XML 30 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Property, net
12 Months Ended
Dec. 31, 2017
Property, Plant and Equipment [Abstract]  
Property, net
Property, net:
Property at December 31, 2017 and 2016 consists of the following:
 
2017
 
2016
Land
$
1,567,152

 
$
1,607,590

Buildings and improvements
6,385,035

 
6,511,741

Tenant improvements
620,352

 
622,878

Equipment and furnishings
187,998

 
177,036

Construction in progress
366,996

 
289,966

 
9,127,533

 
9,209,211

Less accumulated depreciation
(2,018,303
)
 
(1,851,901
)
 
$
7,109,230

 
$
7,357,310



Depreciation expense for the years ended December 31, 2017, 2016 and 2015 was $277,917, $277,270 and $354,977, respectively.
The gain on sale or write down of assets, net for the year ended December 31, 2017 includes a gain of $59,577 on the sale of Cascade Mall and Northgate Mall (See Note 15Dispositions), $14,597 on the sale of 500 North Michigan Avenue (See Note 15Dispositions) and $1,564 on the sales of land. These gains were offset in part by a loss of $22,108 on impairment, $10,138 on the write down of an investment in non-real estate assets and $1,046 on the write off of development costs. The loss on impairment was due to the reduction of the estimated holding periods of Southridge Center and Promenade at Casa Grande.
The gain on sale or write down of assets, net for the year ended December 31, 2016 includes a gain of $101,629 on the sale of a 40% ownership interest in Arrowhead Towne Center (See Note 4Investments in Unconsolidated Joint Ventures), $340,734 on the sale of a 49% ownership interest in the MAC Heitman Portfolio (See Note 4Investments in Unconsolidated Joint Ventures), $24,894 on the sale of Capitola Mall (See Note 15Dispositions) and $4,546 on the sale of land. These gains were offset in part by a loss of $39,671 on impairment, a charge of $12,180 from a contingent consideration obligation, a loss of $3,066 on the sale of a former Mervyn's store (See Note 15Dispositions) and $1,538 on the write-off of development costs. The loss on impairment was due to the reduction of the estimated holding periods of Cascade Mall, Promenade at Casa Grande, The Marketplace at Flagstaff and a freestanding store.
The gain on sale or write down of assets, net for the year ended December 31, 2015 includes the gain of $311,194 on the sale of a 40% ownership interest in the PPR Portfolio (See Note 4Investments in Unconsolidated Joint Ventures), $73,726 on the sale of Panorama Mall (See Note 15Dispositions), $2,336 on the sale of assets and $1,807 on the sale of land offset in part by a loss of $9,963 on impairment and $852 on the write-off of development costs. The loss on impairment was due to the reduction of the estimated holding periods of Flagstaff Mall (See Note 15Dispositions) and a freestanding store.
The following table summarizes certain of the Company's assets that were measured on a nonrecurring basis as a result of impairment charges recorded for the years ended December 31, 2017, 2016 and 2015 as described above:
Years ended December, 31
 
Total Fair Value Measurement
 
Quoted Prices in Active Markets for Identical Assets
 
Significant Other Observable Inputs
 
Significant Unobservable Inputs
 
 
(Level 1)
 
(Level 2)
 
(Level 3)
2017
 
$
38,000

 
$

 
$
38,000

 
$

2016
 
$
86,100

 
$

 
$

 
$
86,100

2015
 
$
49,700

 
$

 
$
6,200

 
$
43,500


The fair value relating to impairments that were based on sales contracts were classified within Level 2 of the fair value hierarchy. The fair value relating to impairment assessments that were not based on sales contracts were based on a discounted cash flow model that included all cash inflows and outflows over a specific holding period. Such projected cash flows are comprised of contractual rental revenues and forecasted rental revenues and expenses based upon market conditions and expectations for growth. Terminal capitalization rates and discount rates utilized in these models are based on a reasonable range of current market rates for each property analyzed. Based upon these inputs, the Company determined that its valuations of properties using a discounted cash flow model are classified within Level 3 of the fair value hierarchy.
The following table sets forth quantitative information about the unobservable inputs of the Company’s Level 3 real estate recorded as of December 31, 2016 and 2015:
Unobservable Inputs
 
2016
 
2015
Terminal capitalization rate
 
7.0% - 10.0%
 
9.0%
Discount rate
 
8.0% - 15.0%
 
9.5%
Market rents per square foot
 
$2.00 - $20.00
 
$5.00 - $150.00