XML 96 R80.htm IDEA: XBRL DOCUMENT v3.6.0.2
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
USD ($)
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2016
USD ($)
segment
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Segments reporting                      
Number of reportable segments | segment                 3    
Land sales                 $ 215,318 $ 187,399 $ 325,099
Builder price participation                 21,386 26,846 20,908
Minimum rents                 173,268 150,805 97,234
Other land revenues                 16,232 14,803 16,503
Other rental and property revenues                 16,585 27,035 24,982
Total revenues $ 278,546 $ 242,265 $ 273,514 $ 240,680 $ 229,393 $ 203,442 $ 209,163 $ 155,090 1,035,005 797,088 634,565
Tenant recoveries                 44,330 39,542 28,353
Condominium rights and unit sales                 485,634 305,284 83,565
Hospitality revenues                 62,252 45,374 37,921
Cost of sales - land                 95,727 88,065 119,672
Other property operating costs                 65,978 72,751 67,034
Rental property real estate taxes                 26,847 24,138 17,407
Rental property maintenance costs                 12,392 10,712 9,135
Hospitality operating costs                 49,359 34,839 31,829
Provision for (recovery of) doubtful accounts                 5,664 4,030 1,404
Demolition costs                 2,212 3,297 6,734
Provision for impairment                 35,734    
Development-related marketing costs                 22,184 25,466 22,783
Depreciation and amortization                 95,864 98,997 55,958
Other income, net                 (116,268) (1,829) (29,471)
Interest income                 (1,359) (586) (22,531)
Equity in earnings from Real Estate and Other Affiliates $ (3,200)               (56,818) (3,721) (23,336)
Gain on sale of 80 South Street Assemblage                 (140,549)    
REP segment EBT                 458,518 202,300 255,838
Operating Segments                      
Segments reporting                      
Total revenues                 1,035,005 797,088 634,565
REP segment EBT                 458,518 202,300 255,838
Operating Segments | Master Planned Communities                      
Segments reporting                      
Land sales                 215,318 187,399 325,099
Builder price participation                 21,386 26,846 20,908
Minimum rents                 384 842 818
Other land revenues                 16,192 14,778 16,470
Other rental and property revenues                 24    
Total revenues                 253,304 229,865 363,295
Cost of sales - land                 95,727 88,065 119,672
Land sales operations                 42,371 44,907 41,794
Provision for (recovery of) doubtful accounts                     (11)
Depreciation and amortization                 311 640 397
Other income, net                 (59) (60) (118)
Interest expense                 (21,026) (18,053) (19,620)
Equity in earnings from Real Estate and Other Affiliates                 (43,501)    
Total expenses                 73,823 115,499 142,114
REP segment EBT                 179,481 114,366 221,181
Operating Segments | Operating Assets                      
Segments reporting                      
Minimum rents                 172,437 149,064 95,807
Other rental and property revenues                 16,170 25,453 24,429
Total revenues                 295,165 259,306 186,290
Tenant recoveries                 44,306 39,415 28,133
Hospitality revenues                 62,252 45,374 37,921
Other property operating costs                 60,541 68,078 62,752
Rental property real estate taxes                 24,439 21,856 14,860
Rental property maintenance costs                 12,033 10,236 8,592
Hospitality operating costs                 49,359 34,839 31,829
Provision for (recovery of) doubtful accounts                 5,601 3,998 1,399
Demolition costs                 1,123 2,675 6,712
Provision for impairment                 35,734    
Development-related marketing costs                 7,110 9,747 9,770
Depreciation and amortization                 86,313 89,075 49,272
Other income, net                 (4,601) (524)  
Interest income                 (19) (37) (151)
Interest expense                 39,466 31,148 17,081
Equity in earnings from Real Estate and Other Affiliates                 (2,802) (1,883) (2,025)
Total expenses                 314,297 269,208 200,091
REP segment EBT                 (19,132) (9,902) (13,801)
Operating Segments | Strategic Developments                      
Segments reporting                      
Minimum rents                 447 899 609
Other land revenues                 40 25 33
Other rental and property revenues                 391 1,582 553
Total revenues                 486,536 307,917 84,980
Tenant recoveries                 24 127 220
Condominium rights and unit sales                 485,634 305,284 83,565
Condominium rights and unit cost of sales                 319,325 191,606 49,995
Other property operating costs                 5,437 4,673 4,282
Rental property real estate taxes                 2,408 2,282 2,547
Rental property maintenance costs                 359 476 543
Provision for (recovery of) doubtful accounts                 63 32 16
Demolition costs                 1,089 622 22
Development-related marketing costs                 15,074 15,719 13,013
Depreciation and amortization                 2,744 3,240 1,706
Other income, net                 (611) 104 (2,373)
Interest income                 (500) (202)  
Interest expense                 (5,957) (6,633) (11,918)
Equity in earnings from Real Estate and Other Affiliates                 (10,515) (1,838) (21,311)
Gain on sale of 80 South Street Assemblage                 (140,549)    
Total expenses                 188,367 210,081 36,522
REP segment EBT                 $ 298,169 $ 97,836 $ 48,458