XML 76 R80.htm IDEA: XBRL DOCUMENT v2.4.0.8
SEGMENTS (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Segments reporting                      
Land sales                 $ 251,217 $ 182,643 $ 114,610
Builder price participation                 9,356 5,747 3,816
Minimum rents                 81,668 82,621 71,178
Tenant recoveries                 21,068 23,351 19,323
Condominium rights and unit sales                 32,969 267 22,067
Other land revenues                 17,315 18,073 13,133
Resort and conference center revenues                 39,201 39,782 15,744
Other rental and property revenues                 21,816 24,402 15,818
Total revenues 133,953 103,514 147,052 90,091 108,367 94,815 93,939 79,765 474,610 376,886 275,689
Cost of sales - land                 124,040 89,298 70,108
Condominium rights and unit cost of sales                 16,572 96 14,465
Other property operating costs                 73,186 63,035 50,549
Rental property real estate taxes                 14,291 13,643 10,270
Rental property maintenance costs                 8,083 8,655 7,076
Resort and conference center operations                 29,454 29,112 13,220
Provision for (recovery of) doubtful accounts                 836 1,224 (235)
Demolition costs                 2,078    
Depreciation and amortization                 33,845 24,429 16,782
Interest income                 (3,185) (9,437) (9,876)
Interest expense                 9,759 964  
Early extinguishment of debt                     11,305
Equity in Earnings from Real Estate Affiliates                 (14,428) (3,683) (8,578)
Master Planned Communities | Segment Basis
                     
Segments reporting                      
Land sales                 251,217 182,643 161,383
Builder price participation                 9,356 5,747 4,924
Minimum rents                 781 576 673
Other land revenues                 13,416 18,073 17,057
Total revenues                 274,770 207,039 184,037
Master Planned Communities | Consolidated Properties
                     
Segments reporting                      
Land sales                     114,610
Builder price participation                     3,816
Minimum rents                     659
Other land revenues                     13,133
Total revenues                     132,218
Master Planned Communities | Real Estate Affiliates
                     
Segments reporting                      
Land sales                     46,773
Builder price participation                     1,108
Minimum rents                     14
Other land revenues                     3,924
Total revenues                     51,819
Operating Assets | Segment Basis
                     
Segments reporting                      
Minimum rents                 80,124 81,140 72,405
Tenant recoveries                 20,901 23,210 20,254
Resort and conference center revenues                 39,201 39,782 34,850
Other rental and property revenues                 20,360 20,959 21,064
Total revenues                 160,586 165,091 148,573
Operating Assets | Consolidated Properties
                     
Segments reporting                      
Minimum rents                     69,602
Tenant recoveries                     19,193
Resort and conference center revenues                     15,744
Other rental and property revenues                     14,072
Total revenues                     118,611
Operating Assets | Real Estate Affiliates
                     
Segments reporting                      
Minimum rents                     2,803
Tenant recoveries                     1,061
Resort and conference center revenues                     19,106
Other rental and property revenues                     6,992
Total revenues                     29,962
Strategic Developments | Segment Basis
                     
Segments reporting                      
Minimum rents                 763 905 917
Tenant recoveries                 167 141 130
Condominium rights and unit sales                 32,969 267 22,067
Other land revenues                 3,899    
Other rental and property revenues                 1,456 3,443 1,746
Total revenues                 39,254 4,756 24,860
Strategic Developments | Consolidated Properties
                     
Segments reporting                      
Minimum rents                     917
Tenant recoveries                     130
Condominium rights and unit sales                     22,067
Other rental and property revenues                     1,746
Total revenues                     24,860
Operating segment
                     
Segments reporting                      
Total revenues                 474,610 376,886 357,470
Operating segment | Segment Basis
                     
Segments reporting                      
REP EBT                 154,437 109,705 62,197
Operating segment | Consolidated Properties
                     
Segments reporting                      
REP EBT                 140,009 106,022 49,987
Operating segment | Real Estate Affiliates
                     
Segments reporting                      
REP EBT                 (14,428) (3,683) 12,210
Operating segment | Master Planned Communities
                     
Segments reporting                      
Total revenues                 274,770 207,039 184,037
Operating segment | Master Planned Communities | Segment Basis
                     
Segments reporting                      
Cost of sales - land                 124,040 89,298 94,040
Land sales operations                 30,826 32,817 31,965
Land sales real estate and business taxes                 7,588 7,558 9,619
Depreciation and amortization                 32 72 48
Interest income                 (16) (45) (508)
Interest expense                 (18,678) (14,598) (9,788)
Total expenses                 143,792 115,102 125,376
Venture partner share of The Woodlands EBT                     (7,949)
REP EBT                 130,978 91,937 50,712
Operating segment | Master Planned Communities | Consolidated Properties
                     
Segments reporting                      
Cost of sales - land                     70,108
Land sales operations                     24,533
Land sales real estate and business taxes                     7,713
Depreciation and amortization                     2
Interest income                     (144)
Interest expense                     (11,920)
Total expenses                     90,292
REP EBT                     41,926
Operating segment | Master Planned Communities | Real Estate Affiliates
                     
Segments reporting                      
Cost of sales - land                     23,932
Land sales operations                     7,432
Land sales real estate and business taxes                     1,906
Depreciation and amortization                     46
Interest income                     (364)
Interest expense                     2,132
Total expenses                     35,084
Venture partner share of The Woodlands EBT                     (7,949)
REP EBT                     8,786
Operating segment | Operating Assets
                     
Segments reporting                      
Total revenues                 160,586 165,091 148,573
Operating segment | Operating Assets | Segment Basis
                     
Segments reporting                      
Other property operating costs                 64,608 60,072 55,745
Rental property real estate taxes                 12,065 11,292 10,638
Rental property maintenance costs                 7,552 8,073 6,922
Resort and conference center operations                 29,454 29,112 27,124
Provision for (recovery of) doubtful accounts                 835 1,335 (107)
Depreciation and amortization                 31,427 23,318 20,309
Interest income                 (135) (185) (127)
Interest expense                 19,146 16,289 12,902
Early extinguishment of debt                     11,305
Equity in Earnings from Real Estate Affiliates                 (3,893) (3,683) (3,926)
Total expenses                 163,137 145,623 140,785
Venture partner share of The Woodlands EBT                     425
REP EBT                 (2,551) 19,468 8,213
Operating segment | Operating Assets | Consolidated Properties
                     
Segments reporting                      
Other property operating costs                     46,522
Rental property real estate taxes                     9,666
Rental property maintenance costs                     6,405
Resort and conference center operations                     13,220
Provision for (recovery of) doubtful accounts                     (98)
Depreciation and amortization                     16,341
Interest income                     (125)
Interest expense                     10,586
Early extinguishment of debt                     11,305
Total expenses                     113,822
REP EBT                     4,789
Operating segment | Operating Assets | Real Estate Affiliates
                     
Segments reporting                      
Other property operating costs                     9,223
Rental property real estate taxes                     972
Rental property maintenance costs                     517
Resort and conference center operations                     13,904
Provision for (recovery of) doubtful accounts                     (9)
Depreciation and amortization                     3,968
Interest income                     (2)
Interest expense                     2,316
Equity in Earnings from Real Estate Affiliates                     (3,926)
Total expenses                     26,963
Venture partner share of The Woodlands EBT                     425
REP EBT                     3,424
Operating segment | Strategic Developments
                     
Segments reporting                      
Total revenues                 39,254 4,756 24,860
Operating segment | Strategic Developments | Segment Basis
                     
Segments reporting                      
Condominium rights and unit cost of sales                 16,572 96 14,465
Other property operating costs                 8,578 3,094 5,428
Rental property real estate taxes                 2,226 2,351 604
Rental property maintenance costs                 531 582 671
Provision for (recovery of) doubtful accounts                 1 (111) (137)
Demolition costs                 2,078    
Depreciation and amortization                 189 225 234
Interest expense                 (4,318) 219 323
Equity in Earnings from Real Estate Affiliates                 (10,535)    
Total expenses                 13,244 6,456 21,588
REP EBT                 26,010 (1,700) 3,272
Operating segment | Strategic Developments | Consolidated Properties
                     
Segments reporting                      
Condominium rights and unit cost of sales                     14,465
Other property operating costs                     5,428
Rental property real estate taxes                     604
Rental property maintenance costs                     671
Provision for (recovery of) doubtful accounts                     (137)
Depreciation and amortization                     234
Interest expense                     323
Total expenses                     21,588
REP EBT                     $ 3,272