financial statements of the income (losses) recognized related to the Company’s cash flow hedges (in thousands): Year Ended December 31, 2017 2016 2015 Amount of (loss) income related to the effective portion recognized in other comprehensive income $ 634 $ (646 ) $ (5,061 ) Amount of loss related to the effective portion subsequently reclassified to earnings — — — Amount of gain (loss) related to the ineffective portion and amount excluded from effectiveness testing — — — |
Fair value, by balance sheet grouping | The Company’s other financial instruments had the following carrying values and fair values as of the dates shown (dollars in thousands): December 31, 2017 December 31, 2016 Level Carrying Estimated Carrying Estimated Notes Receivable (a) 3 $ 153,829 $ 151,712 $ 276,163 $ 272,052 Mortgage and Other Notes Payable, net (a) 3 909,174 921,891 1,055,728 1,077,926 Investment in non-traded equity securities (b) 3 411 22,824 802 25,194 Unsecured notes payable and Unsecured line of credit, net (c) 2 515,235 515,330 434,636 435,779 __________ (a) The Company determined the estimated fair value of these financial instruments using a discounted cash flow model with rates that take into account the credit of the borrower or tenant, where applicable, and interest rate risk. The Company also considered the value of the underlying collateral, taking into account the quality of the collateral, the credit quality of the borrower, the time until maturity and the current market interest rate environment. (b) Represents Fund II’s cost-method investment in Albertson’s supermarkets ( Note 4 ). (c) The Company determined the estimated fair value of the unsecured notes payable and unsecured line of credit using quoted market prices in an open market with limited trading volume where available. In cases where there was no trading volume, the Company determined the estimated fair value using a discounted cash flow model using a rate that reflects the average yield of similar market participants. |
Shareholders' Equity, Noncont40
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest [Abstract] | |
Reclassification out of Accumulated Other Comprehensive Income | The following table sets forth the activity in accumulated other comprehensive (loss) income for the year ended December 31, 2017 and 2016 (in thousands): Gains or Losses on Derivative Instruments Balance at January 1, 2017 $ (798 ) Other comprehensive loss before reclassifications 634 Reclassification of realized interest on swap agreements 3,317 Net current period other comprehensive loss 3,951 Net current period other comprehensive loss attributable to noncontrolling interests (539 ) Balance at December 31, 2017 $ 2,614 Balance at January 1, 2016 $ (4,463 ) Other comprehensive loss before reclassifications (646 ) Reclassification of realized interest on swap agreements 4,576 Net current period other comprehensive loss 3,930 Net current period other comprehensive loss attributable to noncontrolling interests (265 ) Balance at December 31, 2016 $ (798 ) |
Change in Noncontrolling Interests | The following table summarizes the change in the noncontrolling interests for the year ended December 31, 2017 and 2016 (dollars in thousands): Noncontrolling Interests in Operating Partnership (a) Noncontrolling Interests in Partially-Owned Affiliates (b) Total Balance at January 1, 2017 $ 95,422 $ 494,126 $ 589,548 Distributions declared of $1.05 per Common OP Unit (6,453 ) — (6,453 ) Net income (loss) for the period January 1 through December 31, 2017 4,159 (1,321 ) 2,838 Conversion of 5,000 Preferred and 81,453 Common OP Units to (1,541 ) — (1,541 ) Other comprehensive income - unrealized loss 85 (232 ) (147 ) Reclassification of realized interest expense on swap agreements 141 545 686 Noncontrolling interest contributions — 85,206 85,206 Noncontrolling interest distributions — (32,805 ) (32,805 ) Employee Long-term Incentive Plan Unit Awards 10,457 — 10,457 Rebalancing adjustment (d) 651 — 651 Balance at December 31, 2017 $ 102,921 $ 545,519 $ 648,440 Balance at January 1, 2016 $ 96,340 $ 324,526 $ 420,866 Distributions declared of $1.16 per Common OP Unit (6,753 ) — (6,753 ) Net income for the period January 1 through December 31, 2016 5,002 56,814 61,816 Conversion of 351,250 Common OP Units to Common Shares (7,892 ) — (7,892 ) Issuance of Common and Preferred OP Units to acquire real estate 31,429 — 31,429 Acquisition of noncontrolling interests (c) — (25,925 ) (25,925 ) Other comprehensive income - unrealized loss (43 ) (289 ) (332 ) Change in control of previously unconsolidated investment — (75,713 ) (75,713 ) Reclassification of realized interest expense on swap agreements 223 374 597 Noncontrolling interest contributions — 295,108 295,108 Noncontrolling interest distributions — (80,769 ) (80,769 ) Employee Long-term Incentive Plan Unit Awards 12,768 — 12,768 Rebalancing adjustment (d) (35,652 ) — (35,652 ) Balance at December 31, 2016 $ 95,422 $ 494,126 $ 589,548 __________ (a) Noncontrolling interests in the Operating Partnership are comprised of (i) the limited partners’ 3,328,873 and 3,308,875 Common OP Units at December 31, 2017 and 2016, respectively; (ii) 188 Series A Preferred OP Units at December 31, 2017 and 2016; (iii) 136,593 and 141,593 Series C Preferred OP Units at December 31, 2017 and 2016, respectively; and (iv) 2,274,147 and 1,997,099 LTIP units as of December 31, 2017 and 2016, respectively, as discussed in Share Incentive Plan ( Note 13 ). Distributions declared for Preferred OP Units are reflected in net income in the table above. (b) Noncontrolling interests in partially-owned affiliates comprise third-party interests in Funds II, III, IV and V, and Mervyns I and II, and six other subsidiaries. (c) During the first quarter of 2016, the Company acquired an additional 8.3% interest in Fund II from a limited partner for $18.4 million , giving the Company an aggregate 28.33% interest. Amount in the table above represents the book value of this transaction. (d) Adjustment reflects the difference between the fair value of the consideration received or paid and the book value of the Common Shares, Common OP Units, Preferred OP Units, and LTIP Units involving changes in ownership (the “Rebalancing”). |
Leases (Tables)
Leases (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Leases [Abstract] | |
Schedule of Future Minimum Rental Payments for Operating Leases | The scheduled future minimum (i) rental revenues from rental properties under the terms of all non-cancelable tenant leases, assuming no new or renegotiated leases or option extensions for such premises and (ii) rental payments under the terms of all non-cancelable operating and capital leases in which the Company is the lessee, principally for office space and ground leases, as of December 31, 2017 , are summarized as follows (in thousands): Year Ending December 31, Minimum Rental Revenues Minimum Rental Payments 2018 $ 165,893 $ 4,540 2019 163,576 4,560 2020 149,453 4,356 2021 130,834 4,302 2022 111,958 4,395 Thereafter 514,271 185,014 Total $ 1,235,985 $ 207,167 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Segment Reporting [Abstract] | |
Reconciliation of Certain Segment Information from Segments to Consolidated | The following tables set forth certain segment information for the Company (in thousands): As of or for the Year Ended December 31, 2017 Core Portfolio Funds Structured Financing Unallocated Total Revenues $ 169,975 $ 80,287 $ — $ — $ 250,262 Depreciation and amortization (61,705 ) (43,229 ) — — (104,934 ) Property operating expenses, other operating and real estate taxes (45,349 ) (34,449 ) — — (79,798 ) Impairment charges — (14,455 ) — — (14,455 ) General and administrative expenses — — — (33,756 ) (33,756 ) Operating income 62,921 (11,846 ) — (33,756 ) 17,319 Gain on disposition of properties — 48,886 — — 48,886 Interest income — — 29,143 — 29,143 Equity in earnings of unconsolidated affiliates inclusive of gains on disposition of properties 3,735 19,636 — — 23,371 Interest expense (28,618 ) (30,360 ) — — (58,978 ) Gain on change in control 5,571 — — — 5,571 Income tax provision — — — (1,004 ) (1,004 ) Net income 43,609 26,316 29,143 (34,760 ) 64,308 Net income attributable to noncontrolling interests (1,107 ) (1,731 ) — — (2,838 ) Net income attributable to Acadia $ 42,502 $ 24,585 $ 29,143 $ (34,760 ) $ 61,470 Real estate at cost $ 2,032,485 $ 1,433,997 $ — $ — $ 3,466,482 Total assets $ 2,305,663 $ 1,500,755 $ 153,829 $ — $ 3,960,247 Cash paid for acquisition of real estate $ — $ 200,429 $ — $ — $ 200,429 Cash paid for development and property improvement costs $ 49,339 $ 66,116 $ — $ — $ 115,455 As of or for the Year Ended December 31, 2016 Core Portfolio Funds Structured Financing Unallocated Total Revenues $ 150,211 $ 39,728 $ — $ — $ 189,939 Depreciation and amortization (54,582 ) (15,429 ) — — (70,011 ) Property operating expenses, other operating and real estate taxes (39,598 ) (17,793 ) — — (57,391 ) General and administrative expenses — — — (40,648 ) (40,648 ) Operating income 56,031 6,506 — (40,648 ) 21,889 Gain on disposition of properties — 81,965 — — 81,965 Interest income — — 25,829 — 25,829 Equity in earnings of unconsolidated affiliates inclusive of gains on disposition of properties 3,774 35,675 — — 39,449 Interest expense (27,435 ) (7,210 ) — — (34,645 ) Income tax benefit — — — 105 105 Net income 32,370 116,936 25,829 (40,543 ) 134,592 Net income attributable to noncontrolling interests (3,411 ) (58,405 ) — — (61,816 ) Net income attributable to Acadia $ 28,959 $ 58,531 $ 25,829 $ (40,543 ) $ 72,776 Real estate at cost $ 1,982,763 $ 1,399,237 $ — $ — $ 3,382,000 Total assets $ 2,271,620 $ 1,448,177 $ 276,163 $ — $ 3,995,960 Cash paid for acquisition of real estate $ 323,880 $ 171,764 $ — $ — $ 495,644 Cash paid for development and property improvement costs $ 13,434 $ 136,000 $ — $ — $ 149,434 As of or for the Year Ended December 31, 2015 Core Portfolio Funds Structured Financing Unallocated Total Revenues $ 150,015 $ 49,048 $ — $ — $ 199,063 Depreciation and amortization (46,223 ) (14,528 ) — — (60,751 ) Property operating expenses, other operating and real estate taxes (37,259 ) (21,223 ) — — (58,482 ) Impairment charges (5,000 ) — — — (5,000 ) General and administrative expenses — — — (30,368 ) (30,368 ) Operating income 61,533 13,297 — (30,368 ) 44,462 Gain on disposition of properties — 89,063 — — 89,063 Interest income — — 16,603 — 16,603 Equity in earnings of unconsolidated affiliates inclusive of gains on disposition of properties 1,169 36,161 — — 37,330 Other — — 1,596 — 1,596 Interest expense (27,945 ) (9,352 ) — — (37,297 ) Income tax provision — — — (1,787 ) (1,787 ) Net income 34,757 129,169 18,199 (32,155 ) 149,970 Net income attributable to noncontrolling interests (140 ) (84,122 ) — — (84,262 ) Net income attributable to Acadia $ 34,617 $ 45,047 $ 18,199 $ (32,155 ) $ 65,708 Real estate at cost $ 1,572,681 $ 1,163,602 $ — $ — $ 2,736,283 Total assets $ 1,662,092 $ 1,223,039 $ 147,188 $ — $ 3,032,319 Cash paid for acquisition of real estate $ 181,884 $ 156,816 $ — $ — $ 338,700 Cash paid for development and property improvement costs $ 16,505 $ 147,810 $ — $ — $ 164,315 |
Share Incentive and Other Com43
Share Incentive and Other Compensation (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of Unvested Restricted Shares and LTIP Units | A summary of the status of the Company’s unvested Restricted Shares and LTIP Units is presented below: Unvested Restricted Shares Common Restricted Weighted LTIP Units Weighted Unvested at January 1, 2016 49,899 $ 25.90 1,020,121 $ 23.92 Granted 21,675 33.35 359,484 34.40 Vested (24,886 ) 29.17 (522,680 ) 26.08 Forfeited (189 ) 35.37 (48 ) 35.37 Unvested at December 31, 2016 46,499 27.58 856,877 26.99 Granted 19,442 29.85 310,551 31.80 Vested (23,430 ) 30.47 (257,124 ) 28.27 Forfeited (1,184 ) 32.65 (205 ) 32.49 Unvested at December 31, 2017 41,327 $ 26.92 910,099 $ 28.28 |
Federal Income Taxes (Tables)
Federal Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Schedule of Reconciliation of Net Income to Taxable Income | Reconciliation of GAAP net income attributable to Acadia to taxable income is as follows: Year Ended December 31, (in thousands) 2017 2016 2015 Net income attributable to Acadia $ 61,470 $ 72,776 $ 65,708 Deferred cancellation of indebtedness income 2,050 2,050 2,050 Deferred rental and other income (a) (934 ) 1,610 82 Book/tax difference - depreciation and amortization (a) 21,334 15,189 9,983 Straight-line rent and above- and below-market rent adjustments (a) (10,559 ) (7,882 ) (8,041 ) Book/tax differences - equity-based compensation 5,325 10,307 5,833 Joint venture equity in earnings, net (a) 9,114 (2,011 ) 5,776 Impairment charges and reserves — 769 (714 ) Acquisition costs (a) 1,135 5,116 1,190 Gains (5,181 ) — (760 ) Book/tax differences - miscellaneous 930 (4,924 ) 2,573 Taxable income $ 84,684 $ 93,000 $ 83,680 Distributions declared $ 87,848 $ 91,053 $ 84,683 __________ (a) Adjustments from certain subsidiaries and affiliates, which are consolidated for financial reporting but not for tax reporting, are included in the reconciliation item "Joint venture equity in earnings, net." |
Schedule of Tax Status of Dividends | The Company has determined that the cash distributed to the shareholders for the periods presented is characterized as follows for Federal income tax purposes: Year Ended December 31, 2017 2016 2015 Per Share % Per Share % Per Share % Ordinary income $ 0.82 78 % $ 0.77 66 % $ 0.83 68 % Qualified dividend — — % — — % — — % Capital gain 0.23 22 % 0.39 34 % 0.39 32 % Total $ 1.05 100 % $ 1.16 100 % $ 1.22 100 % |
Schedule of TRS Income and Provision for Income Taxes | Income taxes have been provided for using the liability method as required by ASC Topic 740, “Income Taxes.” The Company’s TRS income and provision for income taxes associated with the TRS for the periods presented are summarized as follows (in thousands): Year Ended December 31, 2017 2016 2015 TRS income (loss) before income taxes $ (3,604 ) $ (1,583 ) $ 1,008 (Provision) benefit for income taxes: Federal (982 ) 378 (526 ) State and local 423 97 (134 ) TRS net income (loss) before noncontrolling interests (4,163 ) (1,108 ) 348 Noncontrolling interests 8 (9 ) (208 ) TRS net income (loss) $ (4,155 ) $ (1,117 ) $ 140 |
Schedule of Effective Income Tax Rate Reconciliation | The income tax provision for the Company differs from the amount computed by applying the statutory Federal income tax rate to income before income taxes as follows. Amounts are not adjusted for temporary book/tax differences (in thousands): Year Ended December 31, 2017 2016 2015 Federal tax provision (benefit) at statutory tax rate $ (1,225 ) $ (538 ) $ 343 TRS state and local taxes, net of Federal benefit (190 ) (84 ) 53 Tax effect of: Permanent differences, net 1,131 1,663 396 Prior year (over) under-accrual, net (1,541 ) — 938 Effect of Tax Cuts and Jobs Act 1,982 — — Other 404 (1,516 ) (131 ) REIT state and local income and franchise taxes 443 370 188 Total provision (benefit) for income taxes $ 1,004 $ (105 ) $ 1,787 |
Earnings Per Common Share (Tabl
Earnings Per Common Share (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted | Year Ended December 31, (dollars in thousands) 2017 2016 2015 Numerator: Net income attributable to Acadia $ 61,470 $ 72,776 $ 65,708 Less: net income attributable to participating securities (642 ) (793 ) (927 ) Income from continuing operations net of income $ 60,828 $ 71,983 $ 64,781 Denominator: Weighted average shares for basic earnings per share 83,682,789 76,231,000 68,851,083 Effect of dilutive securities: Employee unvested restricted shares 2,682 12,550 18,556 Denominator for diluted earnings per share 83,685,471 76,243,550 68,869,639 Basic and diluted earnings per Common Share from $ 0.73 $ 0.94 $ 0.94 Anti-Dilutive Shares Excluded from Denominator: Series A Preferred OP Units 188 188 188 Series A Preferred OP Units - Common share equivalent 25,067 25,067 25,067 Series C Preferred OP Units 136,593 141,593 — Series C Preferred OP Units - Common share equivalent 479,978 410,207 — |
Summary of Quarterly Financia46
Summary of Quarterly Financial Information (Unaudited) (Tables) | 12 Months Ended |
Dec. 31, 2017 | |
Quarterly Financial Information Disclosure [Abstract] | |
Schedule of Quarterly Financial Information | The quarterly results of operations of the Company for the years ended December 31, 2017 and 2016 are as follows (in thousands, except per share amounts): Three Months Ended (a,b,c,d) March 31, 2017 June 30, 2017 September 30, 2017 December 31, 2017 Revenues $ 61,999 $ 59,504 $ 62,678 $ 66,081 Net income 19,971 6,108 13,285 24,944 Net (income) loss attributable to (4,340 ) 5,952 (418 ) (4,032 ) Net income attributable to Acadia 15,631 12,060 12,867 20,912 Earnings per share attributable to Acadia: Basic $ 0.18 $ 0.14 $ 0.15 $ 0.25 Diluted 0.18 0.14 0.15 0.25 Weighted average number of shares: Basic 83,635 83,662 83,700 83,733 Diluted 83,646 83,662 83,700 83,733 Cash dividends declared per Common Share $ 0.26 $ 0.26 $ 0.26 $ 0.27 __________ (a) The three months ended March 31, 2017 includes the Company’s $2.7 million proportionate share of aggregate gains of $14.5 million on the sales of two unconsolidated properties ( Note 4 ). (b) The three months ended June 30, 2017 includes the Company’s $0.8 million proportionate share of a $3.3 million gain on sale of an unconsolidated property ( Note 4 ). (c) The three months ended September 30, 2017 includes an aggregate $13.0 million gain on the sales of two consolidated properties ( Note 2 ), of which $10.7 million was attributable to noncontrolling interests as well as an impairment charge of $3.8 million , inclusive of an amount attributable to a noncontrolling interest of $2.7 million ( Note 8 ). (d) The three months ended December 31, 2017 includes a $5.6 million gain on change in control of interests ( Note 4 ), an aggregate $35.9 million gain on the sales of three consolidated properties ( Note 2 ), of which $26.7 million was attributable to noncontrolling interests; and an impairment charge of $10.6 million , of which $7.6 million was attributable to noncontrolling interests ( Note 8 ). Three Months Ended (a, b, c, d) March 31, 2016 June 30, 2016 September 30, 2016 December 31, 2016 Revenues $ 48,045 $ 43,918 $ 43,855 $ 54,121 Net income 73,875 26,155 326 34,236 Net (income) loss attributable to (44,950 ) (8,237 ) 5,786 (14,415 ) Net income attributable to Acadia 28,925 17,918 6,112 19,821 Earnings per share attributable to Acadia: Basic $ 0.40 $ 0.24 $ 0.08 $ 0.24 Diluted 0.40 0.24 0.08 0.24 Weighted average number of shares: Basic 70,756 72,896 78,449 82,728 Diluted 71,215 72,896 78,624 82,728 Cash dividends declared per Common Share $ 0.25 $ 0.25 $ 0.25 $ 0.41 __________ (a) The three months ended March 31, 2016 includes Fund III's $65.4 million gain on sale of its 65% consolidated interest in Cortlandt Town Center of which $49.4 million was attributable to noncontrolling interests ( Note 2 ). (b) The three months ended June 30, 2016 includes a $16.6 million gain on sale of Fund III's consolidated Heritage Shops property of which $12.5 million was attributable to noncontrolling interests ( Note 2 ). (c) The three months ended June 30, 2016, September 30, 2016 and December 31, 2016 reflect the impact of the de-consolidation of the Company's investment in the Brandywine portfolio, which was effective May 1, 2016 ( Note 4 ). (d) The three months ended December 31, 2016 reflect the impact of an out-of-period adjustment resulting in a net decrease to net income of $4.2 million , of which $1.6 million was attributable to noncontrolling interests ( Note 1 ). |
Organization, Basis of Presen47
Organization, Basis of Presentation and Summary of Significant Accounting Policies - Narrative (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017USD ($)property | Sep. 30, 2017USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2016USD ($) | Sep. 30, 2016USD ($) | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($)segmentproperty | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Number of reportable segments | segment | 3 | ||||||||||
Rental income | $ 198,941 | $ 152,814 | $ 158,632 | ||||||||
Depreciation and amortization | 104,934 | 70,011 | 60,751 | ||||||||
Interest expense | 58,978 | 34,645 | 37,297 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 23,371 | 39,449 | 37,330 | ||||||||
Net income (loss) | $ 24,944 | $ 13,285 | $ 6,108 | $ 19,971 | $ 34,236 | $ 326 | $ 26,155 | $ 73,875 | 64,308 | 134,592 | 149,970 |
Net loss (income) attributable to noncontrolling interests | 4,032 | $ 418 | $ (5,952) | $ 4,340 | 14,415 | $ (5,786) | $ 8,237 | $ 44,950 | 2,838 | 61,816 | 84,262 |
Additional paid-in capital | 1,596,514 | 1,594,926 | 1,596,514 | 1,594,926 | |||||||
Noncontrolling interests | 648,440 | 589,548 | 648,440 | 589,548 | |||||||
Deferred rent receivables | 37,300 | 34,900 | 37,300 | 34,900 | |||||||
Allowance for doubtful accounts receivable | 5,900 | 5,700 | 5,900 | 5,700 | |||||||
Adjustment to deferred tax assets | 2,000 | ||||||||||
Lease future payment obligation | 207,167 | 207,167 | |||||||||
Capitalized internal leasing costs | $ 1,000 | 1,100 | 1,000 | 1,100 | 1,400 | ||||||
Net Cash Provided by (Used in) Investing Activities | 10,082 | (610,970) | (354,503) | ||||||||
Acquisition related costs | 2,100 | 8,200 | |||||||||
Net Cash Provided by (Used in) Operating Activities | $ 119,833 | $ 111,760 | 113,598 | ||||||||
Buildings | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Property, plant and equipment, useful life | 40 years | ||||||||||
Building Improvements | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Property, plant and equipment, useful life | 15 years | ||||||||||
Furniture and fixtures | Minimum | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Property, plant and equipment, useful life | 5 years | ||||||||||
Furniture and fixtures | Maximum | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Property, plant and equipment, useful life | 20 years | ||||||||||
Operating Partnership, as General Partner or Managing Member | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Equity interest held by Operating Partnership | 95.00% | 95.00% | |||||||||
Remaining funds rate of distribution to operating partnership (in percent) | 20.00% | 20.00% | |||||||||
Equity in earnings (losses) of unconsolidated affiliates | $ 23,371 | $ 39,449 | 37,330 | ||||||||
Institutional Investors | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Remaining funds rate of distribution to all partners (in percent) | 80.00% | 80.00% | |||||||||
Restatement Adjustment | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Rental income | (2,100) | ||||||||||
Depreciation and amortization | 1,700 | ||||||||||
Interest expense | 700 | ||||||||||
Equity in earnings (losses) of unconsolidated affiliates | 200 | ||||||||||
Net income (loss) | (4,200) | (4,200) | |||||||||
Net loss (income) attributable to noncontrolling interests | (1,600) | (1,600) | |||||||||
Additional paid-in capital | 35,700 | 35,700 | 31,800 | ||||||||
Noncontrolling interests | $ (35,700) | (35,700) | $ (31,800) | ||||||||
Pro Forma | Accounting Standards Update 2016-15 | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Net Cash Provided by (Used in) Investing Activities | $ 6,300 | 0 | |||||||||
Net Cash Provided by (Used in) Operating Activities | $ (6,300) | 0 | |||||||||
Core Portfolio | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Number of retail properties | property | 118 | 118 | |||||||||
Properties owned percentage | 100.00% | 100.00% | |||||||||
Acquisition related costs | $ 1,200 | 5,500 | |||||||||
Opportunity Funds | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Number of retail properties | property | 58 | 58 | |||||||||
Core Portfolio and Opportunity Funds | |||||||||||
Organization, Consolidation and Presentation of Financial Statements [Line Items] | |||||||||||
Number of retail properties | property | 176 | 176 | |||||||||
Acquisition related costs | $ 2,100 | $ 8,200 |
Organization, Basis of Presen48
Organization, Basis of Presentation and Summary of Significant Accounting Policies - Schedule of Operating Partnership's Equity Interest (Details) $ in Millions | 12 Months Ended |
Dec. 31, 2017USD ($) | |
Fund II and Mervyns II | |
Variable Interest Entity [Line Items] | |
Operating Partnership Share of Capital | 28.33% |
Capital called | $ 347.1 |
Unfunded Commitment | $ 0 |
Equity Interest Held By Operating Partnership | 28.33% |
Preferred Return | 8.00% |
Total distributions | $ 131.6 |
Fund III | |
Variable Interest Entity [Line Items] | |
Operating Partnership Share of Capital | 24.54% |
Capital called | $ 411.5 |
Unfunded Commitment | $ 38.5 |
Equity Interest Held By Operating Partnership | 24.54% |
Preferred Return | 6.00% |
Total distributions | $ 551.9 |
Fund IV | |
Variable Interest Entity [Line Items] | |
Operating Partnership Share of Capital | 23.12% |
Capital called | $ 412.7 |
Unfunded Commitment | $ 117.3 |
Equity Interest Held By Operating Partnership | 23.12% |
Preferred Return | 6.00% |
Total distributions | $ 131.5 |
Fund V | |
Variable Interest Entity [Line Items] | |
Operating Partnership Share of Capital | 20.10% |
Capital called | $ 45.8 |
Unfunded Commitment | $ 474.2 |
Equity Interest Held By Operating Partnership | 20.10% |
Preferred Return | 6.00% |
Total distributions | $ 0 |
Real Estate - Schedule of Real
Real Estate - Schedule of Real Estate (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Acquisition and Disposition of Properties and Discontinued Operations [Abstract] | ||
Land | $ 658,835 | $ 693,252 |
Buildings and improvements | 2,406,488 | 1,916,288 |
Tenant improvements | 131,850 | 132,220 |
Construction in progress | 18,642 | 19,789 |
Properties under capital lease | 76,965 | 76,965 |
Total | 3,292,780 | 2,838,514 |
Less: Accumulated depreciation | (339,862) | (287,066) |
Operating real estate, net | 2,952,918 | 2,551,448 |
Real estate under development | 173,702 | 543,486 |
Net investments in real estate | $ 3,126,620 | $ 3,094,934 |
Real Estate - Acquisitions and
Real Estate - Acquisitions and Conversions (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Business Acquisition [Line Items] | |||||||||||
Purchase Price | $ 254,532 | $ 756,842 | |||||||||
Debt assumed | 0 | 120,672 | |||||||||
Acquisition related costs | 2,100 | 8,200 | |||||||||
Revenues | $ 66,081 | $ 62,678 | $ 59,504 | $ 61,999 | $ 54,121 | $ 43,855 | $ 43,918 | $ 48,045 | 250,262 | 189,939 | $ 199,063 |
Net loss | $ 24,944 | $ 13,285 | $ 6,108 | $ 19,971 | $ 34,236 | $ 326 | $ 26,155 | $ 73,875 | 64,308 | 134,592 | 149,970 |
Loss per share (in dollars per share) | $ 0.25 | $ 0.15 | $ 0.14 | $ 0.18 | $ 0.24 | $ 0.08 | $ 0.24 | $ 0.40 | |||
Purchase Price Allocation | |||||||||||
Land | $ 48,138 | $ 225,729 | 48,138 | 225,729 | |||||||
Buildings and improvements | 173,576 | 458,525 | 173,576 | 458,525 | |||||||
Other assets | 84 | 3,481 | 84 | 3,481 | |||||||
Acquisition-related intangible assets (in Acquired lease intangibles, net) | 44,269 | 63,606 | 44,269 | 63,606 | |||||||
Acquisition-related intangible liabilities (in Acquired lease intangibles, net) | (11,535) | (72,985) | (11,535) | (72,985) | |||||||
Above and below market debt assumed (included in Mortgages and other notes payable, net) | 0 | (119,601) | 0 | (119,601) | |||||||
Net assets acquired | $ 254,532 | $ 558,755 | 254,532 | 558,755 | |||||||
Consideration | |||||||||||
Cash | 200,429 | 439,546 | |||||||||
Conversion of note receivable | 41,010 | 0 | |||||||||
Debt assumed | 0 | 120,672 | |||||||||
Liabilities assumed | 3,363 | 0 | |||||||||
Existing interest in previously unconsolidated investment | 4,159 | 0 | |||||||||
Change in control of previously unconsolidated investment | 5,571 | 0 | $ 0 | ||||||||
Total Consideration | 254,532 | 558,755 | |||||||||
2017 Acquisitions | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Revenues | 10,200 | ||||||||||
Net loss | $ 3,500 | ||||||||||
Loss per share (in dollars per share) | $ 0.04 | ||||||||||
2016 Acquisitions | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Revenues | 15,300 | ||||||||||
Net loss | $ 4,700 | ||||||||||
Loss per share (in dollars per share) | $ 0.06 | ||||||||||
Core Portfolio and Opportunity Funds | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Acquisition related costs | $ 2,100 | $ 8,200 | |||||||||
Core Portfolio | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Purchase Price | 42,800 | 519,592 | |||||||||
Debt assumed | 0 | 119,209 | |||||||||
Acquisition related costs | 1,200 | 5,500 | |||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | $ 119,209 | |||||||||
Core Portfolio | Market Square Shopping Center | Wilmington, DE | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 42,800 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | 0 | ||||||||||
Core Portfolio | 991 Madison Avenue - New York, NY | New York, NY | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 76,628 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Core Portfolio | 165 Newbury Street - Boston, MA | Boston, MA | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 6,250 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Core Portfolio | Concord & Milwaukee - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 6,000 | ||||||||||
Debt assumed | 2,902 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 2,902 | ||||||||||
Core Portfolio | 151 North State Street - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 30,500 | ||||||||||
Debt assumed | 14,556 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 14,556 | ||||||||||
Core Portfolio | State & Washington - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 70,250 | ||||||||||
Debt assumed | 25,650 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 25,650 | ||||||||||
Core Portfolio | North & Kingsbury - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 34,000 | ||||||||||
Debt assumed | 13,409 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 13,409 | ||||||||||
Core Portfolio | Sullivan Center - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 146,939 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Core Portfolio | California & Armitage - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 9,250 | ||||||||||
Debt assumed | 2,692 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 2,692 | ||||||||||
Core Portfolio | 555 9th Street - San Francisco, CA | San Francisco, CA | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 139,775 | ||||||||||
Debt assumed | 60,000 | ||||||||||
Consideration | |||||||||||
Debt assumed | 60,000 | ||||||||||
Funds Segment | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Acquisition related costs | 900 | 2,700 | |||||||||
Fund IV | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Purchase Price | 44,492 | 237,250 | |||||||||
Debt assumed | 0 | 1,463 | |||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | $ 1,463 | |||||||||
Fund IV | Lincoln Place - Fairview Heights, IL | Fairview Heights, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 35,350 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Shaw's Plaza Waterville, ME | Windham, ME | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 9,142 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | 0 | ||||||||||
Fund IV | Shaw's Plaza Waterville, ME | Waterville, ME | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 13,800 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Restaurants at Fort Point - Boston, MA | Boston, MA | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 11,500 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | 1964 Union Street San Francisco, CA | San Francisco, CA | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 90.00% | 90.00% | |||||||||
Purchase Price | $ 2,250 | ||||||||||
Debt assumed | 1,463 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 1,463 | ||||||||||
Fund IV | Wake Forest Crossing - Wake Forest, NC | Wake Forest, NC | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 36,600 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Airport Mall - Bangor, ME | Bangor, ME | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 10,250 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Colonie Plaza - Albany, NY | Albany, NY | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 15,000 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Dauphin Plaza - Harrisburg, PA | Harrisburg, PA | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 16,000 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | JFK Plaza - Waterville, ME | Waterville, ME | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 6,500 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Mayfair Shopping Center - Philadelphia, PA | Philadelphia, PA | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 16,600 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | Wells Plaza - Wells, ME | Wells, ME | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 5,250 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund IV | 717 N Michigan - Chicago, IL | Chicago, IL | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 103,500 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund V | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Purchase Price | 167,240 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund V | Plaza Santa Fe - Santa Fe, NM | Santa Fe, NM | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 35,220 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund V | Hickory Ridge - Hickory, NC | Hickory, NC | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 44,020 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund V | New Towne Plaza - Canton, MI | Canton, MI | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 26,000 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 | ||||||||||
Fund V | Fairlane Green | Allen Park, MI | |||||||||||
Business Acquisition [Line Items] | |||||||||||
Percent Acquired | 100.00% | 100.00% | |||||||||
Purchase Price | $ 62,000 | ||||||||||
Debt assumed | 0 | ||||||||||
Consideration | |||||||||||
Debt assumed | $ 0 |
Real Estate - Dispositions (Det
Real Estate - Dispositions (Details) - Disposal Group, Not Discontinued Operations - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | $ 281,338 | $ 153,750 | |
Gain/(Loss) on Sale | 48,886 | 81,965 | |
STATEMENTS OF INCOME | |||
Rental revenues | 13,021 | 16,946 | $ 31,935 |
Expenses | (18,964) | (13,653) | (27,265) |
Loss on extinguishment of debt | (1,380) | (81) | (111) |
(Loss) income from continuing operations of disposed properties before gain on disposition of properties | (7,323) | 3,212 | 4,559 |
Gain on disposition of properties, net of tax | 48,886 | 81,965 | 89,063 |
Net income attributable to noncontrolling interests | (30,072) | (70,850) | (1,732) |
Net income attributable to Acadia | 11,491 | 14,327 | $ 91,890 |
Fund III | New Hyde Park Shopping Center | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 22,075 | ||
Gain/(Loss) on Sale | 6,433 | ||
Fund III | Cortlandt Towne Center | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 107,250 | ||
Gain/(Loss) on Sale | 65,393 | ||
Fund III | Heritage Shops | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 46,500 | ||
Gain/(Loss) on Sale | $ 16,572 | ||
Fund II | 216th Street | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 30,579 | ||
Gain/(Loss) on Sale | 6,543 | ||
Fund II | City Point Condominium Tower I | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 96,000 | ||
Gain/(Loss) on Sale | (810) | ||
Fund II | 260 E 161th Street | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 105,684 | ||
Gain/(Loss) on Sale | 31,537 | ||
Fund IV | 1151 Third Avenue | |||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | |||
Sale Price | 27,000 | ||
Gain/(Loss) on Sale | $ 5,183 |
Real Estate - Properties Held F
Real Estate - Properties Held For Sale (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | ||||
Dec. 31, 2017USD ($)property | Sep. 30, 2017USD ($) | Dec. 31, 2017USD ($)property | Dec. 31, 2016USD ($)property | Dec. 31, 2015USD ($) | Dec. 31, 2014USD ($) | |
Long Lived Assets Held-for-sale [Line Items] | ||||||
Impairment charges | $ 10,600 | $ 3,800 | $ 14,455 | $ 0 | $ 5,000 | |
Mortgage loans on real estate | $ 153,829 | $ 153,829 | $ 276,163 | 147,188 | $ 102,286 | |
Fund II | ||||||
Long Lived Assets Held-for-sale [Line Items] | ||||||
Number of properties held-for-sale | property | 1 | 1 | 1 | |||
Properties held-for-sale | $ 25,400 | $ 25,400 | $ 21,500 | |||
Mortgage loans on real estate | 25,500 | |||||
Disposal group, held-for-sale | ||||||
Long Lived Assets Held-for-sale [Line Items] | ||||||
Impairment charges | 10,600 | |||||
Properties held for sale net loss | $ 12,000 | $ 800 | $ 0 |
Real Estate - Pro Forma Financi
Real Estate - Pro Forma Financial Information (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Acquisition and Disposition of Properties and Discontinued Operations [Abstract] | |||
Acquisition related costs | $ 2,100 | $ 8,200 | |
Pro forma revenues | 266,485 | 247,843 | $ 243,237 |
Pro forma income from continuing operations | 21,878 | 63,681 | 52,442 |
Pro forma net income attributable to Acadia | $ 64,107 | $ 82,485 | $ 58,232 |
Pro forma basic and diluted earnings per share (in dollars per share) | $ 0.77 | $ 1.02 | $ 0.79 |
Real Estate - Real Estate Under
Real Estate - Real Estate Under Development and Construction in Progress (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017USD ($)property | Dec. 31, 2016property | |
Property, Plant and Equipment [Line Items] | ||
Depreciation and amortization expense related to building under development demolished, Write-offs | $ 2,000 | |
Number of real estate properties | property | 5 | 10 |
Real estate under development, beginning balance | $ 543,486 | |
Transfers In | 102,930 | |
Capitalized Costs | 32,400 | |
Transfers Out | 505,114 | |
Real estate under development, ending balance | $ 173,702 | |
Core Portfolio | ||
Property, Plant and Equipment [Line Items] | ||
Number of real estate properties | property | 2 | 1 |
Real estate under development, beginning balance | $ 3,499 | |
Transfers In | 22,422 | |
Capitalized Costs | 819 | |
Transfers Out | 4,843 | |
Real estate under development, ending balance | $ 21,897 | |
Fund Portfolio | Fund II | ||
Property, Plant and Equipment [Line Items] | ||
Number of real estate properties | property | 0 | 2 |
Real estate under development, beginning balance | $ 443,012 | |
Transfers In | 0 | |
Capitalized Costs | 6,851 | |
Transfers Out | 444,955 | |
Real estate under development, ending balance | $ 4,908 | |
Fund Portfolio | Fund III | ||
Property, Plant and Equipment [Line Items] | ||
Number of real estate properties | property | 2 | 3 |
Real estate under development, beginning balance | $ 50,452 | |
Transfers In | 0 | |
Capitalized Costs | 22,572 | |
Transfers Out | 9,085 | |
Real estate under development, ending balance | $ 63,939 | |
Fund Portfolio | Fund IV | ||
Property, Plant and Equipment [Line Items] | ||
Number of real estate properties | property | 1 | 4 |
Real estate under development, beginning balance | $ 46,523 | |
Transfers In | 80,508 | |
Capitalized Costs | 2,158 | |
Transfers Out | 46,231 | |
Real estate under development, ending balance | $ 82,958 |
Notes Receivable, Net - Schedul
Notes Receivable, Net - Schedule of Notes Receivable (Details) $ in Thousands | Dec. 31, 2017USD ($)debtinstrument | Dec. 31, 2016USD ($) |
Mortgage Loans on Real Estate [Line Items] | ||
Net carrying amount of notes receivable | $ | $ 153,829 | $ 276,163 |
Number of instruments held | debtinstrument | 6 | |
Core Portfolio | ||
Mortgage Loans on Real Estate [Line Items] | ||
Net carrying amount of notes receivable | $ | $ 101,695 | 216,400 |
Number of instruments held | debtinstrument | 3 | |
Core Portfolio | Minimum | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective interest rate | 6.00% | |
Core Portfolio | Maximum | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective interest rate | 8.10% | |
Fund Portfolio | Fund II | ||
Mortgage Loans on Real Estate [Line Items] | ||
Net carrying amount of notes receivable | $ | $ 31,778 | 31,007 |
Number of instruments held | debtinstrument | 1 | |
Effective interest rate | 2.50% | |
Fund Portfolio | Fund III | ||
Mortgage Loans on Real Estate [Line Items] | ||
Net carrying amount of notes receivable | $ | $ 5,106 | 4,506 |
Number of instruments held | debtinstrument | 1 | |
Effective interest rate | 18.00% | |
Fund Portfolio | Fund IV | ||
Mortgage Loans on Real Estate [Line Items] | ||
Net carrying amount of notes receivable | $ | $ 15,250 | $ 24,250 |
Number of instruments held | debtinstrument | 1 | |
Effective interest rate | 15.30% |
Notes Receivable, Net - Narrati
Notes Receivable, Net - Narrative (Details) $ in Thousands | May 01, 2017USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($)propertynote_receivable | Dec. 31, 2015USD ($) |
Mortgage Loans on Real Estate [Line Items] | ||||||
Proceeds from notes receivable | $ 32,000 | $ 42,819 | $ 15,984 | |||
Recovered mortgage amount including accrued interest and fees | 16,800 | |||||
Additional advance | 156,344 | 222,071 | $ 90,234 | |||
Notes receivable, net | 153,829 | 276,163 | ||||
Recovered interest income | $ 1,400 | $ 2,200 | ||||
Nonperforming Financial Instruments | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Proceeds from notes receivable | 12,000 | |||||
Notes receivable, net | 12,000 | |||||
Notes Receivable | Collateralized Note, 9.8% Interest Rate | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Notes receivable, net | $ 47,500 | |||||
Effective interest rate | 9.80% | |||||
Number of properties collateralized | property | 4 | |||||
Notes Receivable | Five Notes Issued in Periods Prior to 2016 | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Proceeds from notes receivable | $ 42,800 | |||||
Notes receivable, net | $ 29,600 | |||||
Number of notes repaid | note_receivable | 5 | |||||
Notes Receivable | First Mortgage Loan, 8.1% Loan, Due 2019 | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Effective interest rate | 8.10% | |||||
Mezzanine Loan | Mezzanine Loan, 15% Loan | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Notes receivable, net | $ 30,900 | |||||
Effective interest rate | 15.00% | |||||
Core Portfolio | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Notes receivable, net | 101,695 | $ 216,400 | ||||
Core Portfolio | Notes Receivable of $10 million | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Additional advance | 10,000 | |||||
Notes receivable, net | $ 20,000 | |||||
Core Portfolio | Note Receivable, Due June 1, 2018 | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Notes receivable, net | $ 15,000 | |||||
Core Portfolio | Notes Receivable | Collateralized Note, 9.8% Interest Rate | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Number of receivables issued | note_receivable | 1 | |||||
Maximum | Core Portfolio | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Effective interest rate | 8.10% | |||||
Market Square | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Notes receivable, net | $ 153,400 | |||||
Market Square | Core Portfolio | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Note receivable exchanged | $ 92,700 | |||||
Note receivable accrued interest | $ 1,800 | |||||
Shopping Center in Windham, ME | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Note receivable exchanged | 9,000 | |||||
Note receivable accrued interest | 100 | |||||
Fund III | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Additional advance | 600 | |||||
Fund II | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Note receivable accrued interest | $ 800 | |||||
Fund IV | Notes Receivable | Collateralized Note, 9.8% Interest Rate | ||||||
Mortgage Loans on Real Estate [Line Items] | ||||||
Number of receivables issued | note_receivable | 3 |
Investments in and Advances t57
Investments in and Advances to Unconsolidated Affiliates - Schedule of Investments (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 |
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 65.00% | ||
Due from related parties | $ 2,415,000 | $ 2,193,000 | |
Other | 556,000 | 957,000 | |
Investments in and advances to unconsolidated affiliates | 302,070,000 | 272,028,000 | |
Distributions in excess of income from, and investments in, unconsolidated affiliates | $ 15,292,000 | 13,691,000 | |
KLA Mervyns LLC | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 10.50% | ||
Equity method investments | $ 0 | 0 | |
Fund III Other Portfolio | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 90.00% | ||
Equity method investments | $ 167,000 | 8,108,000 | |
Self Storage Management | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 95.00% | ||
Equity method investments | $ 206,000 | 241,000 | |
Fund III | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investments | $ 373,000 | 8,349,000 | |
Broughton St. Portfolio Savannah, GA | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 50.00% | ||
Equity method investments | $ 48,335,000 | 54,839,000 | |
Cumulative capital contribution, percentage | 15.00% | ||
Cumulative capital contribution | $ 15,400,000 | 14,500,000 | |
Preferred return percentage | 9.00% | ||
Preferred return | $ 36,800,000 | 45,400,000 | |
Fund IV Other Portfolio | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 90.00% | ||
Equity method investments | $ 20,199,000 | 21,817,000 | |
650 Bald Hill Road | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 90.00% | ||
Equity method investments | $ 13,609,000 | 18,842,000 | |
Fund IV | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investments | 82,143,000 | 95,498,000 | |
Core Portfolio | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investments | $ 216,583,000 | 165,031,000 | |
Core Portfolio | 840 N. Michigan | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 88.43% | ||
Equity method investments | $ 69,846,000 | 74,131,000 | |
Core Portfolio | Renaissance Portfolio | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 20.00% | ||
Equity method investments | $ 35,041,000 | 36,437,000 | |
Core Portfolio | Gotham Plaza | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 49.00% | ||
Equity method investments | $ 29,416,000 | 29,421,000 | |
Core Portfolio | Market Square | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 100.00% | ||
Equity method investments | $ 0 | 5,469,000 | |
Core Portfolio | Town Center | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 61.11% | ||
Equity method investments | $ 78,801,000 | 15,286,000 | |
Core Portfolio | Georgetown Portfolio | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 50.00% | ||
Equity method investments | $ 3,479,000 | 4,287,000 | |
Core Portfolio | Crossroads | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investment, ownership percentage | 49.00% | ||
Distributions in excess of income from, and investments in, unconsolidated affiliates | $ 15,292,000 | $ 13,691,000 |
Investments in and Advances t58
Investments in and Advances to Unconsolidated Affiliates - Core Portfolio (Details) $ in Thousands | Nov. 16, 2017USD ($) | May 01, 2017USD ($) | Jan. 04, 2017USD ($)ft² | Apr. 29, 2016USD ($) | Dec. 31, 2017USD ($)ft² | Dec. 31, 2017USD ($)ft²property | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Mar. 31, 2016 |
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 65.00% | ||||||||
Purchase Price | $ 254,532 | $ 756,842 | |||||||
Notes receivable, net | $ 153,829 | 153,829 | 276,163 | ||||||
Gain on change in control and other | 5,600 | 5,571 | 0 | $ 1,596 | |||||
Core Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Purchase Price | 42,800 | 519,592 | |||||||
Notes receivable, net | 101,695 | 101,695 | 216,400 | ||||||
Equity method investments | $ 216,583 | $ 216,583 | 165,031 | ||||||
Core Portfolio | Crossroads | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 49.00% | 49.00% | |||||||
Square footage of real estate property (in square feet) | ft² | 311,000 | 311,000 | |||||||
Core Portfolio | Georgetown Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 50.00% | 50.00% | |||||||
Square footage of real estate property (in square feet) | ft² | 28,000 | 28,000 | |||||||
Equity method investments | $ 3,479 | $ 3,479 | 4,287 | ||||||
Core Portfolio | Gotham Plaza | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 49.00% | 49.00% | |||||||
Square footage of real estate property (in square feet) | ft² | 123,000 | 123,000 | |||||||
Percentage of voting interests acquired | 49.00% | 49.00% | |||||||
Equity method investments | $ 29,416 | $ 29,416 | 29,421 | ||||||
Core Portfolio | Renaissance Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 20.00% | 20.00% | |||||||
Square footage of real estate property (in square feet) | ft² | 213,000 | 213,000 | |||||||
Percentage of voting interests acquired | 20.00% | ||||||||
Number of businesses acquired | property | 18 | ||||||||
Equity method investments | $ 35,041 | $ 35,041 | $ 36,437 | ||||||
Core Portfolio | Brandywine Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Square footage of real estate property (in square feet) | ft² | 1,000,000 | 1,000,000 | |||||||
Repayments of debt | $ 140,000 | ||||||||
Note receivable exchanged | $ 16,000 | ||||||||
Notes receivable, net | 153,400 | $ 60,700 | $ 60,700 | ||||||
Note receivable accrued interest | $ 300 | ||||||||
Core Portfolio | Town Center | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 22.22% | 61.11% | 61.11% | ||||||
Equity method investment, ownership percentage by third party | 38.89% | 38.89% | 38.89% | ||||||
Equity method investments | $ 61,600 | ||||||||
Gain on equity method investment | $ 34,500 | ||||||||
Core Portfolio | Market Square | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 22.22% | 61.11% | |||||||
Equity method investment, ownership percentage by third party | 38.89% | 38.89% | |||||||
Equity method investments | $ 16,300 | ||||||||
Gain on equity method investment | $ 9,800 | ||||||||
Core Portfolio | Chicago, IL | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Equity method investment, ownership percentage | 88.43% | 88.43% | |||||||
Square footage of real estate property (in square feet) | ft² | 87,000 | 87,000 | |||||||
Core Portfolio | Alexandria, Virginia | Renaissance Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Square footage of real estate property (in square feet) | ft² | 6,200 | ||||||||
Purchase Price | $ 3,000 | ||||||||
Number of businesses acquired | property | 2 | ||||||||
Core Portfolio | Washington D.C. | Renaissance Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Number of businesses acquired | property | 16 | ||||||||
Exchange Transaction One | Core Portfolio | Brandywine Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Note receivable exchanged | $ 16,000 | ||||||||
Note receivable accrued interest | 600 | ||||||||
Exchange Transaction Two | Core Portfolio | Brandywine Portfolio | |||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||
Note receivable exchanged | 60,700 | ||||||||
Note receivable accrued interest | $ 900 |
Investments in and Advances t59
Investments in and Advances to Unconsolidated Affiliates - Fund Investments (Details) | Jun. 30, 2017USD ($) | Feb. 15, 2017USD ($) | Dec. 21, 2016USD ($) | Jan. 28, 2016USD ($) | Jan. 31, 2017USD ($) | Dec. 31, 2017USD ($)propertyproperties | Dec. 21, 2017USD ($)properties | Sep. 30, 2017USD ($)property | Jun. 30, 2017USD ($) | Mar. 31, 2017USD ($)property | Dec. 31, 2017USD ($)propertyproperties | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | Jan. 31, 2018properties |
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Cost method investments | $ 556,000 | $ 556,000 | $ 957,000 | |||||||||||
Equity in earnings (losses) of unconsolidated affiliates | 23,371,000 | 39,449,000 | $ 37,330,000 | |||||||||||
Mervyns I and Mervyns II | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Distribution from equity method investment | 1,100,000 | |||||||||||||
Equity method investments | 0 | 0 | ||||||||||||
Albertson's | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Distribution from cost method investment | 2,400,000 | |||||||||||||
Cost method investments | 0 | 0 | ||||||||||||
Equity in earnings (losses) of unconsolidated affiliates | 2,000,000 | |||||||||||||
Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Equity method investments | 82,143,000 | 82,143,000 | 95,498,000 | |||||||||||
Fund III | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Equity method investments | $ 373,000 | $ 373,000 | $ 8,349,000 | |||||||||||
Broughton St. Portfolio Savannah, GA | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Number of retail properties | properties | 18 | 18 | ||||||||||||
Disposed of by sale | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 35,900,000 | $ 13,000,000 | $ 3,300,000 | $ 14,500,000 | ||||||||||
Number of retail properties | property | 3 | 2 | 2 | 3 | ||||||||||
Disposed of by sale | Cortlandt Towne Center | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Consideration received | $ 57,800,000 | $ 107,300,000 | ||||||||||||
Proceeds from sale of equity method investments | 25,200,000 | |||||||||||||
Gain (loss) on disposal | $ 36,000,000 | $ 65,400,000 | ||||||||||||
Percentage of disposition | 35.00% | 65.00% | ||||||||||||
Disposed of by sale | Cortlandt Towne Center | Mortgages | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Repayments of debt | $ 32,600,000 | |||||||||||||
Disposed of by sale | Partnership Interest | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | 800,000 | $ 2,700,000 | ||||||||||||
Disposed of by sale | Partnership Interest | Cortlandt Towne Center | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 8,800,000 | |||||||||||||
Disposed of by sale | 2819 Kennedy Boulevard | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Consideration received | $ 19,000,000 | |||||||||||||
Proceeds from sale of equity method investments | 10,600,000 | |||||||||||||
Gain (loss) on disposal | 6,300,000 | |||||||||||||
Disposed of by sale | 2819 Kennedy Boulevard | Fund IV | Mortgages | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Repayments of debt | 8,400,000 | |||||||||||||
Disposed of by sale | 2819 Kennedy Boulevard | Affiliated Entity | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | 6,200,000 | |||||||||||||
Disposed of by sale | 2819 Kennedy Boulevard | Partnership Interest | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 1,400,000 | |||||||||||||
Disposed of by sale | Arundel Plaza | Fund III | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Consideration received | $ 28,800,000 | |||||||||||||
Proceeds from sale of equity method investments | 18,800,000 | |||||||||||||
Gain (loss) on disposal | 8,200,000 | |||||||||||||
Disposed of by sale | Arundel Plaza | Fund III | Mortgages | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Repayments of debt | 10,000,000 | |||||||||||||
Disposed of by sale | Arundel Plaza | Affiliated Entity | Fund III | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | 5,300,000 | |||||||||||||
Disposed of by sale | Arundel Plaza | Partnership Interest | Fund III | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 1,300,000 | |||||||||||||
Disposed of by sale | 1701 Belmont Avenue | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Consideration received | $ 5,600,000 | $ 5,600,000 | ||||||||||||
Proceeds from sale of equity method investments | 2,700,000 | |||||||||||||
Disposed of by sale | 1701 Belmont Avenue | Fund IV | Mortgages | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Repayments of debt | 2,900,000 | |||||||||||||
Disposed of by sale | 1701 Belmont Avenue | Affiliated Entity | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 3,300,000 | |||||||||||||
Disposed of by sale | Broughton St. Portfolio Savannah, GA | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Proceeds from sale of equity method investments | $ 11,000,000 | |||||||||||||
Gain (loss) on disposal | $ 1,200,000 | |||||||||||||
Number of retail properties | properties | 5 | |||||||||||||
Disposed of by sale | Broughton St. Portfolio Savannah, GA | Affiliated Entity | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 600,000 | |||||||||||||
Disposed of by sale | Broughton St. Portfolio Savannah, GA | Partnership Interest | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Gain (loss) on disposal | $ 100,000 | |||||||||||||
Subsequent Event | Disposed of by sale | Broughton St. Portfolio Savannah, GA | Fund IV | ||||||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||||||
Number of retail properties | properties | 2 |
Investments in and Advances t60
Investments in and Advances to Unconsolidated Affiliates - Unconsolidated Affiliates (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Combined and Condensed Balance Sheets | |||||||||||
Real estate under development | $ 173,702 | $ 543,486 | $ 173,702 | $ 543,486 | |||||||
Investments in and advances to unconsolidated affiliates | 302,070 | 272,028 | 302,070 | 272,028 | |||||||
Other assets | 214,959 | 192,786 | 214,959 | 192,786 | |||||||
Total assets | 3,960,247 | 3,995,960 | 3,960,247 | 3,995,960 | |||||||
Total liabilities and equity | 3,960,247 | 3,995,960 | 3,960,247 | 3,995,960 | |||||||
Investments in and advances to unconsolidated affiliates, net of Company's share of distributions in excess of income from and investments in unconsolidated affiliates | 286,778 | 258,337 | 286,778 | 258,337 | |||||||
Combined and Condensed Statements of Income | |||||||||||
Total revenues | 66,081 | $ 62,678 | $ 59,504 | $ 61,999 | 54,121 | $ 43,855 | $ 43,918 | $ 48,045 | 250,262 | 189,939 | $ 199,063 |
Operating and other expenses | (232,943) | (168,050) | (154,601) | ||||||||
Depreciation and amortization | (104,934) | (70,011) | (60,751) | ||||||||
Income from continuing operations before gain on disposition of properties | 15,422 | 52,627 | 60,907 | ||||||||
Company’s equity in earnings of unconsolidated affiliates | 23,371 | 39,449 | 37,330 | ||||||||
Equity Method Investee | |||||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||||
Related party revenue | 1,300 | 1,200 | 300 | ||||||||
Expenses, related party | 2,000 | 2,400 | 2,500 | ||||||||
Unconsolidated Affiliates | |||||||||||
Combined and Condensed Balance Sheets | |||||||||||
Rental property, net | 518,900 | 576,505 | 518,900 | 576,505 | |||||||
Real estate under development | 26,681 | 18,884 | 26,681 | 18,884 | |||||||
Investments in and advances to unconsolidated affiliates | 6,853 | 6,853 | 6,853 | 6,853 | |||||||
Other assets | 100,901 | 75,254 | 100,901 | 75,254 | |||||||
Total assets | 653,335 | 677,496 | 653,335 | 677,496 | |||||||
Mortgage notes payable | 405,652 | 407,344 | 405,652 | 407,344 | |||||||
Other liabilities | 61,932 | 30,117 | 61,932 | 30,117 | |||||||
Partners’ equity | 185,751 | 240,035 | 185,751 | 240,035 | |||||||
Total liabilities and equity | 653,335 | 677,496 | 653,335 | 677,496 | |||||||
Company's share of accumulated equity | 185,533 | 191,049 | 185,533 | 191,049 | |||||||
Basis differential | 95,358 | 61,827 | 95,358 | 61,827 | |||||||
Deferred fees, net of portion related to the Company's interest | 3,472 | 3,268 | 3,472 | 3,268 | |||||||
Amounts receivable by the Company | $ 2,415 | $ 2,193 | 2,415 | 2,193 | |||||||
Combined and Condensed Statements of Income | |||||||||||
Total revenues | 83,222 | 84,218 | 43,990 | ||||||||
Operating and other expenses | (24,711) | (25,724) | (13,721) | ||||||||
Interest expense | (18,733) | (16,300) | (9,178) | ||||||||
Depreciation and amortization | (24,192) | (35,432) | (12,154) | ||||||||
Loss on debt extinguishment | (154) | 0 | 0 | ||||||||
Gain (loss) on disposition of properties | 18,957 | (1,340) | 32,623 | ||||||||
Income from continuing operations before gain on disposition of properties | 34,389 | 5,422 | 108,215 | ||||||||
Company’s equity in earnings of unconsolidated affiliates | 0 | 0 | 66,655 | ||||||||
Operating Partnership, as General Partner or Managing Member | |||||||||||
Combined and Condensed Statements of Income | |||||||||||
Company’s share of equity in net income of unconsolidated affiliates | 26,039 | 40,538 | 37,722 | ||||||||
Basis differential amortization | (2,668) | (1,089) | (392) | ||||||||
Company’s equity in earnings of unconsolidated affiliates | $ 23,371 | $ 39,449 | $ 37,330 |
Other Assets, Net and Account61
Other Assets, Net and Accounts Payable and Other Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Other assets, net: | ||
Lease intangibles, net (Note 6) | $ 127,571 | $ 114,584 |
Deferred charges, net | 24,589 | 25,221 |
Prepaid expenses | 16,838 | 14,351 |
Other receivables | 11,356 | 9,514 |
Accrued interest receivable | 11,668 | 9,354 |
Deposits | 6,296 | 4,412 |
Due from seller | 4,300 | 4,300 |
Deferred tax assets | 2,096 | 3,733 |
Derivative financial instruments (Note 8) | 4,402 | 2,921 |
Due from related parties | 1,479 | 1,655 |
Corporate assets | 2,369 | 1,241 |
Income taxes receivable | 1,995 | 1,500 |
Other assets, net | 214,959 | 192,786 |
Deferred charges, net: | ||
Deferred leasing and other costs | 41,020 | 40,728 |
Deferred financing costs | 7,786 | 5,915 |
Deferred costs, gross | 48,806 | 46,643 |
Accumulated amortization | (24,217) | (21,422) |
Deferred charges, net | 24,589 | 25,221 |
Accounts payable and other liabilities: | ||
Lease intangibles, net (Note 6) | 104,478 | 105,028 |
Accounts payable and accrued expenses | 61,420 | 48,290 |
Deferred income | 31,306 | 35,267 |
Tenant security deposits, escrow and other | 10,029 | 14,975 |
Derivative financial instruments (Note 8) | 1,467 | 3,590 |
Income taxes payable | 176 | 1,287 |
Other | 1,176 | 235 |
Accounts payable and other liabilities | $ 210,052 | $ 208,672 |
Lease Intangibles - Schedule of
Lease Intangibles - Schedule of Intangible Assets and Liabilities (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Finite-Lived Intangible Assets [Line Items] | ||
Amortizable Intangible Assets, Gross Carrying Amount | $ 210,607 | $ 173,069 |
Amortizable Intangible Assets, Accumulated Amortization | (83,036) | (58,485) |
Amortizable Intangible Assets, Net Carrying Amount | 127,571 | 114,584 |
Amortizable Intangible Liabilities | ||
Amortizable Intangible Liabilities, Gross Carrying Amount | (147,232) | (137,032) |
Amortizable Intangible Liabilities, Accumulated Amortization | 43,391 | 32,004 |
Amortizable Intangible Liabilities, Net Carrying Amount | (103,841) | (105,028) |
Above-market Ground Lease, Gross | (671) | 0 |
Above-market Ground Lease, Accumulated Amortization | 34 | 0 |
Above-market Ground Lease, Net | (637) | 0 |
Finite-Lived Intangible Liabilities, Gross | (147,903) | (137,032) |
Finite-Lived Intangible Liabilities, Accumulated Amortization | 43,425 | 32,004 |
Finite-Lived Intangible Liabilities, Net | (104,478) | (105,028) |
Below market rents, acquired | $ 10,900 | |
Below market rents acquired, weighted average useful life | 12 years 1 month | |
Above-market ground lease, acquired | $ 700 | |
Above-market ground lease acquired, weighted average useful life | 11 years 6 months | |
In-place lease intangible assets | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortizable Intangible Assets, Gross Carrying Amount | $ 193,821 | 156,420 |
Amortizable Intangible Assets, Accumulated Amortization | (72,749) | (47,827) |
Amortizable Intangible Assets, Net Carrying Amount | 121,072 | 108,593 |
Intangible assets acquired | $ 41,600 | |
Acquired intangible assets, weighted average useful life | 4 years 1 month | |
Above-market rent | ||
Finite-Lived Intangible Assets [Line Items] | ||
Amortizable Intangible Assets, Gross Carrying Amount | $ 16,786 | 16,649 |
Amortizable Intangible Assets, Accumulated Amortization | (10,287) | (10,658) |
Amortizable Intangible Assets, Net Carrying Amount | 6,499 | $ 5,991 |
Intangible assets acquired | $ 2,700 | |
Acquired intangible assets, weighted average useful life | 4 years 9 months |
Lease Intangibles - Scheduled A
Lease Intangibles - Scheduled Amortization (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Acquired Lease Intangibles [Abstract] | ||
Amortizable Intangible Assets, Net Carrying Amount | $ (127,571) | $ (114,584) |
In-place lease intangible assets | ||
Acquired Lease Intangibles [Abstract] | ||
2018, Net Increase In Lease Revenues | 10,005 | |
2019, Net Increase In Lease Revenues | 9,642 | |
2020, Net Increase In Lease Revenues | 8,655 | |
2021, Net Increase In Lease Revenues | 7,503 | |
2022, Net Increase In Lease Revenues | 7,185 | |
Thereafter, Net Increase In Lease Revenues | 54,352 | |
Net Increase In Lease Revenues, Total | 97,342 | |
2018, Increase to Amortization | (29,005) | |
2019, Increase to Amortization | (21,678) | |
2020, Increase to Amortization | (16,797) | |
2021, Increase to Amortization | (12,524) | |
2022, Increase to Amortization | (8,778) | |
Thereafter, Increase to Amortization | (32,290) | |
Amortizable Intangible Assets, Net Carrying Amount | (121,072) | $ (108,593) |
2018, Reduction of Rent Expense | 58 | |
2019, Reduction of Rent Expense | 58 | |
2020, Reduction of Rent Expense | 58 | |
2021, Reduction of Rent Expense | 58 | |
2022, Reduction of Rent Expense | 58 | |
Thereafter, Reduction of Rent Expense | 347 | |
Reduction of Rent Expense, Total | 637 | |
2018, Net Income (Expense) | (18,942) | |
2019, Net Income (Expense) | (11,978) | |
2020, Net Income (Expense) | (8,084) | |
2021, Net Income (Expense) | (4,963) | |
2022, Net Income (Expense) | (1,535) | |
Thereafter, Net Income (Expense) | 22,409 | |
Total, Net Income (Expense) | $ (23,093) |
Debt - Summary of Consolidated
Debt - Summary of Consolidated Indebtedness (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 1,438,386 | $ 1,505,671 |
Mortgage and other notes payable, net | 909,174 | 1,055,728 |
Unsecured notes payable, net | 473,735 | 432,990 |
Unsecured line of credit | 41,500 | 0 |
Net unamortized debt issuance costs | (14,833) | (18,289) |
Unamortized fair market value of assumed debt | 856 | 1,336 |
Total indebtedness | 1,424,409 | 1,488,718 |
Letters of credit, outstanding amount | 19,700 | 11,300 |
Total Debt - Fixed and Effectively Fixed Rate | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 899,650 | 860,486 |
Total Debt - Variable Rate | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 538,736 | 645,185 |
Total Debt - Variable Rate Fixed and Effectively Fixed Rate During Period | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 504,018 | 365,343 |
Variable-rate debt that subject to interest cap agreements | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | 141,100 | 186,600 |
Mortgages | ||
Debt Instrument [Line Items] | ||
Mortgage and other notes payable, net | 909,174 | 1,055,728 |
Net unamortized debt issuance costs | (12,943) | (16,642) |
Unamortized fair market value of assumed debt | $ 856 | 1,336 |
Mortgages | LIBOR | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 3.90% | |
Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Unsecured notes payable, net | $ 473,735 | 432,990 |
Net unamortized debt issuance costs | (1,890) | (1,646) |
Line of Credit | ||
Debt Instrument [Line Items] | ||
Unsecured line of credit | $ 41,500 | 0 |
Core Portfolio | Variable Rate Debt | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.65% | |
Core Portfolio | Variable Rate Debt | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.90% | |
Core Portfolio | Variable Rate Unsecured Term Loans - Swapped | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.30% | |
Core Portfolio | Variable Rate Unsecured Term Loans - Swapped | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.60% | |
Core Portfolio | Mortgages | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 254,022 | 317,125 |
Core Portfolio | Mortgages | Fixed Rate | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 179,870 | $ 234,875 |
Core Portfolio | Mortgages | Fixed Rate | Minimum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 3.88% | 3.88% |
Core Portfolio | Mortgages | Fixed Rate | Maximum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 5.89% | 5.89% |
Core Portfolio | Mortgages | Variable Rate - Swapped | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 74,152 | $ 82,250 |
Core Portfolio | Mortgages | Variable Rate - Swapped | Minimum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 1.71% | 1.71% |
Core Portfolio | Mortgages | Variable Rate - Swapped | Maximum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 3.77% | 3.77% |
Core Portfolio | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 300,000 | $ 300,000 |
Core Portfolio | Unsecured Debt | Unsecured Term Loans | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 0 | $ 51,194 |
Core Portfolio | Unsecured Debt | Unsecured Term Loans | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.30% | 1.30% |
Core Portfolio | Unsecured Debt | Unsecured Term Loans | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.60% | 1.60% |
Core Portfolio | Unsecured Debt | Variable Rate Unsecured Term Loans - Swapped | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 300,000 | $ 248,806 |
Core Portfolio | Unsecured Debt | Variable Rate Unsecured Term Loans - Swapped | Minimum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 1.24% | 1.24% |
Core Portfolio | Unsecured Debt | Variable Rate Unsecured Term Loans - Swapped | Maximum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 3.77% | 3.77% |
Core Portfolio | Line of Credit | Unsecured Line of Credit | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 18,048 | $ 0 |
Core Portfolio | Line of Credit | Unsecured Line of Credit | LIBOR | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.40% | 1.40% |
Core Portfolio | Line of Credit | Unsecured Line of Credit - Swapped | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 23,452 | $ 0 |
Core Portfolio | Line of Credit | Unsecured Line of Credit - Swapped | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 1.24% | |
Core Portfolio | Line of Credit | Unsecured Line of Credit - Swapped | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 3.77% | |
Fund II | Fund Portfolio | Variable Rate Debt | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.39% | |
Fund II | Fund Portfolio | Mortgages | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 224,822 | 412,291 |
Fund II | Fund Portfolio | Mortgages | Fixed Rate | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 205,262 | $ 249,762 |
Fund II | Fund Portfolio | Mortgages | Fixed Rate | Minimum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 1.00% | 1.00% |
Fund II | Fund Portfolio | Mortgages | Fixed Rate | Maximum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 4.75% | 5.80% |
Fund II | Fund Portfolio | Mortgages | Variable Rate - Swapped | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 2.88% | 2.88% |
Long-term debt, gross | $ 19,560 | $ 19,779 |
Fund II | Fund Portfolio | Mortgages | Variable Rate Debt | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 0 | $ 142,750 |
Fund II | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.39% | |
Fund II | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 0.62% | |
Fund II | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 2.50% | |
Fund II | Fund Portfolio | Unsecured Debt | Unsecured Notes Payable | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 31,500 | $ 0 |
Fund II | Fund Portfolio | Unsecured Debt | Unsecured Notes Payable | LIBOR | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.40% | |
Fund III | Fund Portfolio | Variable Rate Debt | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 4.65% | |
Fund III | Fund Portfolio | Variable Rate Debt | Prime Rate | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 0.50% | |
Fund III | Fund Portfolio | Mortgages | Variable Rate Debt | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 65,866 | $ 83,467 |
Fund III | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 4.65% | 4.65% |
Fund III | Fund Portfolio | Mortgages | Variable Rate Debt | Prime Rate | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 0.50% | 0.50% |
Fund IV | Fund Portfolio | Variable Rate Debt | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.70% | |
Fund IV | Fund Portfolio | Variable Rate Debt | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 3.95% | |
Fund IV | Fund Portfolio | Mortgages | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 347,938 | $ 258,151 |
Fund IV | Fund Portfolio | Mortgages | Fixed Rate | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 10,503 | $ 10,503 |
Fund IV | Fund Portfolio | Mortgages | Fixed Rate | Minimum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 3.40% | 3.40% |
Fund IV | Fund Portfolio | Mortgages | Fixed Rate | Maximum | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 4.50% | 4.50% |
Fund IV | Fund Portfolio | Mortgages | Variable Rate - Swapped | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 1.78% | 1.78% |
Long-term debt, gross | $ 86,851 | $ 14,509 |
Fund IV | Fund Portfolio | Mortgages | Variable Rate Debt | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 250,584 | $ 233,139 |
Fund IV | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.70% | 1.70% |
Fund IV | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 3.95% | 3.95% |
Fund IV | Fund Portfolio | Unsecured Debt | Term Loan / Subscription Facility | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 40,825 | $ 134,636 |
Fund IV | Fund Portfolio | Unsecured Debt | Term Loan / Subscription Facility | LIBOR | Minimum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.65% | 1.65% |
Fund IV | Fund Portfolio | Unsecured Debt | Term Loan / Subscription Facility | LIBOR | Maximum | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 2.75% | 2.75% |
Fund V | Unsecured Debt | Subscription Line | LIBOR | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.60% | |
Fund V | Fund Portfolio | Mortgages | Variable Rate Debt | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 28,613 | $ 0 |
Fund V | Fund Portfolio | Mortgages | Variable Rate Debt | LIBOR | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 2.25% | |
Fund V | Fund Portfolio | Unsecured Debt | Subscription Line | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $ 103,300 | $ 0 |
Fund V | Fund Portfolio | Unsecured Debt | Subscription Line | LIBOR | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.60% | 1.60% |
Revolving Credit Facility | Core Portfolio | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Letters of credit, outstanding amount | $ 12,300 | $ 11,300 |
Debt - Mortgage Payable (Detail
Debt - Mortgage Payable (Details) | 12 Months Ended | |
Dec. 31, 2017USD ($)propertyderivativeloan | Dec. 31, 2016USD ($)property | |
Debt Instrument [Line Items] | ||
Number of interest rate derivatives held | derivative | 8 | |
Mortgages | ||
Debt Instrument [Line Items] | ||
Number of mortgage loans | loan | 11 | |
Borrowings, amount | $ 162,900,000 | |
Number of properties collateralized | property | 42 | 39 |
Number of notes repaid | loan | 13 | |
Repayments of debt | $ 280,800,000 | |
Annual principal payment | 1,000,000 | |
Interest Rate Swaps | Mortgages | ||
Debt Instrument [Line Items] | ||
Derivative, notional amount | $ 73,300,000 | |
Weighted average interest rate | 2.11% | |
Core Portfolio | ||
Debt Instrument [Line Items] | ||
Derivative, notional amount | $ 397,607,000 | |
Brandywine Portfolio | Core Portfolio | Mortgages | ||
Debt Instrument [Line Items] | ||
Interest rate, stated percentage | 5.99% | |
Debt default, amount | $ 26,300,000 | $ 26,300,000 |
Debt default interest | 5.00% | |
Interest owner percentage in property | 22.00% | |
Lawsuit damages sought, value | $ 32,100,000 | |
LIBOR | Mortgages | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 3.47% | |
Interest rate, stated percentage | 3.90% |
Debt - Unsecured Notes Payable
Debt - Unsecured Notes Payable (Details) | 12 Months Ended | |
Dec. 31, 2017USD ($)debtinstrument | Dec. 31, 2016USD ($) | |
Debt Instrument [Line Items] | ||
Number of instruments held | debtinstrument | 6 | |
Letters of credit, outstanding amount | $ 19,700,000 | $ 11,300,000 |
Unsecured Notes Payable | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Debt available balance | 70,300,000 | 9,900,000 |
Fund IV | Letter of Credit | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Letters of credit, outstanding amount | 7,400,000 | 0 |
Fund IV | Bridge facility | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | 41,812,000 | |
Long-term line of credit, noncurrent | 40,800,000 | 40,100,000 |
Remaining borrowing capacity | 1,000,000 | 0 |
Fund IV | Subscription Line | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | 21,500,000 | |
Long-term line of credit, noncurrent | 0 | 94,500,000 |
Remaining borrowing capacity | 14,100,000 | $ 5,500,000 |
Fund V | Subscription Line | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | 150,000,000 | |
Long-term line of credit, noncurrent | 103,300,000 | |
Remaining borrowing capacity | 46,700,000 | |
Fund II | Term Loan Maturing In September 2020 | Secured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | 40,000,000 | |
Long-term line of credit, noncurrent | 31,500,000 | |
Remaining borrowing capacity | $ 8,500,000 | |
LIBOR | Fund V | Subscription Line | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.60% | |
LIBOR | Fund II | Term Loan Maturing In September 2020 | Secured Debt | ||
Debt Instrument [Line Items] | ||
Basis spread on variable rate | 1.40% | |
Core Portfolio | ||
Debt Instrument [Line Items] | ||
Number of instruments held | debtinstrument | 3 | |
Core Portfolio | $300 Million Term Loan | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | $ 300,000,000 | |
Core Portfolio | $150 Million Term Loan | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | 150,000,000 | |
Core Portfolio | $50 Million Term Loan | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | $ 50,000,000 | |
Number of instruments held | 3 |
Debt - Unsecured Lines of Credi
Debt - Unsecured Lines of Credit (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Debt Instrument [Line Items] | ||
Letters of credit, outstanding amount | $ 19,700,000 | $ 11,300,000 |
Core Portfolio | Revolving Credit Facility | Unsecured Debt | ||
Debt Instrument [Line Items] | ||
Debt available balance | 96,200,000 | 138,700,000 |
Maximum borrowing capacity | 150,000,000 | |
Credit facility amount outstanding | 41,500,000 | 0 |
Letters of credit, outstanding amount | $ 12,300,000 | $ 11,300,000 |
Debt - Scheduled Principal Repa
Debt - Scheduled Principal Repayments (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Debt Disclosure [Abstract] | ||
2,018 | $ 94,400 | |
2,019 | 213,573 | |
2,020 | 576,379 | |
2,021 | 255,027 | |
2,022 | 98,840 | |
Thereafter | 200,167 | |
Long-term debt and convertible notes payable | 1,438,386 | $ 1,505,671 |
Unamortized fair market value of assumed debt | 856 | 1,336 |
Net unamortized debt issuance costs | (14,833) | (18,289) |
Total indebtedness | $ 1,424,409 | $ 1,488,718 |
Financial Instruments and Fai69
Financial Instruments and Fair Value Measurements - Schedule of Assets and Liabilities on Recurring Basis (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Assets | ||
Derivative financial instruments | $ 4,402 | $ 2,921 |
Liabilities | ||
Derivative financial instruments | 1,467 | 3,590 |
Recurring | Level 1 | ||
Assets | ||
Money Market Funds | 3 | 20,001 |
Derivative financial instruments | 0 | 0 |
Liabilities | ||
Derivative financial instruments | 0 | 0 |
Recurring | Level 2 | ||
Assets | ||
Money Market Funds | 0 | 0 |
Recurring | Level 3 | ||
Assets | ||
Money Market Funds | 0 | 0 |
Derivative financial instruments | 0 | 0 |
Liabilities | ||
Derivative financial instruments | $ 0 | $ 0 |
Financial Instruments and Fai70
Financial Instruments and Fair Value Measurements - Additional Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||
Dec. 31, 2017 | Sep. 30, 2017 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Impairment charges | $ 10,600 | $ 3,800 | $ 14,455 | $ 0 | $ 5,000 |
Nonrecurring | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Borrowings, amount | 26,300 | ||||
Disposal group, held-for-sale | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Impairment charges | $ 10,600 | ||||
Disposal group, held-for-sale | Nonrecurring | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Impairment charges | 5,000 | ||||
Noncontrolling Interests | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Impairment charges | $ 7,600 | $ 2,700 | |||
Noncontrolling Interests | Disposal group, held-for-sale | Nonrecurring | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Impairment charges | $ 1,100 |
Financial Instruments and Fai71
Financial Instruments and Fair Value Measurements - Derivative Financial Instruments (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Derivatives, Fair Value [Line Items] | ||
Fair value, liability derivatives | $ (1,467) | $ (3,590) |
Fair value, asset derivatives | 4,402 | 2,921 |
Core Portfolio | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | 397,607 | |
Fair value, derivatives, net | 2,638 | (609) |
Core Portfolio | Interest Rate Swaps | Other Liabilities | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | 149,036 | |
Fair value, liability derivatives | $ (1,438) | (3,218) |
Core Portfolio | Interest Rate Swaps | Other Liabilities | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 1.38% | |
Core Portfolio | Interest Rate Swaps | Other Liabilities | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 3.77% | |
Core Portfolio | Interest Rate Swaps | Other Assets | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 248,571 | |
Fair value, asset derivatives | $ 4,076 | 2,609 |
Core Portfolio | Interest Rate Swaps | Other Assets | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 1.24% | |
Core Portfolio | Interest Rate Swaps | Other Assets | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 3.77% | |
Fund Portfolio | Fund II | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 49,060 | |
Fair value, derivatives, net | (29) | (228) |
Fund Portfolio | Fund II | Interest Rate Swaps | Other Liabilities | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | 19,560 | |
Fair value, liability derivatives | $ (29) | (228) |
Fund Portfolio | Fund II | Interest Rate Swaps | Other Liabilities | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 2.88% | |
Fund Portfolio | Fund II | Interest Rate Swaps | Other Liabilities | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 2.88% | |
Fund Portfolio | Fund II | Interest Rate Cap | Other Assets | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 29,500 | |
Fair value, asset derivatives | $ 0 | 0 |
Fund Portfolio | Fund II | Interest Rate Cap | Other Assets | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 4.00% | |
Fund Portfolio | Fund II | Interest Rate Cap | Other Assets | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 4.00% | |
Fund Portfolio | Fund III | Interest Rate Cap | Other Assets | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 58,000 | |
Fair value, asset derivatives | $ 14 | 127 |
Fund Portfolio | Fund III | Interest Rate Cap | Other Assets | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 3.00% | |
Fund Portfolio | Fund III | Interest Rate Cap | Other Assets | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 3.00% | |
Fund Portfolio | Fund IV | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 195,751 | |
Fair value, derivatives, net | 312 | 41 |
Fund Portfolio | Fund IV | Interest Rate Swaps | Other Liabilities | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | 0 | |
Fair value, liability derivatives | $ 0 | (144) |
Fund Portfolio | Fund IV | Interest Rate Swaps | Other Liabilities | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 1.78% | |
Fund Portfolio | Fund IV | Interest Rate Swaps | Other Liabilities | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 2.11% | |
Fund Portfolio | Fund IV | Interest Rate Swaps | Other Assets | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 86,851 | |
Fair value, liability derivatives | $ 295 | 0 |
Fund Portfolio | Fund IV | Interest Rate Swaps | Other Assets | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 1.78% | |
Fund Portfolio | Fund IV | Interest Rate Swaps | Other Assets | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 2.11% | |
Fund Portfolio | Fund IV | Interest Rate Cap | Other Assets | ||
Derivatives, Fair Value [Line Items] | ||
Aggregate Notional Amount | $ 108,900 | |
Fair value, asset derivatives | $ 17 | $ 185 |
Fund Portfolio | Fund IV | Interest Rate Cap | Other Assets | Minimum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 3.00% | |
Fund Portfolio | Fund IV | Interest Rate Cap | Other Assets | Maximum | ||
Derivatives, Fair Value [Line Items] | ||
Strike Rate | 3.00% |
Financial Instruments and Fai72
Financial Instruments and Fair Value Measurements - Gain (Loss) from Derivative Instruments (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Derivative Instruments, Gain (Loss) [Line Items] | |||
Amount of (loss) income related to the effective portion recognized in other comprehensive income | $ (5,061) | ||
Cash Flow Hedging | |||
Derivative Instruments, Gain (Loss) [Line Items] | |||
Amount of (loss) income related to the effective portion recognized in other comprehensive income | $ 634 | $ (646) | |
Amount of loss related to the effective portion subsequently reclassified to earnings | 0 | 0 | 0 |
Amount of gain (loss) related to the ineffective portion and amount excluded from effectiveness testing | $ 0 | $ 0 | $ 0 |
Financial Instruments and Fai73
Financial Instruments and Fair Value Measurements - Fair Value by Balance Sheet Grouping (Details) - USD ($) $ in Thousands | Dec. 31, 2017 | Dec. 31, 2016 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Notes receivable, net | $ 153,829 | $ 276,163 |
Mortgage and Other Notes Payable, net | 1,424,409 | 1,488,718 |
Unsecured notes payable and Unsecured line of credit, net | 473,735 | 432,990 |
Carrying Amount | Level 3 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Notes receivable, net | 153,829 | 276,163 |
Mortgage and Other Notes Payable, net | 909,174 | 1,055,728 |
Investment in non-traded equity securities | 411 | 802 |
Carrying Amount | Level 2 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured notes payable and Unsecured line of credit, net | 515,235 | 434,636 |
Estimated Fair Value | Level 3 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Notes receivable, net | 151,712 | 272,052 |
Mortgage and Other Notes Payable, net | 921,891 | 1,077,926 |
Investment in non-traded equity securities | 22,824 | 25,194 |
Estimated Fair Value | Level 2 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Unsecured notes payable and Unsecured line of credit, net | $ 515,330 | $ 435,779 |
Commitments and Contingencies (
Commitments and Contingencies (Details) - USD ($) $ in Millions | Dec. 31, 2017 | Dec. 31, 2016 |
Commitments and Contingencies Disclosure [Abstract] | ||
Contractual obligation | $ 92.2 | $ 85.4 |
Letters of credit, outstanding amount | $ 19.7 | $ 11.3 |
Shareholders' Equity, Noncont75
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income - Common Shares, Share Repurchases and Dividends and Distributions (Details) - USD ($) | Nov. 08, 2017 | Nov. 08, 2016 | Nov. 07, 2016 | Jul. 31, 2016 | Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2001 | May 10, 2017 | May 09, 2017 | Dec. 31, 2014 |
Class of Stock [Line Items] | |||||||||||||||||||
Common shares, authorized (in shares) | 200,000,000 | 100,000,000 | 200,000,000 | 100,000,000 | 200,000,000 | 100,000,000 | |||||||||||||
Authorized amount | $ 20,000,000 | $ 20,000,000 | |||||||||||||||||
Treasury stock, acquired (in shares) | 0 | 0 | 2,100,000 | ||||||||||||||||
Remaining authorized repurchase amount | $ 7,500,000 | $ 7,500,000 | |||||||||||||||||
Distributions declared (in dollars per share) | $ 0.27 | $ 0.26 | $ 0.26 | $ 0.26 | $ 0.41 | $ 0.25 | $ 0.25 | $ 0.25 | $ 1.05 | $ 1.16 | $ 1.22 | ||||||||
ATM Equity Program | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Stock, shares authorized not issued | $ 200,000,000 | ||||||||||||||||||
Restricted Stock | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Restricted stock, shares canceled for tax withholding for share based compensation (in shares) | 4,314 | 3,152 | |||||||||||||||||
LTIP Units and Restricted Stock | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Unit based compensation | $ 8,400,000 | $ 10,900,000 | |||||||||||||||||
Common Shares | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Issuance of common shares, net of issuance costs (in Shares) | 4,830,000 | ||||||||||||||||||
Stock issued during period | $ 175,200,000 | ||||||||||||||||||
Proceeds from issuance of common stock | $ 172,100,000 | ||||||||||||||||||
Common Shares | Forward Sale and Underwritten Public Offering | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Issuance of common shares, net of issuance costs (in Shares) | 3,600,000 | ||||||||||||||||||
Stock issued during period | $ 126,800,000 | ||||||||||||||||||
Proceeds from issuance of common stock | $ 124,500,000 | ||||||||||||||||||
Common Shares | ATM Equity Program | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Issuance of common shares, net of issuance costs (in Shares) | 4,500,000 | ||||||||||||||||||
Stock issued during period | $ 157,600,000 | ||||||||||||||||||
Proceeds from issuance of common stock | 155,700,000 | ||||||||||||||||||
Additional maximum gross proceeds amount | $ 250,000,000 | 250,000,000 | 250,000,000 | ||||||||||||||||
Sale of Stock, remaining value under program | $ 218,000,000 | $ 218,000,000 | |||||||||||||||||
Regular Quarterly Cash Dividend | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Cash dividends declared, period increase (in dollars per share) | $ 0.01 | $ 0.01 | |||||||||||||||||
Distributions declared (in dollars per share) | $ 0.27 | 0.26 | $ 0.25 | ||||||||||||||||
Special Cash Dividend | |||||||||||||||||||
Class of Stock [Line Items] | |||||||||||||||||||
Cash dividends paid (in dollars per share) | $ 0.15 |
Shareholders' Equity, Noncont76
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income - Accumulated Other Comprehensive Income (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
Beginning Balance | $ 2,178,125 | $ 1,521,354 | $ 1,435,957 |
Other comprehensive loss before reclassifications | 634 | (646) | |
Reclassification of realized interest on swap agreements | 3,317 | 4,576 | |
Net current period other comprehensive loss | 3,951 | 3,930 | 463 |
Ending Balance | 2,215,639 | 2,178,125 | 1,521,354 |
AOCI Attributable to Parent | |||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
Beginning Balance | (798) | (4,463) | (4,005) |
Ending Balance | 2,614 | (798) | $ (4,463) |
AOCI Attributable to Noncontrolling Interest | |||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
Net current period other comprehensive loss | $ (539) | $ (265) |
Shareholders' Equity, Noncont77
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income - Noncontrolling Interest (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | $ 589,548 | $ 589,548 | |||||||||
Net income (loss) | $ 24,944 | $ 13,285 | $ 6,108 | $ 19,971 | $ 34,236 | $ 326 | $ 26,155 | $ 73,875 | 64,308 | $ 134,592 | $ 149,970 |
Conversion of Common OP Units to Common Shares by limited partners of the Operating Partnership | 0 | 0 | 0 | ||||||||
Issuance of OP Units to acquire real estate | 31,429 | ||||||||||
Acquisition of noncontrolling interests | (18,379) | (7,970) | |||||||||
Other comprehensive income - unrealized loss on valuation of swap agreements | 634 | (646) | (5,061) | ||||||||
Change in control of previously unconsolidated investment | (75,713) | ||||||||||
Reclassification of realized interest on swap agreements | 3,317 | 4,576 | 5,524 | ||||||||
Noncontrolling interest contributions | 85,206 | 295,108 | 35,489 | ||||||||
Noncontrolling interest distributions | (32,805) | (80,769) | (74,950) | ||||||||
Employee Long-term Incentive Plan Unit Awards | 11,155 | 13,694 | 8,644 | ||||||||
Rebalancing adjustment | 0 | 0 | |||||||||
Balance | $ 648,440 | $ 589,548 | 648,440 | 589,548 | |||||||
Payments to noncontrolling interests | $ 39,942 | $ 105,994 | $ 84,610 | ||||||||
Distributions declared (in dollars per share) | $ 0.27 | $ 0.26 | $ 0.26 | $ 0.26 | $ 0.41 | $ 0.25 | $ 0.25 | $ 0.25 | $ 1.05 | $ 1.16 | $ 1.22 |
Preferred shares converted to common stock (in shares) | 5,000 | 5,000 | |||||||||
Limited partners' capital account, units issued and converted (in shares) | 81,453 | 351,250 | 81,453 | 351,250 | |||||||
Fund II | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Additional ownership interest acquired | 8.30% | ||||||||||
Payments to noncontrolling interests | $ 18,400 | ||||||||||
Equity Interest Held By Operating Partnership | 28.33% | ||||||||||
LTIP Units | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
LTIP units outstanding (in shares) | 2,274,147 | 1,997,099 | 2,274,147 | 1,997,099 | |||||||
Series A Preferred Stock | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Limited partners' capital account, units issued and converted (in shares) | 1,392 | 1,392 | |||||||||
Restatement Adjustment | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | $ (35,700) | $ (31,800) | $ (35,700) | $ (31,800) | |||||||
Net income (loss) | $ (4,200) | (4,200) | |||||||||
Balance | $ (35,700) | $ (35,700) | $ (31,800) | ||||||||
Operating Partnership, as General Partner or Managing Member | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Series A Preferred OP Units (in shares) | 3,328,873 | 3,308,875 | 3,328,873 | 3,308,875 | |||||||
Equity Interest Held By Operating Partnership | 95.00% | 95.00% | |||||||||
Operating Partnership, as General Partner or Managing Member | Series A Preferred Stock | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Series A Preferred OP Units (in shares) | 188 | 188 | 188 | 188 | |||||||
Operating Partnership, as General Partner or Managing Member | Series C Preferred Stock | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Series A Preferred OP Units (in shares) | 136,593 | 141,593 | 136,593 | 141,593 | |||||||
Noncontrolling Interests | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | 589,548 | 420,866 | $ 589,548 | $ 420,866 | |||||||
Distributions declared of $0.78 and $1.16 per Common OP Unit for Years Ended 2017 and 2016, respectively | (6,453) | (6,753) | |||||||||
Net income (loss) | 2,838 | 61,816 | |||||||||
Conversion of Common OP Units to Common Shares by limited partners of the Operating Partnership | (1,541) | (7,892) | (2,451) | ||||||||
Issuance of OP Units to acquire real estate | 31,429 | ||||||||||
Acquisition of noncontrolling interests | (25,925) | (3,561) | |||||||||
Other comprehensive income - unrealized loss on valuation of swap agreements | (147) | (332) | |||||||||
Change in control of previously unconsolidated investment | (75,713) | ||||||||||
Reclassification of realized interest on swap agreements | 686 | 597 | |||||||||
Noncontrolling interest contributions | 85,206 | 295,108 | 35,489 | ||||||||
Noncontrolling interest distributions | (32,805) | (80,769) | (74,950) | ||||||||
Employee Long-term Incentive Plan Unit Awards | 10,457 | 12,768 | 6,723 | ||||||||
Rebalancing adjustment | 651 | (35,652) | |||||||||
Balance | $ 648,440 | $ 589,548 | 648,440 | 589,548 | 420,866 | ||||||
Noncontrolling Interests | Restatement Adjustment | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | 651 | 651 | |||||||||
Noncontrolling Interests | Noncontrolling Interests in Partially-Owned Affiliates | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | 494,126 | 324,526 | 494,126 | 324,526 | |||||||
Distributions declared of $0.78 and $1.16 per Common OP Unit for Years Ended 2017 and 2016, respectively | 0 | 0 | |||||||||
Net income (loss) | (1,321) | 56,814 | |||||||||
Conversion of Common OP Units to Common Shares by limited partners of the Operating Partnership | 0 | 0 | |||||||||
Issuance of OP Units to acquire real estate | 0 | ||||||||||
Acquisition of noncontrolling interests | (25,925) | ||||||||||
Other comprehensive income - unrealized loss on valuation of swap agreements | (232) | (289) | |||||||||
Change in control of previously unconsolidated investment | (75,713) | ||||||||||
Reclassification of realized interest on swap agreements | 545 | 374 | |||||||||
Noncontrolling interest contributions | 85,206 | 295,108 | |||||||||
Noncontrolling interest distributions | (32,805) | (80,769) | |||||||||
Employee Long-term Incentive Plan Unit Awards | 0 | 0 | |||||||||
Rebalancing adjustment | 0 | ||||||||||
Balance | 545,519 | 494,126 | 545,519 | 494,126 | 324,526 | ||||||
Noncontrolling Interests | Noncontrolling Interests in Partially-Owned Affiliates | Restatement Adjustment | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | 0 | 0 | |||||||||
Noncontrolling Interests | Operating Partnership, as General Partner or Managing Member | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | $ 95,422 | $ 96,340 | 95,422 | 96,340 | |||||||
Distributions declared of $0.78 and $1.16 per Common OP Unit for Years Ended 2017 and 2016, respectively | (6,453) | (6,753) | |||||||||
Net income (loss) | 4,159 | 5,002 | |||||||||
Conversion of Common OP Units to Common Shares by limited partners of the Operating Partnership | (1,541) | (7,892) | |||||||||
Issuance of OP Units to acquire real estate | 31,429 | ||||||||||
Acquisition of noncontrolling interests | 0 | ||||||||||
Other comprehensive income - unrealized loss on valuation of swap agreements | 85 | (43) | |||||||||
Change in control of previously unconsolidated investment | 0 | ||||||||||
Reclassification of realized interest on swap agreements | 141 | 223 | |||||||||
Noncontrolling interest contributions | 0 | 0 | |||||||||
Noncontrolling interest distributions | 0 | 0 | |||||||||
Employee Long-term Incentive Plan Unit Awards | 10,457 | 12,768 | |||||||||
Rebalancing adjustment | (35,652) | ||||||||||
Balance | 102,921 | $ 95,422 | 102,921 | $ 95,422 | $ 96,340 | ||||||
Noncontrolling Interests | Operating Partnership, as General Partner or Managing Member | Restatement Adjustment | |||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||||
Balance | $ 651 | $ 651 |
Shareholders' Equity, Noncont78
Shareholders' Equity, Noncontrolling Interests and Other Comprehensive Income - Preferred OP Units (Details) | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2016$ / sharesshares | Dec. 31, 2017USD ($)$ / Unitsshares | Dec. 31, 2016shares | Dec. 31, 1999shares | |
Class of Stock [Line Items] | ||||
Limited partners' capital account, units issued and converted (in shares) | 81,453 | 351,250 | ||
Units converted from Series A Preferred OP Units (in shares) | 185,600 | |||
Denominator for Series A Preferred OP Unit conversion | $ | $ 7.50 | |||
Preferred OP Units | ||||
Class of Stock [Line Items] | ||||
Issuance of common shares, net of issuance costs (in Shares) | 0 | |||
Series C Preferred OP Units | ||||
Class of Stock [Line Items] | ||||
Issuance of common shares, net of issuance costs (in Shares) | 5,000 | |||
Series A Preferred Stock | ||||
Class of Stock [Line Items] | ||||
Issuance of common shares, net of issuance costs (in Shares) | 1,580 | |||
Preferred stock, stated value per unit | $ / Units | 1,000 | |||
Per unit conversion amount, Series A Preferred OP Units (in dollars per unit) | $ / Units | 22.50 | |||
Per unit conversion annual rate, Preferred OP Units | 9.00% | |||
Limited partners' capital account, units issued and converted (in shares) | 1,392 | |||
Common Shares | ||||
Class of Stock [Line Items] | ||||
Issuance of common shares, net of issuance costs (in Shares) | 4,830,000 | |||
Operating Partnership, as General Partner or Managing Member | ||||
Class of Stock [Line Items] | ||||
Preferred OP Units (in shares) | 3,328,873 | 3,308,875 | ||
Operating Partnership, as General Partner or Managing Member | Series A Preferred Stock | ||||
Class of Stock [Line Items] | ||||
Preferred OP Units (in shares) | 188 | 188 | ||
Gotham Plaza | Preferred OP Units | ||||
Class of Stock [Line Items] | ||||
Issuance of common shares, net of issuance costs (in Shares) | 141,593 | |||
Gotham Plaza | Common Shares | ||||
Class of Stock [Line Items] | ||||
Issuance of common shares, net of issuance costs (in Shares) | 442,478 | |||
Share price (in dollars per share) | $ / shares | $ 100 | |||
Preferred quarterly distribution per share price | $ / shares | $ 0.9375 | |||
Number of convertible units if share price falls below $28.80 (in shares) | 3.4722 | |||
Number of convertible units of share price falls above $35.20 (in Shares) | 2.8409 | |||
Minimum | Gotham Plaza | Preferred OP Units | ||||
Class of Stock [Line Items] | ||||
Share price at conversion date | $ / shares | $ 28.80 | |||
Maximum | Gotham Plaza | Preferred OP Units | ||||
Class of Stock [Line Items] | ||||
Share price at conversion date | $ / shares | $ 35.20 |
Leases - Operating Leases (Deta
Leases - Operating Leases (Details) $ in Millions | 12 Months Ended | ||
Dec. 31, 2017USD ($)shopping_center | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
Operating Leased Assets [Line Items] | |||
Number of shopping centers with land leases | shopping_center | 7 | ||
Ground lease expense | $ 1.4 | $ 1.2 | $ 1.7 |
Rent expense capitalized | 0.1 | 0.6 | 0.9 |
Rent expense | $ 1 | $ 1 | $ 1.4 |
Minimum | |||
Operating Leased Assets [Line Items] | |||
Period of lease term | 25 years | ||
Maximum | |||
Operating Leased Assets [Line Items] | |||
Period of lease term | 71 years |
Leases - Capital Leasers (Detai
Leases - Capital Leasers (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Capital Leased Assets [Line Items] | ||
Capital lease obligation | $ 70,611 | $ 70,129 |
991 Madison Avenue New York, NY | ||
Capital Leased Assets [Line Items] | ||
Capital lease term | 49 years | |
Capital lease obligation | $ 76,600 | |
991 Madison Avenue New York, NY | Capital Lease Obligations | ||
Capital Leased Assets [Line Items] | ||
Repayments capital lease obligations | $ 2,500 | $ 1,300 |
Leases - Lease Obligations (Det
Leases - Lease Obligations (Details) $ in Thousands | Dec. 31, 2017USD ($) |
Minimum Rental Revenues | |
2,018 | $ 165,893 |
2,019 | 163,576 |
2,020 | 149,453 |
2,021 | 130,834 |
2,022 | 111,958 |
Thereafter | 514,271 |
Total | 1,235,985 |
Minimum Rental Payments | |
2,018 | 4,540 |
2,019 | 4,560 |
2,020 | 4,356 |
2,021 | 4,302 |
2,022 | 4,395 |
Thereafter | 185,014 |
Total | $ 207,167 |
Segment Reporting (Details)
Segment Reporting (Details) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017USD ($) | Sep. 30, 2017USD ($) | Jun. 30, 2017USD ($) | Mar. 31, 2017USD ($) | Dec. 31, 2016USD ($) | Sep. 30, 2016USD ($) | Jun. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Dec. 31, 2017USD ($)segment | Dec. 31, 2016USD ($) | Dec. 31, 2015USD ($) | |
Segment Reporting Information [Line Items] | |||||||||||
Number of reportable segments | segment | 3 | ||||||||||
Revenues | $ 66,081 | $ 62,678 | $ 59,504 | $ 61,999 | $ 54,121 | $ 43,855 | $ 43,918 | $ 48,045 | $ 250,262 | $ 189,939 | $ 199,063 |
Depreciation and amortization | (104,934) | (70,011) | (60,751) | ||||||||
Property operating expenses, other operating and real estate taxes | (79,798) | (57,391) | (58,482) | ||||||||
Impairment charges | (10,600) | (3,800) | (14,455) | 0 | (5,000) | ||||||
General and administrative expenses | (33,756) | (40,648) | (30,368) | ||||||||
Operating income | 17,319 | 21,889 | 44,462 | ||||||||
Gain on disposition of properties | 48,886 | 81,965 | 89,063 | ||||||||
Interest income | 29,143 | 25,829 | 16,603 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 23,371 | 39,449 | 37,330 | ||||||||
Other | 1,596 | ||||||||||
Interest expense | (58,978) | (34,645) | (37,297) | ||||||||
Gain on change in control | 5,571 | 0 | 0 | ||||||||
Income tax (provision) benefit | (1,004) | 105 | (1,787) | ||||||||
Net income | 24,944 | 13,285 | 6,108 | 19,971 | 34,236 | 326 | 26,155 | 73,875 | 64,308 | 134,592 | 149,970 |
Net income attributable to noncontrolling interests | (4,032) | (418) | 5,952 | (4,340) | (14,415) | 5,786 | (8,237) | (44,950) | (2,838) | (61,816) | (84,262) |
Net income attributable to Acadia | 20,912 | $ 12,867 | $ 12,060 | $ 15,631 | 19,821 | $ 6,112 | $ 17,918 | $ 28,925 | 61,470 | 72,776 | 65,708 |
Real estate at cost | 3,466,482 | 3,382,000 | 3,466,482 | 3,382,000 | 2,736,283 | ||||||
Total assets | 3,960,247 | 3,995,960 | 3,960,247 | 3,995,960 | 3,032,319 | ||||||
Cash paid for acquisition of real estate | 200,429 | 495,644 | 338,700 | ||||||||
Cash paid for development and property improvement costs | 115,455 | 149,434 | 164,315 | ||||||||
Operating segments | Core Portfolio | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Revenues | 169,975 | 150,211 | 150,015 | ||||||||
Depreciation and amortization | (61,705) | (54,582) | (46,223) | ||||||||
Property operating expenses, other operating and real estate taxes | (45,349) | (39,598) | (37,259) | ||||||||
Impairment charges | 0 | (5,000) | |||||||||
General and administrative expenses | 0 | 0 | 0 | ||||||||
Operating income | 62,921 | 56,031 | 61,533 | ||||||||
Gain on disposition of properties | 0 | 0 | 0 | ||||||||
Interest income | 0 | 0 | 0 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 3,735 | 3,774 | 1,169 | ||||||||
Other | 0 | ||||||||||
Interest expense | (28,618) | (27,435) | (27,945) | ||||||||
Gain on change in control | 5,571 | ||||||||||
Income tax (provision) benefit | 0 | 0 | 0 | ||||||||
Net income | 43,609 | 32,370 | 34,757 | ||||||||
Net income attributable to noncontrolling interests | (1,107) | (3,411) | (140) | ||||||||
Net income attributable to Acadia | 42,502 | 28,959 | 34,617 | ||||||||
Real estate at cost | 2,032,485 | 1,982,763 | 2,032,485 | 1,982,763 | 1,572,681 | ||||||
Total assets | 2,305,663 | 2,271,620 | 2,305,663 | 2,271,620 | 1,662,092 | ||||||
Cash paid for acquisition of real estate | 0 | 323,880 | 181,884 | ||||||||
Cash paid for development and property improvement costs | 49,339 | 13,434 | 16,505 | ||||||||
Operating segments | Funds | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Revenues | 80,287 | 39,728 | 49,048 | ||||||||
Depreciation and amortization | (43,229) | (15,429) | (14,528) | ||||||||
Property operating expenses, other operating and real estate taxes | (34,449) | (17,793) | (21,223) | ||||||||
Impairment charges | (14,455) | 0 | |||||||||
General and administrative expenses | 0 | 0 | 0 | ||||||||
Operating income | (11,846) | 6,506 | 13,297 | ||||||||
Gain on disposition of properties | 48,886 | 81,965 | 89,063 | ||||||||
Interest income | 0 | 0 | 0 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 19,636 | 35,675 | 36,161 | ||||||||
Other | 0 | ||||||||||
Interest expense | (30,360) | (7,210) | (9,352) | ||||||||
Gain on change in control | 0 | ||||||||||
Income tax (provision) benefit | 0 | 0 | 0 | ||||||||
Net income | 26,316 | 116,936 | 129,169 | ||||||||
Net income attributable to noncontrolling interests | (1,731) | (58,405) | (84,122) | ||||||||
Net income attributable to Acadia | 24,585 | 58,531 | 45,047 | ||||||||
Real estate at cost | 1,433,997 | 1,399,237 | 1,433,997 | 1,399,237 | 1,163,602 | ||||||
Total assets | 1,500,755 | 1,448,177 | 1,500,755 | 1,448,177 | 1,223,039 | ||||||
Cash paid for acquisition of real estate | 200,429 | 171,764 | 156,816 | ||||||||
Cash paid for development and property improvement costs | 66,116 | 136,000 | 147,810 | ||||||||
Operating segments | Structured Financing | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Revenues | 0 | 0 | 0 | ||||||||
Depreciation and amortization | 0 | 0 | 0 | ||||||||
Property operating expenses, other operating and real estate taxes | 0 | 0 | 0 | ||||||||
Impairment charges | 0 | 0 | |||||||||
General and administrative expenses | 0 | 0 | 0 | ||||||||
Operating income | 0 | 0 | 0 | ||||||||
Gain on disposition of properties | 0 | 0 | 0 | ||||||||
Interest income | 29,143 | 25,829 | 16,603 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 0 | 0 | 0 | ||||||||
Other | 1,596 | ||||||||||
Interest expense | 0 | 0 | 0 | ||||||||
Gain on change in control | 0 | ||||||||||
Income tax (provision) benefit | 0 | 0 | 0 | ||||||||
Net income | 29,143 | 25,829 | 18,199 | ||||||||
Net income attributable to noncontrolling interests | 0 | 0 | 0 | ||||||||
Net income attributable to Acadia | 29,143 | 25,829 | 18,199 | ||||||||
Real estate at cost | 0 | 0 | 0 | 0 | 0 | ||||||
Total assets | 153,829 | 276,163 | 153,829 | 276,163 | 147,188 | ||||||
Cash paid for acquisition of real estate | 0 | 0 | 0 | ||||||||
Cash paid for development and property improvement costs | 0 | 0 | 0 | ||||||||
Unallocated | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Revenues | 0 | 0 | 0 | ||||||||
Depreciation and amortization | 0 | 0 | 0 | ||||||||
Property operating expenses, other operating and real estate taxes | 0 | 0 | 0 | ||||||||
Impairment charges | 0 | 0 | |||||||||
General and administrative expenses | (33,756) | (40,648) | (30,368) | ||||||||
Operating income | (33,756) | (40,648) | (30,368) | ||||||||
Gain on disposition of properties | 0 | 0 | 0 | ||||||||
Interest income | 0 | 0 | 0 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 0 | 0 | 0 | ||||||||
Other | 0 | ||||||||||
Interest expense | 0 | 0 | 0 | ||||||||
Gain on change in control | 0 | ||||||||||
Income tax (provision) benefit | (1,004) | 105 | (1,787) | ||||||||
Net income | (34,760) | (40,543) | (32,155) | ||||||||
Net income attributable to noncontrolling interests | 0 | 0 | 0 | ||||||||
Net income attributable to Acadia | (34,760) | (40,543) | (32,155) | ||||||||
Real estate at cost | 0 | 0 | 0 | 0 | 0 | ||||||
Total assets | $ 0 | $ 0 | 0 | 0 | 0 | ||||||
Cash paid for acquisition of real estate | 0 | 0 | 0 | ||||||||
Cash paid for development and property improvement costs | $ 0 | $ 0 | $ 0 |
Share Incentive and Other Com83
Share Incentive and Other Compensation - Narrative (Details) - USD ($) $ / shares in Units, $ in Millions | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2009 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Compensation expense | $ 0.2 | $ 0.2 | |
Trustee fees | 1.2 | 1.1 | |
Total unrecognized compensation cost related to nonvested awards | $ 14.3 | ||
Weighted-average period over which cost is expected to be recognized | 2 years 2 months | ||
LTIP Units | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Total fair value of shares that vested | $ 7.3 | 13.6 | |
Restricted Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Total fair value of shares that vested | 0.7 | 0.7 | |
LTIP Units and Restricted Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Total value of restricted shares and LTIP units as of the grant date | 9.5 | ||
Compensation expense | 7.3 | 2.2 | |
Unit based compensation | $ 8.4 | $ 10.9 | |
Weighted average grant date fair value, grants (in dollars per share) | $ 31.69 | $ 34.34 | |
Officers and Employees | Second Amended 2016 Plan | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Number of shares authorized | 1,756,317 | ||
Officer | LTIP Units | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares issued during period, share-based compensation, net of forfeitures | 306,635 | ||
Officer | Restricted Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares issued during period, share-based compensation, net of forfeitures | 7,628 | ||
Trustee | LTIP Units | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares issued during period, share-based compensation, net of forfeitures | 11,105 | ||
Trustee | LTIP Units | Tranche 1 | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares issued during period, share-based compensation, net of forfeitures | 5,805 | ||
Trustee | LTIP Units | Tranche 2 | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares issued during period, share-based compensation, net of forfeitures | 5,300 | ||
Senior Executives | Long Term Investment Alignment Program | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Max percentage of future fund III promote that may be awarded to senior executives | 25.00% | ||
General and Administrative Expense | LTIP Units and Restricted Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Unit based compensation | $ 8.4 | $ 10.9 | |
Trustee | Restricted Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Shares issued during period, share-based compensation, net of forfeitures | 11,814 | ||
Shares granted to trustees for trustee fees vesting on one year anniversary of grant date | 3,864 | ||
Shares granted to trustees for trustee fees begin vesting on two year anniversary of grant date | 7,950 | ||
Trustee | LTIP Units and Restricted Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Award vesting period | 3 years | ||
Annual vesting rate of shares granted to trustees that begin vesting on the second anniversary of grant date | 33.00% | ||
Fund III | Long Term Investment Alignment Program | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Compensation expense | $ 0.6 | $ 5 | |
Fund III | Senior Executives | Long Term Investment Alignment Program | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Percentage of promote awarded as share based compensation award | 25.00% | ||
Fund IV | Senior Executives | Long Term Investment Alignment Program | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Percentage of promote awarded as share based compensation award | 14.40% |
Share Incentive and Other Com84
Share Incentive and Other Compensation - Schedule of Unvested Shares and LTIP Units (Details) - $ / shares | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Restricted Stock | ||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | ||
Shares unvested, Beginning of period (in shares) | 46,499 | 49,899 |
Shares granted (in shares) | 19,442 | 21,675 |
Shares vested (in shares) | (23,430) | (24,886) |
Shares forfeited (in shares) | (1,184) | (189) |
Shares unvested, End of period (in shares) | 41,327 | 46,499 |
Weighted Grant-Date Fair Value | ||
Shares unvested, Weighted average grant date fair value, Beginning of period (in dollars per share) | $ 27.58 | $ 25.90 |
Shares granted, Weighted average grant date fair value (in dollars per share) | 29.85 | 33.35 |
Shares vested, Weighted average grant date fair value (in dollars per share) | 30.47 | 29.17 |
Shares forfeited, Weighted average grant date fair value (in dollars per share) | 32.65 | 35.37 |
Shares unvested, Weighted average grant date fair value, End of period (in dollars per share) | $ 26.92 | $ 27.58 |
LTIP Units | ||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | ||
Shares unvested, Beginning of period (in shares) | 856,877 | 1,020,121 |
Shares granted (in shares) | 310,551 | 359,484 |
Shares vested (in shares) | (257,124) | (522,680) |
Shares forfeited (in shares) | (205) | (48) |
Shares unvested, End of period (in shares) | 910,099 | 856,877 |
Weighted Grant-Date Fair Value | ||
Shares unvested, Weighted average grant date fair value, Beginning of period (in dollars per share) | $ 26.99 | $ 23.92 |
Shares granted, Weighted average grant date fair value (in dollars per share) | 31.80 | 34.40 |
Shares vested, Weighted average grant date fair value (in dollars per share) | 28.27 | 26.08 |
Shares forfeited, Weighted average grant date fair value (in dollars per share) | 32.49 | 35.37 |
Shares unvested, Weighted average grant date fair value, End of period (in dollars per share) | $ 28.28 | $ 26.99 |
Share Incentive and Other Com85
Share Incentive and Other Compensation - Employee Share Purchase Plan and Deferred Share Plan (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Employee share purchase discount rate | 15.00% | |
Employee share purchase maximum purchase amount | $ 25 | |
Common Shares | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Employee share purchase (in shares) | 4,514 | 4,016 |
Share Incentive and Other Com86
Share Incentive and Other Compensation - Employee 401 (k) Plan (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2017USD ($) | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Employer matching contribution | 50.00% |
Maximum annual contribution per employee | 6.00% |
Maximum employee annual salary contribution | 15.00% |
Maximum employee annual salary contribution amount | $ 18 |
Federal Income Taxes - Reconcil
Federal Income Taxes - Reconciliation of Net Income to Taxable Income (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Tax Disclosure [Abstract] | |||||||||||
Net income attributable to Acadia | $ 20,912 | $ 12,867 | $ 12,060 | $ 15,631 | $ 19,821 | $ 6,112 | $ 17,918 | $ 28,925 | $ 61,470 | $ 72,776 | $ 65,708 |
Deferred cancellation of indebtedness income | 2,050 | 2,050 | 2,050 | ||||||||
Deferred rental and other income | (934) | 1,610 | 82 | ||||||||
Book/tax difference - depreciation and amortization | 21,334 | 15,189 | 9,983 | ||||||||
Straight-line rent and above- and below-market rent adjustments | (10,559) | (7,882) | (8,041) | ||||||||
Book/tax differences - equity-based compensation | 5,325 | 10,307 | 5,833 | ||||||||
Joint venture equity in earnings, net | 9,114 | (2,011) | 5,776 | ||||||||
Impairment charges and reserves | 0 | 769 | (714) | ||||||||
Acquisition costs | 1,135 | 5,116 | 1,190 | ||||||||
Gains | (5,181) | 0 | (760) | ||||||||
Book/tax differences - miscellaneous | 930 | (4,924) | 2,573 | ||||||||
Taxable income | 84,684 | 93,000 | 83,680 | ||||||||
Distributions declared | $ 87,848 | $ 91,053 | $ 84,683 |
Federal Income Taxes - Tax Stat
Federal Income Taxes - Tax Status of Dividends (Details) - $ / shares | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Tax Disclosure [Abstract] | |||||||||||
Ordinary income (in dollars per share) | $ 0.82 | $ 0.77 | $ 0.83 | ||||||||
Qualified dividend (in dollars per share) | 0 | 0 | 0 | ||||||||
Capital gain (in dollars per share) | 0.23 | 0.39 | 0.39 | ||||||||
Total (in dollars per share) | $ 0.27 | $ 0.26 | $ 0.26 | $ 0.26 | $ 0.41 | $ 0.25 | $ 0.25 | $ 0.25 | $ 1.05 | $ 1.16 | $ 1.22 |
Ordinary income | 78.00% | 66.00% | 68.00% | ||||||||
Qualified dividend | 0.00% | 0.00% | 0.00% | ||||||||
Capital gain | 22.00% | 34.00% | 32.00% | ||||||||
Total | 100.00% | 100.00% | 100.00% |
Federal Income Taxes - Income a
Federal Income Taxes - Income and Provision for Income Taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Tax Contingency [Line Items] | |||||||||||
TRS income (loss) before income taxes | $ 16,426 | $ 52,522 | $ 62,694 | ||||||||
(Provision) benefit for income taxes: | |||||||||||
TRS net income (loss) before noncontrolling interests | 61,470 | 72,776 | 65,708 | ||||||||
Noncontrolling interests | $ (4,032) | $ (418) | $ 5,952 | $ (4,340) | $ (14,415) | $ 5,786 | $ (8,237) | $ (44,950) | (2,838) | (61,816) | (84,262) |
Net income | $ 24,944 | $ 13,285 | $ 6,108 | $ 19,971 | $ 34,236 | $ 326 | $ 26,155 | $ 73,875 | 64,308 | 134,592 | 149,970 |
TRS [Member] | |||||||||||
Income Tax Contingency [Line Items] | |||||||||||
TRS income (loss) before income taxes | (3,604) | (1,583) | 1,008 | ||||||||
(Provision) benefit for income taxes: | |||||||||||
Federal | (982) | 378 | (526) | ||||||||
State and local | 423 | 97 | (134) | ||||||||
TRS net income (loss) before noncontrolling interests | (4,163) | (1,108) | 348 | ||||||||
Noncontrolling interests | 8 | (9) | (208) | ||||||||
Net income | $ (4,155) | $ (1,117) | $ 140 |
Federal Income Taxes - Tax Reco
Federal Income Taxes - Tax Reconciliation (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Income Tax Disclosure [Abstract] | |||
Federal tax provision (benefit) at statutory tax rate | $ (1,225) | $ (538) | $ 343 |
TRS state and local taxes, net of Federal benefit | (190) | (84) | 53 |
Permanent differences, net | 1,131 | 1,663 | 396 |
Prior year (over) under-accrual, net | (1,541) | 0 | 938 |
Effect of Tax Cuts and Jobs Act | 1,982 | 0 | 0 |
Other | 404 | (1,516) | (131) |
REIT state and local income and franchise taxes | 443 | 370 | 188 |
Total provision (benefit) for income taxes | $ 1,004 | $ (105) | $ 1,787 |
Federal Income Taxes - Addition
Federal Income Taxes - Additional Information (Details) - USD ($) | Dec. 31, 2017 | Dec. 31, 2016 |
Income Tax Disclosure [Abstract] | ||
Deferred tax assets, additional tax basis in RCP Investments | $ 1,000,000 | $ 1,700,000 |
Deferred tax assets, deferred interest | 0 | 800,000 |
Deferred tax assets, operating loss carryforwards | $ 1,100,000 | $ 1,300,000 |
Earnings Per Common Share (Deta
Earnings Per Common Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017 | Sep. 30, 2017 | Jun. 30, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Numerator: | |||||||||||
Net income attributable to Acadia | $ 61,470 | $ 72,776 | $ 65,708 | ||||||||
Less: net income attributable to participating securities | (642) | (793) | (927) | ||||||||
Income from continuing operations net of income attributable to participating securities | $ 60,828 | $ 71,983 | $ 64,781 | ||||||||
Denominator: | |||||||||||
Weighted average shares for basic earnings per share (in shares) | 83,682,789 | 76,231,000 | 68,851,083 | ||||||||
Effect of dilutive securities: | |||||||||||
Employee unvested restricted shares (in shares) | 2,682 | 12,550 | 18,556 | ||||||||
Denominator for diluted earnings per share (in shares) | 83,733,000 | 83,700,000 | 83,662,000 | 83,646,000 | 82,728,000 | 78,624,000 | 72,896,000 | 71,215,000 | 83,685,471 | 76,243,550 | 68,869,639 |
Basic and diluted earnings per share (in dollars per share) | $ 0.73 | $ 0.94 | $ 0.94 | ||||||||
Series A Preferred OP Units | |||||||||||
Anti-Dilutive Shares Excluded from Denominator: | |||||||||||
Antidilutive securities excluded from computation of earnings per share (in shares) | 188 | 188 | 188 | ||||||||
Series A Preferred OP Units - Common share equivalent | |||||||||||
Anti-Dilutive Shares Excluded from Denominator: | |||||||||||
Antidilutive securities excluded from computation of earnings per share (in shares) | 25,067 | 25,067 | 25,067 | ||||||||
Series C Preferred OP Units | |||||||||||
Anti-Dilutive Shares Excluded from Denominator: | |||||||||||
Antidilutive securities excluded from computation of earnings per share (in shares) | 136,593 | 141,593 | 0 | ||||||||
Series C Preferred OP Units - Common share equivalent | |||||||||||
Anti-Dilutive Shares Excluded from Denominator: | |||||||||||
Antidilutive securities excluded from computation of earnings per share (in shares) | 479,978 | 410,207 | 0 |
Summary of Quarterly Financia93
Summary of Quarterly Financial Information (Unaudited) (Details) $ / shares in Units, $ in Thousands | 3 Months Ended | 12 Months Ended | |||||||||
Dec. 31, 2017USD ($)property$ / sharesshares | Sep. 30, 2017USD ($)property$ / sharesshares | Jun. 30, 2017USD ($)$ / sharesshares | Mar. 31, 2017USD ($)property$ / sharesshares | Dec. 31, 2016USD ($)$ / sharesshares | Sep. 30, 2016USD ($)$ / sharesshares | Jun. 30, 2016USD ($)$ / sharesshares | Mar. 31, 2016USD ($)$ / sharesshares | Dec. 31, 2017USD ($)property$ / sharesshares | Dec. 31, 2016USD ($)$ / sharesshares | Dec. 31, 2015USD ($)$ / sharesshares | |
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Revenue | $ 66,081 | $ 62,678 | $ 59,504 | $ 61,999 | $ 54,121 | $ 43,855 | $ 43,918 | $ 48,045 | $ 250,262 | $ 189,939 | $ 199,063 |
Net income (loss) | 24,944 | 13,285 | 6,108 | 19,971 | 34,236 | 326 | 26,155 | 73,875 | 64,308 | 134,592 | 149,970 |
Net income attributable to noncontrolling interests | (4,032) | (418) | 5,952 | (4,340) | (14,415) | 5,786 | (8,237) | (44,950) | (2,838) | (61,816) | (84,262) |
Net income attributable to Acadia | $ 20,912 | $ 12,867 | $ 12,060 | $ 15,631 | $ 19,821 | $ 6,112 | $ 17,918 | $ 28,925 | $ 61,470 | $ 72,776 | $ 65,708 |
Basic (in dollars per share) | $ / shares | $ 0.25 | $ 0.15 | $ 0.14 | $ 0.18 | $ 0.24 | $ 0.08 | $ 0.24 | $ 0.40 | |||
Diluted (in dollars per share) | $ / shares | $ 0.25 | $ 0.15 | $ 0.14 | $ 0.18 | $ 0.24 | $ 0.08 | $ 0.24 | $ 0.40 | |||
Weighted average number of shares: Basic | shares | 83,733,000 | 83,700,000 | 83,662,000 | 83,635,000 | 82,728,000 | 78,449,000 | 72,896,000 | 70,756,000 | |||
Weighted average number of shares: Diluted | shares | 83,733,000 | 83,700,000 | 83,662,000 | 83,646,000 | 82,728,000 | 78,624,000 | 72,896,000 | 71,215,000 | 83,685,471 | 76,243,550 | 68,869,639 |
Cash dividends declared per common share (in dollars per share) | $ / shares | $ 0.27 | $ 0.26 | $ 0.26 | $ 0.26 | $ 0.41 | $ 0.25 | $ 0.25 | $ 0.25 | $ 1.05 | $ 1.16 | $ 1.22 |
Impairment charges | $ 10,600 | $ 3,800 | $ 14,455 | $ 0 | $ 5,000 | ||||||
Gain on change in control and other | 5,600 | 5,571 | 0 | $ 1,596 | |||||||
Equity method investment, ownership percentage | 65.00% | ||||||||||
Noncontrolling Interests | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Net income (loss) | $ 2,838 | 61,816 | |||||||||
Impairment charges | 7,600 | 2,700 | |||||||||
Cortlandt Towne Center | Fund III | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain/(Loss) on sale | $ 65,400 | ||||||||||
Cortlandt Towne Center | Fund III | Noncontrolling Interests | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain/(Loss) on sale | $ 49,400 | ||||||||||
Heritage Shops | Fund III | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain/(Loss) on sale | $ 16,600 | ||||||||||
Heritage Shops | Fund III | Noncontrolling Interests | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain/(Loss) on sale | $ 12,500 | ||||||||||
Restatement Adjustment | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Net income (loss) | $ (4,200) | (4,200) | |||||||||
Net income attributable to noncontrolling interests | $ 1,600 | $ 1,600 | |||||||||
Disposed of by sale | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain (loss) on disposal | $ 35,900 | $ 13,000 | $ 3,300 | $ 14,500 | |||||||
Number of retail properties | property | 3 | 2 | 2 | 3 | |||||||
Disposed of by sale | Noncontrolling Interests | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain (loss) on disposal | $ 26,700 | $ 10,700 | |||||||||
Disposed of by sale | Partnership Interest | |||||||||||
Interim Period, Costs Not Allocable [Line Items] | |||||||||||
Gain (loss) on disposal | $ 800 | $ 2,700 |
Subsequent Events (Details)
Subsequent Events (Details) - USD ($) | Feb. 21, 2018 | Jan. 24, 2018 | Jan. 18, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Feb. 20, 2018 | Jan. 29, 2018 |
Subsequent Event [Line Items] | ||||||||
Purchase Price | $ 254,532,000 | $ 756,842,000 | ||||||
Proceeds from the disposition of properties | 260,711,000 | 150,378,000 | $ 168,895,000 | |||||
Proceeds from notes receivable | 32,000,000 | 42,819,000 | $ 15,984,000 | |||||
Stock repurchase authorized amount | 20,000,000 | |||||||
Fund V | ||||||||
Subsequent Event [Line Items] | ||||||||
Purchase Price | 167,240,000 | |||||||
Fund IV | ||||||||
Subsequent Event [Line Items] | ||||||||
Purchase Price | 44,492,000 | 237,250,000 | ||||||
Mortgages | ||||||||
Subsequent Event [Line Items] | ||||||||
Borrowings, amount | 162,900,000 | |||||||
Core Portfolio | ||||||||
Subsequent Event [Line Items] | ||||||||
Purchase Price | 42,800,000 | $ 519,592,000 | ||||||
Core Portfolio | $150 Million Term Loan | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | $ 150,000,000 | |||||||
Subsequent Event | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | $ 300,000,000 | |||||||
Stock repurchase authorized amount | 200,000,000 | |||||||
Subsequent Event | Other Secured Financings | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | 40,400,000 | |||||||
Subsequent Event | 108 W. Broughton And 110 W. Broughton Street Properties | Fund IV | Disposed of by sale | ||||||||
Subsequent Event [Line Items] | ||||||||
Proceeds from the disposition of properties | $ 8,000,000 | |||||||
Subsequent Event | Plaza Santa Fe | Mortgages | Fund V | ||||||||
Subsequent Event [Line Items] | ||||||||
Borrowings, amount | $ 22,900,000 | |||||||
Subsequent Event | New Towne Plaza | Mortgages | Fund V | ||||||||
Subsequent Event [Line Items] | ||||||||
Borrowings, amount | $ 16,900,000 | |||||||
Subsequent Event | Senior Unsecured Credit Facility | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | 500,000,000 | |||||||
Subsequent Event | Revolving Credit Facility | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | 150,000,000 | |||||||
Subsequent Event | $300 Million Term Loan | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | 350,000,000 | |||||||
Subsequent Event | $150 Million Term Loan | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | 150,000,000 | |||||||
Subsequent Event | Trussville, Alabama | Shopping Center | Fund V | ||||||||
Subsequent Event [Line Items] | ||||||||
Purchase Price | $ 45,200,000 | |||||||
Subsequent Event | Core Portfolio | ||||||||
Subsequent Event [Line Items] | ||||||||
Proceeds from notes receivable | $ 26,000,000 | |||||||
Subsequent Event | Core Portfolio | Revolving Credit Facility | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | 150,000,000 | |||||||
Subsequent Event | Core Portfolio | $150 Million Term Loan | Unsecured Debt | ||||||||
Subsequent Event [Line Items] | ||||||||
Maximum borrowing capacity | $ 150,000,000 |
SCHEDULE II - VALUATION AND Q95
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Allowance for deferred tax asset | |||
Movement in Valuation Allowances and Reserves [Roll Forward] | |||
Balance at Beginning of Year | $ 859 | $ 0 | $ 0 |
Charged to Expenses | 0 | 0 | 0 |
Adjustments to Valuation Accounts | 671 | 859 | 0 |
Deductions | 0 | 0 | 0 |
Balance at End of Year | 1,530 | 859 | 0 |
Allowance for uncollectible accounts | |||
Movement in Valuation Allowances and Reserves [Roll Forward] | |||
Balance at Beginning of Year | 5,720 | 7,451 | 5,952 |
Charged to Expenses | 200 | 0 | 1,499 |
Adjustments to Valuation Accounts | 0 | 0 | 0 |
Deductions | 0 | (1,731) | 0 |
Balance at End of Year | 5,920 | 5,720 | 7,451 |
Allowance for notes receivable | |||
Movement in Valuation Allowances and Reserves [Roll Forward] | |||
Balance at Beginning of Year | 0 | 0 | 0 |
Charged to Expenses | 0 | 0 | 0 |
Adjustments to Valuation Accounts | 0 | 0 | 0 |
Deductions | 0 | 0 | 0 |
Balance at End of Year | $ 0 | $ 0 | $ 0 |
SCHEDULE III - REAL ESTATE AN96
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - Schedule of Real Estate and Accumulated Depreciation (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | Dec. 31, 2014 | |
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 909,174 | |||
Initial Cost to Company of Land | 743,847 | |||
Initial Cost to Company of Buildings and Improvements | 1,960,389 | |||
Increase (Decrease) in Net Investments | 762,245 | |||
Carrying Amount of Land | 746,943 | |||
Carrying Amount of Buildings and Improvements | 2,719,539 | |||
Total Carrying Amount | 3,466,482 | $ 3,382,000 | $ 2,736,283 | $ 2,208,595 |
Accumulated Depreciation | 339,862 | 287,066 | $ 298,703 | $ 256,015 |
Unamortized Loan Costs | (12,943) | |||
Unamortized Premium | 856 | $ 1,336 | ||
Real estate, federal income tax basis | 3,400,000 | |||
Real Estate Under Development | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 47,061 | |||
Initial Cost to Company of Land | 88,108 | |||
Initial Cost to Company of Buildings and Improvements | 31,473 | |||
Increase (Decrease) in Net Investments | 54,122 | |||
Carrying Amount of Land | 88,108 | |||
Carrying Amount of Buildings and Improvements | 85,594 | |||
Total Carrying Amount | 173,702 | |||
Accumulated Depreciation | 0 | |||
Core Portfolio | Crescent Plaza Brockton, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 0 | |||
Initial Cost to Company of Land | 1,147 | |||
Initial Cost to Company of Buildings and Improvements | 7,425 | |||
Increase (Decrease) in Net Investments | 3,194 | |||
Carrying Amount of Land | 1,147 | |||
Carrying Amount of Buildings and Improvements | 10,619 | |||
Total Carrying Amount | 11,766 | |||
Accumulated Depreciation | $ 7,749 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | New Loudon Center Latham, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 505 | |||
Initial Cost to Company of Buildings and Improvements | 4,161 | |||
Increase (Decrease) in Net Investments | 14,118 | |||
Carrying Amount of Land | 505 | |||
Carrying Amount of Buildings and Improvements | 18,279 | |||
Total Carrying Amount | 18,784 | |||
Accumulated Depreciation | $ 14,486 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Mark Plaza Edwardsville, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 3,396 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 3,396 | |||
Total Carrying Amount | 3,396 | |||
Accumulated Depreciation | $ 2,934 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Plaza 422 Lebanon, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 190 | |||
Initial Cost to Company of Buildings and Improvements | 3,004 | |||
Increase (Decrease) in Net Investments | 2,765 | |||
Carrying Amount of Land | 190 | |||
Carrying Amount of Buildings and Improvements | 5,769 | |||
Total Carrying Amount | 5,959 | |||
Accumulated Depreciation | $ 5,192 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Route 6 Mall Honesdale, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,664 | |||
Initial Cost to Company of Buildings and Improvements | 0 | |||
Increase (Decrease) in Net Investments | 12,446 | |||
Carrying Amount of Land | 1,664 | |||
Carrying Amount of Buildings and Improvements | 12,446 | |||
Total Carrying Amount | 14,110 | |||
Accumulated Depreciation | $ 9,234 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Abington Towne Center Abington, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 799 | |||
Initial Cost to Company of Buildings and Improvements | 3,197 | |||
Increase (Decrease) in Net Investments | 2,870 | |||
Carrying Amount of Land | 799 | |||
Carrying Amount of Buildings and Improvements | 6,067 | |||
Total Carrying Amount | 6,866 | |||
Accumulated Depreciation | $ 3,890 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Bloomfield Town Square Bloomfield Hills, MI | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,207 | |||
Initial Cost to Company of Buildings and Improvements | 13,774 | |||
Increase (Decrease) in Net Investments | 23,557 | |||
Carrying Amount of Land | 3,207 | |||
Carrying Amount of Buildings and Improvements | 37,331 | |||
Total Carrying Amount | 40,538 | |||
Accumulated Depreciation | $ 21,396 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Elmwood Park Shopping Center Elmwood Park, NJ | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,248 | |||
Initial Cost to Company of Buildings and Improvements | 12,992 | |||
Increase (Decrease) in Net Investments | 15,857 | |||
Carrying Amount of Land | 3,798 | |||
Carrying Amount of Buildings and Improvements | 28,299 | |||
Total Carrying Amount | 32,097 | |||
Accumulated Depreciation | $ 19,237 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Merrillville Plaza Hobart, IN | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,288 | |||
Initial Cost to Company of Buildings and Improvements | 17,152 | |||
Increase (Decrease) in Net Investments | 5,661 | |||
Carrying Amount of Land | 4,288 | |||
Carrying Amount of Buildings and Improvements | 22,813 | |||
Total Carrying Amount | 27,101 | |||
Accumulated Depreciation | $ 12,260 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Marketplace of Absecon Absecon, NJ | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 2,573 | |||
Initial Cost to Company of Buildings and Improvements | 10,294 | |||
Increase (Decrease) in Net Investments | 4,900 | |||
Carrying Amount of Land | 2,577 | |||
Carrying Amount of Buildings and Improvements | 15,190 | |||
Total Carrying Amount | 17,767 | |||
Accumulated Depreciation | $ 8,107 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 239 Greenwich Avenue Greenwich, CT | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 27,000 | |||
Initial Cost to Company of Land | 1,817 | |||
Initial Cost to Company of Buildings and Improvements | 15,846 | |||
Increase (Decrease) in Net Investments | 1,032 | |||
Carrying Amount of Land | 1,817 | |||
Carrying Amount of Buildings and Improvements | 16,878 | |||
Total Carrying Amount | 18,695 | |||
Accumulated Depreciation | $ 7,830 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Hobson West Plaza Naperville, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,793 | |||
Initial Cost to Company of Buildings and Improvements | 7,172 | |||
Increase (Decrease) in Net Investments | 1,983 | |||
Carrying Amount of Land | 1,793 | |||
Carrying Amount of Buildings and Improvements | 9,155 | |||
Total Carrying Amount | 10,948 | |||
Accumulated Depreciation | $ 5,095 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Village Commons Shopping Center Smithtown, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,229 | |||
Initial Cost to Company of Buildings and Improvements | 12,917 | |||
Increase (Decrease) in Net Investments | 4,265 | |||
Carrying Amount of Land | 3,229 | |||
Carrying Amount of Buildings and Improvements | 17,182 | |||
Total Carrying Amount | 20,411 | |||
Accumulated Depreciation | $ 9,389 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Town Line Plaza Rocky Hill, CT | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 878 | |||
Initial Cost to Company of Buildings and Improvements | 3,510 | |||
Increase (Decrease) in Net Investments | 7,736 | |||
Carrying Amount of Land | 907 | |||
Carrying Amount of Buildings and Improvements | 11,217 | |||
Total Carrying Amount | 12,124 | |||
Accumulated Depreciation | $ 9,062 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Branch Shopping Center Smithtown, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,156 | |||
Initial Cost to Company of Buildings and Improvements | 12,545 | |||
Increase (Decrease) in Net Investments | 15,935 | |||
Carrying Amount of Land | 3,401 | |||
Carrying Amount of Buildings and Improvements | 28,235 | |||
Total Carrying Amount | 31,636 | |||
Accumulated Depreciation | $ 11,247 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Methuen Shopping Center Methuen, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 956 | |||
Initial Cost to Company of Buildings and Improvements | 3,826 | |||
Increase (Decrease) in Net Investments | 1,260 | |||
Carrying Amount of Land | 961 | |||
Carrying Amount of Buildings and Improvements | 5,081 | |||
Total Carrying Amount | 6,042 | |||
Accumulated Depreciation | $ 2,518 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | The Gateway Shopping Center South Burlington, VT | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,273 | |||
Initial Cost to Company of Buildings and Improvements | 5,091 | |||
Increase (Decrease) in Net Investments | 12,262 | |||
Carrying Amount of Land | 1,273 | |||
Carrying Amount of Buildings and Improvements | 17,353 | |||
Total Carrying Amount | 18,626 | |||
Accumulated Depreciation | $ 9,521 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Mad River Station Dayton, OH | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 2,350 | |||
Initial Cost to Company of Buildings and Improvements | 9,404 | |||
Increase (Decrease) in Net Investments | 2,102 | |||
Carrying Amount of Land | 2,350 | |||
Carrying Amount of Buildings and Improvements | 11,506 | |||
Total Carrying Amount | 13,856 | |||
Accumulated Depreciation | $ 5,597 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Pacesetter Park Shopping Center Ramapo, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,475 | |||
Initial Cost to Company of Buildings and Improvements | 5,899 | |||
Increase (Decrease) in Net Investments | 3,602 | |||
Carrying Amount of Land | 1,475 | |||
Carrying Amount of Buildings and Improvements | 9,501 | |||
Total Carrying Amount | 10,976 | |||
Accumulated Depreciation | $ 4,976 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Town Center | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 26,250 | |||
Initial Cost to Company of Land | 5,063 | |||
Initial Cost to Company of Buildings and Improvements | 15,252 | |||
Increase (Decrease) in Net Investments | 2,495 | |||
Carrying Amount of Land | 5,201 | |||
Carrying Amount of Buildings and Improvements | 17,609 | |||
Total Carrying Amount | 22,810 | |||
Accumulated Depreciation | $ 6,796 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Bartow Avenue Bronx, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,691 | |||
Initial Cost to Company of Buildings and Improvements | 5,803 | |||
Increase (Decrease) in Net Investments | 1,184 | |||
Carrying Amount of Land | 1,691 | |||
Carrying Amount of Buildings and Improvements | 6,987 | |||
Total Carrying Amount | 8,678 | |||
Accumulated Depreciation | $ 2,958 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Amboy Road Staten Island, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 11,909 | |||
Increase (Decrease) in Net Investments | 2,483 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 14,392 | |||
Total Carrying Amount | 14,392 | |||
Accumulated Depreciation | $ 6,564 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Chestnut Hill Philadelphia, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 8,289 | |||
Initial Cost to Company of Buildings and Improvements | 5,691 | |||
Increase (Decrease) in Net Investments | 4,509 | |||
Carrying Amount of Land | 8,289 | |||
Carrying Amount of Buildings and Improvements | 10,200 | |||
Total Carrying Amount | 18,489 | |||
Accumulated Depreciation | $ 3,877 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 2914 Third Avenue Bronx, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 11,108 | |||
Initial Cost to Company of Buildings and Improvements | 8,038 | |||
Increase (Decrease) in Net Investments | 4,768 | |||
Carrying Amount of Land | 11,855 | |||
Carrying Amount of Buildings and Improvements | 12,059 | |||
Total Carrying Amount | 23,914 | |||
Accumulated Depreciation | $ 2,757 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | West Shore Expressway Staten Island, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,380 | |||
Initial Cost to Company of Buildings and Improvements | 13,499 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 3,380 | |||
Carrying Amount of Buildings and Improvements | 13,499 | |||
Total Carrying Amount | 16,879 | |||
Accumulated Depreciation | $ 4,114 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | West 54th Street Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 16,699 | |||
Initial Cost to Company of Buildings and Improvements | 18,704 | |||
Increase (Decrease) in Net Investments | 1,236 | |||
Carrying Amount of Land | 16,699 | |||
Carrying Amount of Buildings and Improvements | 19,940 | |||
Total Carrying Amount | 36,639 | |||
Accumulated Depreciation | $ 5,480 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 5-7 East 17th Street Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,048 | |||
Initial Cost to Company of Buildings and Improvements | 7,281 | |||
Increase (Decrease) in Net Investments | 5,183 | |||
Carrying Amount of Land | 3,048 | |||
Carrying Amount of Buildings and Improvements | 12,464 | |||
Total Carrying Amount | 15,512 | |||
Accumulated Depreciation | $ 2,426 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 651-671 W Diversey Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 8,576 | |||
Initial Cost to Company of Buildings and Improvements | 17,256 | |||
Increase (Decrease) in Net Investments | 8 | |||
Carrying Amount of Land | 8,576 | |||
Carrying Amount of Buildings and Improvements | 17,264 | |||
Total Carrying Amount | 25,840 | |||
Accumulated Depreciation | $ 2,841 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 15 Mercer Street New York, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,887 | |||
Initial Cost to Company of Buildings and Improvements | 2,483 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,887 | |||
Carrying Amount of Buildings and Improvements | 2,483 | |||
Total Carrying Amount | 4,370 | |||
Accumulated Depreciation | $ 404 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 4401 White Plains Bronx, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,581 | |||
Initial Cost to Company of Buildings and Improvements | 5,054 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,581 | |||
Carrying Amount of Buildings and Improvements | 5,054 | |||
Total Carrying Amount | 6,635 | |||
Accumulated Depreciation | $ 800 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Chicago Street Retail Portfolio | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 17,527 | |||
Initial Cost to Company of Buildings and Improvements | 49,501 | |||
Increase (Decrease) in Net Investments | 5,544 | |||
Carrying Amount of Land | 17,565 | |||
Carrying Amount of Buildings and Improvements | 55,007 | |||
Total Carrying Amount | 72,572 | |||
Accumulated Depreciation | $ 11,383 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 1520 Milwaukee Avenue Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 2,110 | |||
Initial Cost to Company of Buildings and Improvements | 1,306 | |||
Increase (Decrease) in Net Investments | 2 | |||
Carrying Amount of Land | 2,110 | |||
Carrying Amount of Buildings and Improvements | 1,308 | |||
Total Carrying Amount | 3,418 | |||
Accumulated Depreciation | $ 193 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 330-340 River St Cambridge, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 11,644 | |||
Initial Cost to Company of Land | 8,404 | |||
Initial Cost to Company of Buildings and Improvements | 14,235 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 8,404 | |||
Carrying Amount of Buildings and Improvements | 14,235 | |||
Total Carrying Amount | 22,639 | |||
Accumulated Depreciation | $ 2,179 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Rhode Island Place Shopping Center Washington, D.C. | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 7,458 | |||
Initial Cost to Company of Buildings and Improvements | 15,968 | |||
Increase (Decrease) in Net Investments | 1,708 | |||
Carrying Amount of Land | 7,458 | |||
Carrying Amount of Buildings and Improvements | 17,676 | |||
Total Carrying Amount | 25,134 | |||
Accumulated Depreciation | $ 2,709 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 930 Rush Street Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,933 | |||
Initial Cost to Company of Buildings and Improvements | 14,587 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 4,933 | |||
Carrying Amount of Buildings and Improvements | 14,587 | |||
Total Carrying Amount | 19,520 | |||
Accumulated Depreciation | $ 2,097 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 28 Jericho Turnpike Westbury, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 14,402 | |||
Initial Cost to Company of Land | 6,220 | |||
Initial Cost to Company of Buildings and Improvements | 24,416 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 6,220 | |||
Carrying Amount of Buildings and Improvements | 24,416 | |||
Total Carrying Amount | 30,636 | |||
Accumulated Depreciation | $ 3,575 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 181 Main Street Westport, CT | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,908 | |||
Initial Cost to Company of Buildings and Improvements | 12,158 | |||
Increase (Decrease) in Net Investments | 333 | |||
Carrying Amount of Land | 1,908 | |||
Carrying Amount of Buildings and Improvements | 12,491 | |||
Total Carrying Amount | 14,399 | |||
Accumulated Depreciation | $ 1,612 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 83 Spring Street Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,754 | |||
Initial Cost to Company of Buildings and Improvements | 9,200 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,754 | |||
Carrying Amount of Buildings and Improvements | 9,200 | |||
Total Carrying Amount | 10,954 | |||
Accumulated Depreciation | $ 1,265 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 60 Orange Street Bloomfield, NJ | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 7,522 | |||
Initial Cost to Company of Land | 3,609 | |||
Initial Cost to Company of Buildings and Improvements | 10,790 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 3,609 | |||
Carrying Amount of Buildings and Improvements | 10,790 | |||
Total Carrying Amount | 14,399 | |||
Accumulated Depreciation | $ 1,562 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 179-53 & 1801-03 Connecticut Avenue Washington, D.C. | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 11,690 | |||
Initial Cost to Company of Buildings and Improvements | 10,135 | |||
Increase (Decrease) in Net Investments | 802 | |||
Carrying Amount of Land | 11,690 | |||
Carrying Amount of Buildings and Improvements | 10,937 | |||
Total Carrying Amount | 22,627 | |||
Accumulated Depreciation | $ 1,522 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 639 West Diversey Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,429 | |||
Initial Cost to Company of Buildings and Improvements | 6,102 | |||
Increase (Decrease) in Net Investments | 779 | |||
Carrying Amount of Land | 4,429 | |||
Carrying Amount of Buildings and Improvements | 6,881 | |||
Total Carrying Amount | 11,310 | |||
Accumulated Depreciation | $ 1,069 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 664 North Michigan Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 40,584 | |||
Initial Cost to Company of Land | 15,240 | |||
Initial Cost to Company of Buildings and Improvements | 65,331 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 15,240 | |||
Carrying Amount of Buildings and Improvements | 65,331 | |||
Total Carrying Amount | 80,571 | |||
Accumulated Depreciation | $ 7,973 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 8-12 E. Walton Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 5,398 | |||
Initial Cost to Company of Buildings and Improvements | 15,601 | |||
Increase (Decrease) in Net Investments | 939 | |||
Carrying Amount of Land | 5,398 | |||
Carrying Amount of Buildings and Improvements | 16,540 | |||
Total Carrying Amount | 21,938 | |||
Accumulated Depreciation | $ 1,879 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 3200-3204 M Street Washington, DC | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 6,899 | |||
Initial Cost to Company of Buildings and Improvements | 4,249 | |||
Increase (Decrease) in Net Investments | 168 | |||
Carrying Amount of Land | 6,899 | |||
Carrying Amount of Buildings and Improvements | 4,417 | |||
Total Carrying Amount | 11,316 | |||
Accumulated Depreciation | $ 547 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 868 Broadway Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 3,519 | |||
Initial Cost to Company of Buildings and Improvements | 9,247 | |||
Increase (Decrease) in Net Investments | 5 | |||
Carrying Amount of Land | 3,519 | |||
Carrying Amount of Buildings and Improvements | 9,252 | |||
Total Carrying Amount | 12,771 | |||
Accumulated Depreciation | $ 942 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 313-315 Bowery Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 5,516 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 5,516 | |||
Total Carrying Amount | 5,516 | |||
Accumulated Depreciation | $ 893 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 120 West Broadway Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 32,819 | |||
Increase (Decrease) in Net Investments | 1,116 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 33,935 | |||
Total Carrying Amount | 33,935 | |||
Accumulated Depreciation | $ 2,192 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 11 E. Walton Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 16,744 | |||
Initial Cost to Company of Buildings and Improvements | 28,346 | |||
Increase (Decrease) in Net Investments | 192 | |||
Carrying Amount of Land | 16,744 | |||
Carrying Amount of Buildings and Improvements | 28,538 | |||
Total Carrying Amount | 45,282 | |||
Accumulated Depreciation | $ 2,923 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 61 Main St. Westport, CT | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,578 | |||
Initial Cost to Company of Buildings and Improvements | 2,645 | |||
Increase (Decrease) in Net Investments | 182 | |||
Carrying Amount of Land | 4,578 | |||
Carrying Amount of Buildings and Improvements | 2,827 | |||
Total Carrying Amount | 7,405 | |||
Accumulated Depreciation | $ 307 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 865 W. North Avenue Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,893 | |||
Initial Cost to Company of Buildings and Improvements | 11,594 | |||
Increase (Decrease) in Net Investments | 23 | |||
Carrying Amount of Land | 1,893 | |||
Carrying Amount of Buildings and Improvements | 11,617 | |||
Total Carrying Amount | 13,510 | |||
Accumulated Depreciation | $ 1,105 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 152-154 Spring St. Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 8,544 | |||
Initial Cost to Company of Buildings and Improvements | 27,001 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 8,544 | |||
Carrying Amount of Buildings and Improvements | 27,001 | |||
Total Carrying Amount | 35,545 | |||
Accumulated Depreciation | $ 2,509 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 2520 Flatbush Ave Brooklyn, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 6,613 | |||
Initial Cost to Company of Buildings and Improvements | 10,419 | |||
Increase (Decrease) in Net Investments | 193 | |||
Carrying Amount of Land | 6,613 | |||
Carrying Amount of Buildings and Improvements | 10,612 | |||
Total Carrying Amount | 17,225 | |||
Accumulated Depreciation | $ 1,026 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 252-256 Greenwich Avenue Greenwich, CT | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 10,175 | |||
Initial Cost to Company of Buildings and Improvements | 12,641 | |||
Increase (Decrease) in Net Investments | 119 | |||
Carrying Amount of Land | 10,175 | |||
Carrying Amount of Buildings and Improvements | 12,760 | |||
Total Carrying Amount | 22,935 | |||
Accumulated Depreciation | $ 1,300 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Bedford Green Bedford Hills, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 12,425 | |||
Initial Cost to Company of Buildings and Improvements | 32,730 | |||
Increase (Decrease) in Net Investments | 1,929 | |||
Carrying Amount of Land | 12,425 | |||
Carrying Amount of Buildings and Improvements | 34,659 | |||
Total Carrying Amount | 47,084 | |||
Accumulated Depreciation | $ 3,228 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 131-135 Prince Street Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 57,536 | |||
Increase (Decrease) in Net Investments | 135 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 57,671 | |||
Total Carrying Amount | 57,671 | |||
Accumulated Depreciation | $ 8,969 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Shops at Grand Ave Queens, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 20,264 | |||
Initial Cost to Company of Buildings and Improvements | 33,131 | |||
Increase (Decrease) in Net Investments | 312 | |||
Carrying Amount of Land | 20,264 | |||
Carrying Amount of Buildings and Improvements | 33,443 | |||
Total Carrying Amount | 53,707 | |||
Accumulated Depreciation | $ 2,746 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 201 Needham St. Newton, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,550 | |||
Initial Cost to Company of Buildings and Improvements | 4,459 | |||
Increase (Decrease) in Net Investments | 105 | |||
Carrying Amount of Land | 4,550 | |||
Carrying Amount of Buildings and Improvements | 4,564 | |||
Total Carrying Amount | 9,114 | |||
Accumulated Depreciation | $ 419 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | City Center San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 36,063 | |||
Initial Cost to Company of Buildings and Improvements | 109,098 | |||
Increase (Decrease) in Net Investments | 2,604 | |||
Carrying Amount of Land | 36,063 | |||
Carrying Amount of Buildings and Improvements | 111,702 | |||
Total Carrying Amount | 147,765 | |||
Accumulated Depreciation | $ 7,731 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 163 Highland Avenue Needham, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 9,112 | |||
Initial Cost to Company of Land | 12,679 | |||
Initial Cost to Company of Buildings and Improvements | 11,213 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 12,679 | |||
Carrying Amount of Buildings and Improvements | 11,213 | |||
Total Carrying Amount | 23,892 | |||
Accumulated Depreciation | $ 911 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Roosevelt Galleria Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,838 | |||
Initial Cost to Company of Buildings and Improvements | 14,574 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 4,838 | |||
Carrying Amount of Buildings and Improvements | 14,574 | |||
Total Carrying Amount | 19,412 | |||
Accumulated Depreciation | $ 856 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Route 202 Shopping Center Wilmington, DE | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 6,346 | |||
Increase (Decrease) in Net Investments | 13 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 6,359 | |||
Total Carrying Amount | 6,359 | |||
Accumulated Depreciation | $ 467 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 991 Madison Avenue New York, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 76,965 | |||
Increase (Decrease) in Net Investments | 175 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 77,140 | |||
Total Carrying Amount | 77,140 | |||
Accumulated Depreciation | $ 2,749 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 165 Newbury Street - Boston, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 1,918 | |||
Initial Cost to Company of Buildings and Improvements | 3,980 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,918 | |||
Carrying Amount of Buildings and Improvements | 3,980 | |||
Total Carrying Amount | 5,898 | |||
Accumulated Depreciation | $ 166 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Concord & Milwaukee - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 2,802 | |||
Initial Cost to Company of Land | 2,739 | |||
Initial Cost to Company of Buildings and Improvements | 2,746 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 2,739 | |||
Carrying Amount of Buildings and Improvements | 2,746 | |||
Total Carrying Amount | 5,485 | |||
Accumulated Depreciation | $ 103 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | State & Washington - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 24,974 | |||
Initial Cost to Company of Land | 3,907 | |||
Initial Cost to Company of Buildings and Improvements | 70,943 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 3,907 | |||
Carrying Amount of Buildings and Improvements | 70,943 | |||
Total Carrying Amount | 74,850 | |||
Accumulated Depreciation | $ 2,365 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 151 North State Street - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 14,179 | |||
Initial Cost to Company of Land | 1,941 | |||
Initial Cost to Company of Buildings and Improvements | 25,529 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,941 | |||
Carrying Amount of Buildings and Improvements | 25,529 | |||
Total Carrying Amount | 27,470 | |||
Accumulated Depreciation | $ 904 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | North & Kingsbury - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 12,931 | |||
Initial Cost to Company of Land | 18,731 | |||
Initial Cost to Company of Buildings and Improvements | 16,292 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 18,731 | |||
Carrying Amount of Buildings and Improvements | 16,292 | |||
Total Carrying Amount | 35,023 | |||
Accumulated Depreciation | $ 564 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Sullivan Center - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 13,443 | |||
Initial Cost to Company of Buildings and Improvements | 137,327 | |||
Increase (Decrease) in Net Investments | 54 | |||
Carrying Amount of Land | 13,443 | |||
Carrying Amount of Buildings and Improvements | 137,381 | |||
Total Carrying Amount | 150,824 | |||
Accumulated Depreciation | $ 4,578 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | California & Armitage - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 2,622 | |||
Initial Cost to Company of Land | 6,770 | |||
Initial Cost to Company of Buildings and Improvements | 2,292 | |||
Increase (Decrease) in Net Investments | 2 | |||
Carrying Amount of Land | 6,770 | |||
Carrying Amount of Buildings and Improvements | 2,294 | |||
Total Carrying Amount | 9,064 | |||
Accumulated Depreciation | $ 84 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | 555 9th Street - San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 60,000 | |||
Initial Cost to Company of Land | 75,591 | |||
Initial Cost to Company of Buildings and Improvements | 73,268 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 75,591 | |||
Carrying Amount of Buildings and Improvements | 73,268 | |||
Total Carrying Amount | 148,859 | |||
Accumulated Depreciation | $ 2,154 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Market Square Wilmington, DE | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 8,100 | |||
Initial Cost to Company of Buildings and Improvements | 31,221 | |||
Increase (Decrease) in Net Investments | 157 | |||
Carrying Amount of Land | 8,100 | |||
Carrying Amount of Buildings and Improvements | 31,379 | |||
Total Carrying Amount | 39,479 | |||
Accumulated Depreciation | $ 75 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Core Portfolio | Undeveloped Land | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 100 | |||
Initial Cost to Company of Buildings and Improvements | 0 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 100 | |||
Carrying Amount of Buildings and Improvements | 0 | |||
Total Carrying Amount | 100 | |||
Accumulated Depreciation | 0 | |||
Funds | Fund II | City Point Brooklyn, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | 224,820 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 100,316 | |||
Increase (Decrease) in Net Investments | 455,125 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 555,441 | |||
Total Carrying Amount | 555,441 | |||
Accumulated Depreciation | $ 13,628 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund II | 654 Broadway Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 9,040 | |||
Initial Cost to Company of Buildings and Improvements | 3,654 | |||
Increase (Decrease) in Net Investments | 2,883 | |||
Carrying Amount of Land | 9,040 | |||
Carrying Amount of Buildings and Improvements | 6,537 | |||
Total Carrying Amount | 15,577 | |||
Accumulated Depreciation | $ 921 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund II | 640 Broadway Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 49,470 | |||
Initial Cost to Company of Land | 12,503 | |||
Initial Cost to Company of Buildings and Improvements | 19,960 | |||
Increase (Decrease) in Net Investments | 12,921 | |||
Carrying Amount of Land | 12,503 | |||
Carrying Amount of Buildings and Improvements | 32,881 | |||
Total Carrying Amount | 45,384 | |||
Accumulated Depreciation | $ 4,694 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund II | 3104 M St. Washington, DC | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 4,419 | |||
Initial Cost to Company of Land | 750 | |||
Initial Cost to Company of Buildings and Improvements | 2,115 | |||
Increase (Decrease) in Net Investments | 5,139 | |||
Carrying Amount of Land | 750 | |||
Carrying Amount of Buildings and Improvements | 7,254 | |||
Total Carrying Amount | 8,004 | |||
Accumulated Depreciation | $ 283 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund II | 3780-3858 Nostrand Avenue Brooklyn, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 10,617 | |||
Initial Cost to Company of Land | 6,229 | |||
Initial Cost to Company of Buildings and Improvements | 11,216 | |||
Increase (Decrease) in Net Investments | 6,139 | |||
Carrying Amount of Land | 6,229 | |||
Carrying Amount of Buildings and Improvements | 17,355 | |||
Total Carrying Amount | 23,584 | |||
Accumulated Depreciation | $ 2,157 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 210 Bowery Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 10,919 | |||
Initial Cost to Company of Land | 1,875 | |||
Initial Cost to Company of Buildings and Improvements | 5,625 | |||
Increase (Decrease) in Net Investments | 17,104 | |||
Carrying Amount of Land | 1,875 | |||
Carrying Amount of Buildings and Improvements | 22,729 | |||
Total Carrying Amount | 24,604 | |||
Accumulated Depreciation | $ 142 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Paramus Plaza Paramus, NJ | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 18,454 | |||
Initial Cost to Company of Land | 11,052 | |||
Initial Cost to Company of Buildings and Improvements | 7,037 | |||
Increase (Decrease) in Net Investments | 11,560 | |||
Carrying Amount of Land | 11,052 | |||
Carrying Amount of Buildings and Improvements | 18,597 | |||
Total Carrying Amount | 29,649 | |||
Accumulated Depreciation | $ 1,739 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Lake Montclair Center Dumfries, VA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 14,098 | |||
Initial Cost to Company of Land | 7,077 | |||
Initial Cost to Company of Buildings and Improvements | 12,028 | |||
Increase (Decrease) in Net Investments | 702 | |||
Carrying Amount of Land | 7,077 | |||
Carrying Amount of Buildings and Improvements | 12,730 | |||
Total Carrying Amount | 19,807 | |||
Accumulated Depreciation | $ 1,482 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 938 W. North Avenue Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 14,100 | |||
Initial Cost to Company of Land | 2,314 | |||
Initial Cost to Company of Buildings and Improvements | 17,067 | |||
Increase (Decrease) in Net Investments | 2,044 | |||
Carrying Amount of Land | 2,314 | |||
Carrying Amount of Buildings and Improvements | 19,111 | |||
Total Carrying Amount | 21,425 | |||
Accumulated Depreciation | $ 1,733 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 27 E. 61st Street Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,813 | |||
Initial Cost to Company of Buildings and Improvements | 14,438 | |||
Increase (Decrease) in Net Investments | 6,693 | |||
Carrying Amount of Land | 4,813 | |||
Carrying Amount of Buildings and Improvements | 21,131 | |||
Total Carrying Amount | 25,944 | |||
Accumulated Depreciation | $ 131 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 17 E. 71st Street Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 19,000 | |||
Initial Cost to Company of Land | 7,391 | |||
Initial Cost to Company of Buildings and Improvements | 20,176 | |||
Increase (Decrease) in Net Investments | 266 | |||
Carrying Amount of Land | 7,391 | |||
Carrying Amount of Buildings and Improvements | 20,442 | |||
Total Carrying Amount | 27,833 | |||
Accumulated Depreciation | $ 1,680 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Broughton St. Portfolio Savannah, GA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 24,699 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 0 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 0 | |||
Total Carrying Amount | 0 | |||
Accumulated Depreciation | $ 0 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 1035 Third Ave Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 41,387 | |||
Initial Cost to Company of Land | 12,759 | |||
Initial Cost to Company of Buildings and Improvements | 37,431 | |||
Increase (Decrease) in Net Investments | 4,648 | |||
Carrying Amount of Land | 14,099 | |||
Carrying Amount of Buildings and Improvements | 40,739 | |||
Total Carrying Amount | 54,838 | |||
Accumulated Depreciation | $ 2,992 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 801 Madison Avenue Manhattan, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 4,178 | |||
Initial Cost to Company of Buildings and Improvements | 28,470 | |||
Increase (Decrease) in Net Investments | 4,474 | |||
Carrying Amount of Land | 4,178 | |||
Carrying Amount of Buildings and Improvements | 32,945 | |||
Total Carrying Amount | 37,123 | |||
Accumulated Depreciation | $ 206 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 2208-2216 Fillmore Street San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 5,606 | |||
Initial Cost to Company of Land | 3,027 | |||
Initial Cost to Company of Buildings and Improvements | 6,376 | |||
Increase (Decrease) in Net Investments | 26 | |||
Carrying Amount of Land | 3,027 | |||
Carrying Amount of Buildings and Improvements | 6,402 | |||
Total Carrying Amount | 9,429 | |||
Accumulated Depreciation | $ 348 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 146 Geary Street San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 27,700 | |||
Initial Cost to Company of Land | 9,500 | |||
Initial Cost to Company of Buildings and Improvements | 28,500 | |||
Increase (Decrease) in Net Investments | 7 | |||
Carrying Amount of Land | 9,500 | |||
Carrying Amount of Buildings and Improvements | 28,507 | |||
Total Carrying Amount | 38,007 | |||
Accumulated Depreciation | $ 1,544 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 2207 Fillmore Street San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 1,120 | |||
Initial Cost to Company of Land | 1,498 | |||
Initial Cost to Company of Buildings and Improvements | 1,735 | |||
Increase (Decrease) in Net Investments | 119 | |||
Carrying Amount of Land | 1,498 | |||
Carrying Amount of Buildings and Improvements | 1,854 | |||
Total Carrying Amount | 3,352 | |||
Accumulated Depreciation | $ 93 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 1861 Union St. San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 2,315 | |||
Initial Cost to Company of Land | 2,188 | |||
Initial Cost to Company of Buildings and Improvements | 1,293 | |||
Increase (Decrease) in Net Investments | 8 | |||
Carrying Amount of Land | 2,188 | |||
Carrying Amount of Buildings and Improvements | 1,301 | |||
Total Carrying Amount | 3,489 | |||
Accumulated Depreciation | $ 67 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 1964 Union Street San Francisco, CA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 1,463 | |||
Initial Cost to Company of Land | 563 | |||
Initial Cost to Company of Buildings and Improvements | 1,688 | |||
Increase (Decrease) in Net Investments | 2,577 | |||
Carrying Amount of Land | 563 | |||
Carrying Amount of Buildings and Improvements | 4,265 | |||
Total Carrying Amount | 4,828 | |||
Accumulated Depreciation | $ 44 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Restaurants at Fort Point - Boston, MA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 6,425 | |||
Initial Cost to Company of Land | 1,041 | |||
Initial Cost to Company of Buildings and Improvements | 10,905 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,041 | |||
Carrying Amount of Buildings and Improvements | 10,905 | |||
Total Carrying Amount | 11,946 | |||
Accumulated Depreciation | $ 545 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Wake Forest Crossing - Wake Forest, NC | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 24,000 | |||
Initial Cost to Company of Land | 7,570 | |||
Initial Cost to Company of Buildings and Improvements | 24,829 | |||
Increase (Decrease) in Net Investments | 196 | |||
Carrying Amount of Land | 7,570 | |||
Carrying Amount of Buildings and Improvements | 25,025 | |||
Total Carrying Amount | 32,595 | |||
Accumulated Depreciation | $ 989 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Airport Mall - Bangor, ME | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 5,613 | |||
Initial Cost to Company of Land | 2,294 | |||
Initial Cost to Company of Buildings and Improvements | 7,067 | |||
Increase (Decrease) in Net Investments | 74 | |||
Carrying Amount of Land | 2,294 | |||
Carrying Amount of Buildings and Improvements | 7,141 | |||
Total Carrying Amount | 9,435 | |||
Accumulated Depreciation | $ 278 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Colonie Plaza - Albany, NY | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 11,890 | |||
Initial Cost to Company of Land | 2,852 | |||
Initial Cost to Company of Buildings and Improvements | 9,619 | |||
Increase (Decrease) in Net Investments | 4 | |||
Carrying Amount of Land | 2,852 | |||
Carrying Amount of Buildings and Improvements | 9,623 | |||
Total Carrying Amount | 12,475 | |||
Accumulated Depreciation | $ 338 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Dauphin Plaza - Harrisburg, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 10,270 | |||
Initial Cost to Company of Land | 5,290 | |||
Initial Cost to Company of Buildings and Improvements | 9,464 | |||
Increase (Decrease) in Net Investments | 317 | |||
Carrying Amount of Land | 5,290 | |||
Carrying Amount of Buildings and Improvements | 9,781 | |||
Total Carrying Amount | 15,071 | |||
Accumulated Depreciation | $ 351 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | JFK Plaza - Waterville, ME | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 4,490 | |||
Initial Cost to Company of Land | 751 | |||
Initial Cost to Company of Buildings and Improvements | 5,991 | |||
Increase (Decrease) in Net Investments | 7 | |||
Carrying Amount of Land | 751 | |||
Carrying Amount of Buildings and Improvements | 5,998 | |||
Total Carrying Amount | 6,749 | |||
Accumulated Depreciation | $ 222 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Mayfair Shopping Center - Philadelphia, PA | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 6,178 | |||
Initial Cost to Company of Buildings and Improvements | 9,266 | |||
Increase (Decrease) in Net Investments | 32 | |||
Carrying Amount of Land | 6,178 | |||
Carrying Amount of Buildings and Improvements | 9,298 | |||
Total Carrying Amount | 15,476 | |||
Accumulated Depreciation | $ 294 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Shaw's Plaza Waterville, ME | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 8,035 | |||
Initial Cost to Company of Land | 828 | |||
Initial Cost to Company of Buildings and Improvements | 11,814 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 828 | |||
Carrying Amount of Buildings and Improvements | 11,814 | |||
Total Carrying Amount | 12,642 | |||
Accumulated Depreciation | $ 388 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Wells Plaza - Wells, ME | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 3,368 | |||
Initial Cost to Company of Land | 1,892 | |||
Initial Cost to Company of Buildings and Improvements | 2,585 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,892 | |||
Carrying Amount of Buildings and Improvements | 2,585 | |||
Total Carrying Amount | 4,477 | |||
Accumulated Depreciation | $ 124 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | 717 N Michigan - Chicago, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 18,199 | |||
Initial Cost to Company of Land | 20,674 | |||
Initial Cost to Company of Buildings and Improvements | 10,093 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 20,674 | |||
Carrying Amount of Buildings and Improvements | 10,093 | |||
Total Carrying Amount | 30,767 | |||
Accumulated Depreciation | $ 270 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Shaw's Plaza North Windham, ME | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 5,988 | |||
Initial Cost to Company of Land | 1,876 | |||
Initial Cost to Company of Buildings and Improvements | 6,696 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 1,876 | |||
Carrying Amount of Buildings and Improvements | 6,696 | |||
Total Carrying Amount | 8,572 | |||
Accumulated Depreciation | $ 94 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund IV | Lincoln Place Fairview Heights, IL | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 23,100 | |||
Initial Cost to Company of Land | 7,149 | |||
Initial Cost to Company of Buildings and Improvements | 22,201 | |||
Increase (Decrease) in Net Investments | 55 | |||
Carrying Amount of Land | 7,149 | |||
Carrying Amount of Buildings and Improvements | 22,256 | |||
Total Carrying Amount | 29,405 | |||
Accumulated Depreciation | $ 545 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund V | Plaza Santa Fe Santa Fe, NM | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 0 | |||
Initial Cost to Company of Buildings and Improvements | 28,214 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 0 | |||
Carrying Amount of Buildings and Improvements | 28,214 | |||
Total Carrying Amount | 28,214 | |||
Accumulated Depreciation | $ 452 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund V | Hickory Ridge - Hickory, NC | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 28,613 | |||
Initial Cost to Company of Land | 7,852 | |||
Initial Cost to Company of Buildings and Improvements | 29,998 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 7,852 | |||
Carrying Amount of Buildings and Improvements | 29,998 | |||
Total Carrying Amount | 37,850 | |||
Accumulated Depreciation | $ 312 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund V | New Towne Plaza - Canton, MI | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 5,040 | |||
Initial Cost to Company of Buildings and Improvements | 17,391 | |||
Increase (Decrease) in Net Investments | 1 | |||
Carrying Amount of Land | 5,040 | |||
Carrying Amount of Buildings and Improvements | 17,392 | |||
Total Carrying Amount | 22,432 | |||
Accumulated Depreciation | $ 208 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Funds | Fund V | Fairlane Green Allen Park, MI | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Encumbrances | $ 0 | |||
Initial Cost to Company of Land | 18,121 | |||
Initial Cost to Company of Buildings and Improvements | 37,626 | |||
Increase (Decrease) in Net Investments | 0 | |||
Carrying Amount of Land | 18,121 | |||
Carrying Amount of Buildings and Improvements | 37,626 | |||
Total Carrying Amount | 55,747 | |||
Accumulated Depreciation | $ 0 | |||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years | |||
Buildings | ||||
Real Estate and Accumulated Depreciation [Line Items] | ||||
Life on which Depreciation in Latest Statement of Income is Compared | 40 years |
SCHEDULE III - REAL ESTATE AN97
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - Reconciliation of Real Estate Properties (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Reconciliation of Carrying Amount of Real Estate Investments [Roll Forward] | |||
Balance at beginning of year | $ 3,382,000 | $ 2,736,283 | $ 2,208,595 |
Other improvements | 55,763 | 152,129 | 162,760 |
Property acquisitions | 179,292 | 761,400 | 418,396 |
Property dispositions or held for sale assets | (189,895) | (134,332) | (66,359) |
Prior year purchase price allocation adjustments | 0 | (9,844) | 0 |
Deconsolidation of previously consolidated investments | 0 | (123,636) | 0 |
Consolidation of previously unconsolidated investments | 39,322 | 0 | 12,891 |
Balance at end of year | $ 3,466,482 | $ 3,382,000 | $ 2,736,283 |
SCHEDULE III - REAL ESTATE AN98
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - Reconciliation of Accumulated Depreciation (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Reconciliation of Real Estate Accumulated Depreciation [Roll Forward] | |||
Balance at beginning of year | $ 287,066 | $ 298,703 | $ 256,015 |
Depreciation related to real estate | 73,268 | 49,269 | 49,775 |
Property dispositions | (20,472) | (27,829) | (7,087) |
Deconsolidation of previously consolidated investments | 0 | (33,077) | 0 |
Balance at end of year | $ 339,862 | $ 287,066 | $ 298,703 |
SCHEDULE IV - MORTGAGE LOANS 99
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE - Loans On Real Estate (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2017 | Dec. 31, 2016 | |
Mortgage Loans on Real Estate [Line Items] | ||
Face Amount of Notes Receivable | $ 241,200 | |
Net carrying amount of notes receivable | $ 153,829 | $ 276,163 |
First Mortgage Loan, 6.0% Loan, Due 6/1/2018 | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective Interest Rate | 6.00% | |
Face Amount of Notes Receivable | $ 15,000 | |
Net carrying amount of notes receivable | $ 15,000 | |
First Mortgage Loan LIBOR Plus 7.1% Due 6/252018 | ||
Mortgage Loans on Real Estate [Line Items] | ||
Basis spread on variable rate | 7.10% | |
Face Amount of Notes Receivable | $ 26,000 | |
Net carrying amount of notes receivable | $ 26,000 | |
First Mortgage Loan, 8.1% Loan, Due 2019 | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective Interest Rate | 8.10% | |
Face Amount of Notes Receivable | $ 153,400 | |
Net carrying amount of notes receivable | $ 60,695 | |
Zero Coupon Loan Due 5/31/2020 | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective Interest Rate | 2.50% | |
Face Amount of Notes Receivable | $ 29,793 | |
Net carrying amount of notes receivable | $ 31,778 | |
Mezzanine Loan 18.0% Loan Due 7/1/2020 | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective Interest Rate | 18.00% | |
Face Amount of Notes Receivable | $ 3,007 | |
Net carrying amount of notes receivable | $ 5,106 | |
Preferred Equity, 15.3% Loan, Due 2/3/2021 | ||
Mortgage Loans on Real Estate [Line Items] | ||
Effective Interest Rate | 15.30% | |
Face Amount of Notes Receivable | $ 14,000 | |
Net carrying amount of notes receivable | $ 15,250 |
SCHEDULE IV - MORTGAGE LOANS100
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE - Reconciliation of Loans on Real Estate (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2017 | Dec. 31, 2016 | Dec. 31, 2015 | |
Movement in Mortgage Loans on Real Estate [Roll Forward] | |||
Balance at beginning of year | $ 276,163 | $ 147,188 | $ 102,286 |
Additions | 11,371 | 171,794 | 48,500 |
Disposition of air rights through issuance of notes | 0 | 0 | 29,539 |
Repayments | (32,000) | (42,819) | (15,984) |
Conversion to real estate through receipt of deed or through foreclosure | (101,705) | 0 | (13,386) |
Other | 0 | 0 | (3,767) |
Balance at end of year | $ 153,829 | $ 276,163 | $ 147,188 |