XML 91 R75.htm IDEA: XBRL DOCUMENT v3.3.1.900
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Sep. 30, 2014
USD ($)
Jun. 30, 2014
USD ($)
Mar. 31, 2014
USD ($)
Dec. 31, 2015
USD ($)
segment
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Segments reporting                      
Number of reportable segments | segment                 3    
Land sales                 $ 187,399 $ 325,099 $ 251,217
Builder price participation                 26,846 20,908 9,356
Minimum rents                 150,805 97,234 81,668
Tenant recoveries                 39,542 28,353 21,068
Condominium rights and unit sales                 305,284 83,565 32,969
Other land revenues                 14,803 16,503 13,416
Hospitality revenues                 45,374 37,921 39,201
Other rental and property revenues                 27,035 24,982 20,523
Total revenues $ 229,393 $ 203,442 $ 209,163 $ 155,090 $ 207,053 $ 119,228 $ 209,631 $ 98,653 797,088 634,565 469,418
Cost of sales - land                 88,065 119,672 124,040
Other property operating costs                 72,751 67,034 65,723
Rental property real estate taxes                 24,138 17,407 14,291
Rental property maintenance costs                 10,712 9,135 8,083
Hospitality expenses                 34,839 31,829 29,454
Provision for (recovery of) doubtful accounts                 4,030 1,404 836
Demolition costs                 3,297 6,734 2,078
Development-related marketing costs                 25,466 22,783 5,880
Depreciation and amortization                 98,997 55,958 33,845
Other expense (income)                 (1,829) (29,471) (29,478)
Interest income                 (586) (22,531) (3,185)
Equity in Earnings from Real Estate and Other Affiliates                 (3,721) (23,336) (14,428)
REP EBT                 202,300 255,838 154,437
Operating Segments                      
Segments reporting                      
REP EBT                 202,300 255,838 154,437
Operating Segments | Master Planned Communities                      
Segments reporting                      
Land sales                 187,399 325,099 251,217
Builder price participation                 26,846 20,908 9,356
Minimum rents                 842 818 781
Other land revenues                 14,778 16,470 13,416
Total revenues                 229,865 363,295 274,770
Cost of sales - land                 88,065 119,672 124,040
Land sales operations                 34,443 31,932 30,826
Land sales real estate and business taxes                 10,464 9,862 7,588
Provision for (recovery of) doubtful accounts                   (11)  
Depreciation and amortization                 640 397 32
Interest income                 (60) (118) (16)
Interest expense                 (18,053) (19,620) (18,678)
Total expenses                 115,499 142,114 143,792
REP EBT                 114,366 221,181 130,978
Operating Segments | Operating Assets                      
Segments reporting                      
Minimum rents                 149,064 95,807 80,124
Tenant recoveries                 39,415 28,133 20,901
Hospitality revenues                 45,374 37,921 39,201
Other rental and property revenues                 25,453 24,429 20,360
Total revenues                 259,306 186,290 160,586
Other property operating costs                 68,078 62,752 61,146
Rental property real estate taxes                 21,856 14,860 12,065
Rental property maintenance costs                 10,236 8,592 7,552
Hospitality expenses                 34,839 31,829 29,454
Provision for (recovery of) doubtful accounts                 3,998 1,399 835
Demolition costs                 2,675 6,712 2,078
Development-related marketing costs                 9,747 9,770 3,462
Depreciation and amortization                 89,075 49,272 31,427
Other expense (income)                 (524)    
Interest income                 (37) (151) (135)
Interest expense                 31,148 17,081 19,146
Equity in Earnings from Real Estate and Other Affiliates                 (1,883) (2,025) (3,893)
Total expenses                 269,208 200,091 163,137
REP EBT                 (9,902) (13,801) (2,551)
Operating Segments | Strategic Developments                      
Segments reporting                      
Minimum rents                 899 609 763
Tenant recoveries                 127 220 167
Condominium rights and unit sales                 305,284 83,565 32,969
Other land revenues                 25 33  
Other rental and property revenues                 1,582 553 163
Total revenues                 307,917 84,980 34,062
Condominium rights and unit cost of sales                 191,606 49,995 16,572
Other property operating costs                 4,673 4,282 5,547
Rental property real estate taxes                 2,282 2,547 2,226
Rental property maintenance costs                 476 543 531
Provision for (recovery of) doubtful accounts                 32 16  
Demolition costs                 622 22  
Development-related marketing costs                 15,719 13,013 1,449
Depreciation and amortization                 3,240 1,706 189
Other expense (income)                 104 (2,373) (3,609)
Interest income                 (202)    
Interest expense                 (6,633) (11,918) (4,318)
Equity in Earnings from Real Estate and Other Affiliates                 (1,838) (21,311) (10,535)
Total expenses                 210,081 36,522 8,052
REP EBT                 $ 97,836 $ 48,458 $ 26,010