XML 31 R56.htm IDEA: XBRL DOCUMENT v3.2.0.727
SEGMENTS - Segment Operating Results (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Segments reporting        
Land sales $ 45,433 $ 153,164 $ 93,514 $ 200,835
Builder price participation 7,907 3,843 13,605 7,940
Minimum rents 36,989 22,189 72,183 42,549
Tenant recoveries 10,701 6,893 20,368 12,908
Condominium rights and unit sales     121,370 7,484
Other land revenues 3,145 2,698 6,438 5,210
Other rental and property revenues 6,994 6,864 13,291 12,310
Total revenues 209,163 209,631 364,253 308,284
Cost of sales - land 24,236 42,719 48,132 65,797
Other property operating costs 19,634 16,600 37,779 30,405
Rental property real estate taxes 6,568 4,241 12,768 7,981
Rental property maintenance costs 2,900 2,174 5,644 4,089
Provision for doubtful accounts 1,266 31 2,075 174
Demolition costs 1,496 3,435 1,613 5,951
Development-related marketing costs 5,594 5,299 11,837 9,522
Depreciation and amortization 25,069 11,473 46,579 21,982
Other income (399) (5,611) (1,863) (16,059)
Interest income (271) (18,625) (407) (20,813)
Equity in Earnings from Real Estate and Other Affiliates (1,081) (6,587) (2,869) (12,655)
REP EBT 46,171 116,378 83,985 152,022
Operating Segments | Master Planned Communities        
Segments reporting        
Land sales 45,433 153,164 93,514 200,835
Builder price participation 7,907 3,843 13,605 7,940
Minimum rents 215 207 430 404
Other land revenues 3,140 2,689 6,426 5,193
Other rental and property revenues 9 108 7 175
Total revenues 56,704 160,011 113,982 214,547
Cost of sales - land 24,236 42,719 48,132 65,797
Land sales operations 9,721 9,275 17,300 16,579
Land sales real estate and business taxes 2,242 2,135 4,646 4,089
Depreciation and amortization 95 103 190 203
Interest income (15) (22) (31) (79)
Interest expense (4,684) (4,813) (9,446) (9,879)
Total expenses 31,595 49,397 60,791 76,710
REP EBT 25,109 110,614 53,191 137,837
Operating Segments | Operating Assets        
Segments reporting        
Minimum rents 36,697 21,918 71,009 41,818
Tenant recoveries 10,693 6,941 20,266 12,825
Resort and conference center revenues 11,481 9,622 23,484 19,048
Other rental and property revenues 6,971 6,570 13,245 11,680
Total revenues 65,842 45,051 128,004 85,371
Other property operating costs 18,350 15,485 35,836 28,666
Rental property real estate taxes 5,990 3,762 11,510 6,869
Rental property maintenance costs 2,785 2,008 5,412 3,808
Resort and conference center operations 8,893 6,412 17,971 13,923
Provision for doubtful accounts 1,266 31 2,075 174
Demolition costs 1,496 3,434 1,613 5,928
Development-related marketing costs 2,748 2,711 5,014 4,790
Depreciation and amortization 22,887 9,531 41,649 18,541
Interest income (9) (11) (19) (130)
Interest expense 7,629 3,928 14,123 5,972
Equity in Earnings from Real Estate and Other Affiliates (160) (767) (1,044) (2,572)
Total expenses 71,875 46,524 134,140 85,969
REP EBT (6,033) (1,473) (6,136) (598)
Operating Segments | Strategic Developments        
Segments reporting        
Minimum rents 77 73 744 336
Tenant recoveries 8 (57) 102 74
Condominium rights and unit sales 86,513 4,358 121,370 7,484
Other land revenues 5 9 12 17
Other rental and property revenues 14 186 39 455
Total revenues 86,617 4,569 122,267 8,366
Condominium rights and unit cost of sales 56,765 2,191 79,174 3,762
Other property operating costs 1,284 1,094 1,943 1,721
Rental property real estate taxes 578 479 1,258 1,112
Rental property maintenance costs 115 166 232 281
Demolition costs   1   23
Development-related marketing costs 2,846 2,588 6,823 4,732
Depreciation and amortization 601 614 1,617 1,038
Other income     (334) (2,373)
Interest income (166)   (166)  
Interest expense (1,580) (3,981) (3,385) (6,630)
Equity in Earnings from Real Estate and Other Affiliates (921) (5,820) (1,825) (10,083)
Total expenses 59,522 (2,668) 85,337 (6,417)
REP EBT $ 27,095 $ 7,237 $ 36,930 $ 14,783