XML 69 R59.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
segment
Sep. 30, 2015
USD ($)
Segments reporting        
Number of reportable segments | segment     3  
Land sales $ 44,128 $ 45,423 $ 147,168 $ 138,937
Builder price participation 4,483 6,680 15,631 20,285
Minimum rents 44,910 37,814 128,255 109,997
Other land revenues 2,595 4,617 8,387 11,055
Other rental and property revenues 3,538 7,438 11,335 20,729
Total revenues 240,806 203,442 752,623 567,695
Tenant recoveries 11,657 10,706 33,108 31,074
Condominium rights and unit sales 115,407 78,992 362,613 200,362
Hospitality revenues 14,088 11,772 46,126 35,256
Cost of sales - land 21,432 19,674 66,128 67,806
Other property operating costs 16,535 16,680 47,513 54,459
Rental property real estate taxes 7,033 6,908 21,110 19,676
Rental property maintenance costs 3,332 3,094 9,217 8,738
Hospitality costs 12,662 8,767 37,379 26,738
Provision for (recovery of) doubtful accounts 1,940 1,007 4,629 3,082
Demolition costs 256 1,024 1,218 2,637
Provision for impairment 35,734   35,734  
Development-related marketing costs 4,716 7,639 15,586 19,476
Depreciation and amortization 23,322 24,998 71,246 71,577
Other (income) expense, net (432) 659 (9,858) (1,204)
Interest income (196) (109) (900) (516)
Equity in earnings from Real Estate and Other Affiliates (13,493) (295) (35,700) (3,164)
Gain on sale of 80 South Street Assemblage (70)   (140,549)  
REP EBT 34,498 55,190 354,521 139,178
Operating Segments        
Segments reporting        
REP EBT 34,498 55,190 354,521 139,178
Operating Segments | Master Planned Communities        
Segments reporting        
Land sales 44,128 45,423 147,168 138,937
Builder price participation 4,483 6,680 15,631 20,285
Minimum rents 95 171 376 601
Other land revenues 2,585 4,612 8,357 11,038
Other rental and property revenues 13 23 33 30
Total revenues 51,304 56,909 171,565 170,891
Cost of sales - land 21,432 19,674 66,128 67,806
Land sales operations 6,797 7,293 19,603 24,593
Land sales real estate and business taxes 2,419 3,056 7,013 7,702
Depreciation and amortization 72 89 236 279
Interest income (5) (14) (26) (45)
Interest expense (5,248) (4,210) (15,591) (13,656)
Equity in earnings from Real Estate and Other Affiliates (13,699)   (22,573)  
Total expenses 11,768 25,888 54,790 86,679
REP EBT 39,536 31,021 116,775 84,212
Operating Segments | Operating Assets        
Segments reporting        
Minimum rents 44,736 37,565 127,663 108,574
Other rental and property revenues 3,471 7,400 10,974 20,645
Total revenues 73,947 67,422 217,852 195,426
Tenant recoveries 11,652 10,685 33,089 30,951
Hospitality revenues 14,088 11,772 46,126 35,256
Other property operating costs 15,611 15,659 43,559 51,495
Rental property real estate taxes 6,406 6,447 19,257 17,956
Rental property maintenance costs 3,247 2,968 8,893 8,380
Hospitality costs 12,662 8,767 37,379 26,738
Provision for (recovery of) doubtful accounts 1,940 975 4,566 3,050
Demolition costs 16 798 494 2,411
Provision for impairment 35,734   35,734  
Development-related marketing costs 1,950 2,367 5,038 7,381
Depreciation and amortization 20,732 22,936 64,546 64,585
Other (income) expense, net (13)   (3,126)  
Interest income (3) (10) (19) (29)
Interest expense 9,772 8,002 29,041 22,124
Equity in earnings from Real Estate and Other Affiliates 209 (289) (2,617) (1,333)
Total expenses 108,263 68,620 242,745 202,758
REP EBT (34,316) (1,198) (24,893) (7,332)
Operating Segments | Strategic Developments        
Segments reporting        
Minimum rents 79 78 216 822
Other land revenues 10 5 30 17
Other rental and property revenues 54 29 328 68
Total revenues 115,555 79,111 363,206 201,378
Tenant recoveries 5 7 19 109
Condominium rights and unit sales 115,407 78,992 362,613 200,362
Condominium rights and unit cost of sales 83,218 47,573 237,759 126,747
Other property operating costs 924 1,021 3,954 2,964
Rental property real estate taxes 627 461 1,853 1,720
Rental property maintenance costs 85 126 324 358
Provision for (recovery of) doubtful accounts   32 63 32
Demolition costs 240 226 724 226
Development-related marketing costs 2,766 5,272 10,548 12,095
Depreciation and amortization 659 528 1,978 2,145
Other (income) expense, net (298) 435 (542) 101
Interest income (140) (21) (271) (188)
Interest expense (1,731) (1,903) (4,764) (5,289)
Equity in earnings from Real Estate and Other Affiliates (3) (6) (10,510) (1,831)
Gain on sale of 80 South Street Assemblage (70)   (140,549)  
Total expenses 86,277 53,744 100,567 139,080
REP EBT $ 29,278 $ 25,367 $ 262,639 $ 62,298