XML 66 R56.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
segment
Jun. 30, 2015
USD ($)
Segments reporting        
Number of reportable segments | segment     3  
Land sales $ 61,098 $ 45,433 $ 103,040 $ 93,514
Builder price participation 6,501 7,907 11,148 13,605
Minimum rents 42,036 36,989 83,345 72,183
Other land revenues 2,759 3,145 5,792 6,438
Other rental and property revenues 4,593 6,994 7,797 13,291
Total revenues 272,151 209,163 511,817 364,253
Tenant recoveries 10,923 10,701 21,451 20,368
Condominium rights and unit sales 125,112 86,513 247,206 121,370
Hospitality revenues 19,129 11,481 32,038 23,484
Cost of sales - land 29,008 24,236 44,696 48,132
Other property operating costs 15,236 19,634 30,978 37,779
Rental property real estate taxes 7,329 6,568 14,077 12,768
Rental property maintenance costs 2,753 2,900 5,885 5,644
Hospitality costs 14,242 8,893 24,717 17,971
Provision for (recovery of) doubtful accounts (352) 1,266 2,689 2,075
Demolition costs 490 1,496 962 1,613
Development-related marketing costs 6,339 5,594 10,870 11,837
Depreciation and amortization 24,952 25,069 47,924 46,579
Other income (9,067) (399) (9,426) (1,863)
Interest income (435) (271) (704) (407)
Equity in earnings from Real Estate and Other Affiliates (20,275) (1,081) (22,207) (2,869)
Gain on sale of 80 South Street Assemblage     (140,479)  
REP EBT 106,170 46,171 320,023 83,985
Operating Segments | Master Planned Communities        
Segments reporting        
Land sales 61,098 45,433 103,040 93,514
Builder price participation 6,501 7,907 11,148 13,606
Minimum rents 142 215 282 429
Other land revenues 2,749 3,140 5,772 6,426
Other rental and property revenues 17 9 20 7
Total revenues 70,507 56,704 120,262 113,982
Cost of sales - land 29,008 24,236 44,696 48,132
Land sales operations 5,506 9,721 12,806 17,300
Land sales real estate and business taxes 2,300 2,242 4,594 4,646
Depreciation and amortization 81 95 164 190
Interest income (5) (15) (21) (31)
Interest expense (5,004) (4,684) (10,343) (9,446)
Equity in earnings from Real Estate and Other Affiliates (8,874)   (8,874)  
Total expenses 23,012 31,595 43,022 60,791
REP EBT 47,495 25,109 77,240 53,191
Operating Segments | Operating Assets        
Segments reporting        
Minimum rents 41,811 36,697 82,929 71,009
Other rental and property revenues 4,416 6,971 7,499 13,245
Total revenues 76,270 65,842 143,903 128,004
Tenant recoveries 10,914 10,693 21,437 20,266
Hospitality revenues 19,129 11,481 32,038 23,484
Other property operating costs 13,830 18,350 27,948 35,836
Rental property real estate taxes 6,709 5,990 12,851 11,510
Rental property maintenance costs 2,645 2,785 5,646 5,412
Hospitality costs 14,242 8,893 24,717 17,971
Provision for (recovery of) doubtful accounts (353) 1,266 2,626 2,075
Demolition costs 6 1,496 478 1,613
Development-related marketing costs 1,988 2,748 3,088 5,014
Depreciation and amortization 22,613 22,887 43,814 41,649
Other income (2,750)   (3,113)  
Interest income (8) (9) (16) (19)
Interest expense 10,116 7,629 19,269 14,123
Equity in earnings from Real Estate and Other Affiliates (899) (160) (2,826) (1,044)
Total expenses 68,139 71,875 134,482 134,140
REP EBT 8,131 (6,033) 9,421 (6,136)
Operating Segments | Strategic Developments        
Segments reporting        
Minimum rents 83 77 134 744
Other land revenues 10 5 20 12
Other rental and property revenues 160 14 278 39
Total revenues 125,374 86,617 247,652 122,267
Tenant recoveries 9 8 14 102
Condominium rights and unit sales 125,112 86,513 247,206 121,370
Condominium rights and unit cost of sales 79,726 56,765 154,541 79,174
Other property operating costs 1,406 1,284 3,030 1,943
Rental property real estate taxes 620 578 1,226 1,258
Rental property maintenance costs 108 115 239 232
Provision for (recovery of) doubtful accounts 1   63  
Demolition costs 484   484  
Development-related marketing costs 4,351 2,846 7,782 6,823
Depreciation and amortization 660 601 1,319 1,617
Other income     (244) (334)
Interest income (125) (166) (131) (166)
Interest expense (1,899) (1,580) (3,033) (3,385)
Equity in earnings from Real Estate and Other Affiliates (10,502) (921) (10,507) (1,825)
Gain on sale of 80 South Street Assemblage     (140,479)  
Total expenses 74,830 59,522 14,290 85,337
REP EBT $ 50,544 $ 27,095 $ 233,362 $ 36,930