XML 66 R56.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2017
USD ($)
segment
Jun. 30, 2016
USD ($)
Mar. 01, 2017
Jul. 20, 2016
Segments reporting            
Number of reportable segments | segment     3      
Land sales $ 69,144 $ 61,098 $ 122,625 $ 103,040    
Builder price participation 4,480 6,501 9,141 11,148    
Minimum rents 45,073 42,036 91,399 83,345    
Other land revenues 4,463 4,122 15,045 8,170    
Other rental and property revenues 5,923 4,593 11,380 7,797    
Total revenues 308,639 273,514 540,401 514,195    
Tenant recoveries 11,642 10,923 23,041 21,451    
Condominium rights and unit sales 148,211 125,112 228,356 247,206    
Hospitality revenues 19,703 19,129 39,414 32,038    
Cost of sales - land 33,376 29,008 59,245 44,696    
Other property operating costs 20,291 15,236 38,799 30,978    
Rental property real estate taxes 6,550 7,329 14,087 14,077    
Rental property maintenance costs 3,608 2,753 6,636 5,885    
Hospitality operating costs 14,164 14,242 28,009 24,717    
Provision for doubtful accounts 745 (352) 1,280 2,689    
Demolition costs 63 490 128 962    
Development-related marketing costs 4,716 6,339 8,921 10,870    
Depreciation and amortization 34,770 24,952 60,294 47,924    
Other income, net (223) (9,067) (33,125) (149,905)    
Interest income (785) (435) (1,407) (704)    
Equity in earnings from Real Estate and Other Affiliates (9,834) (20,275) (18,354) (22,207)    
Gain on sale of 80 South Street Assemblage     (32,215) (140,479)    
Loss on redemption of senior notes due 2021     46,410      
Operating Segments [Member]            
Segments reporting            
REP segment EBT 85,990 106,170 186,943 320,023    
Operating Segments [Member] | Master Planned Communities [Member]            
Segments reporting            
Land sales 69,144 61,098 122,625 103,040    
Builder price participation 4,480 6,501 9,141 11,148    
Minimum rents   142 (8) 282    
Other land revenues 4,452 4,112 15,024 8,150    
Other rental and property revenues   17   20    
Total revenues 78,076 71,870 146,782 122,640    
Cost of sales - land 33,376 29,008 59,245 44,696    
Land sales operations 7,307 9,169 16,701 19,778    
Provision for doubtful accounts     2      
Depreciation and amortization 79 81 171 164    
Interest income (1) (5) (9) (21)    
Interest expense (5,989) (5,004) (11,538) (10,343)    
Equity in earnings from Real Estate and Other Affiliates (9,792) (8,874) (15,072) (8,874)    
Total expenses 24,980 24,375 49,500 45,400    
REP segment EBT 53,096 47,495 97,282 77,240    
Operating Segments [Member] | Operating Assets [Member]            
Segments reporting            
Minimum rents 45,023 41,811 90,985 82,929    
Other rental and property revenues 5,616 4,416 10,800 7,499    
Total revenues 81,878 76,270 163,965 143,903    
Tenant recoveries 11,536 10,914 22,766 21,437    
Hospitality revenues 19,703 19,129 39,414 32,038    
Other property operating costs 18,045 13,795 33,568 27,913    
Rental property real estate taxes 6,032 6,709 12,877 12,851    
Rental property maintenance costs 3,480 2,645 6,313 5,646    
Hospitality operating costs 14,164 14,242 28,009 24,717    
Provision for doubtful accounts 745 (353) 1,275 2,626    
Demolition costs 63   128      
Development-related marketing costs 832 187 1,250 443    
Depreciation and amortization 32,244 22,613 55,033 43,814    
Other income, net (162) (2,750) 16 (3,113)    
Interest income (3) (8) (3) (16)    
Interest expense 15,543 12,744 30,067 24,081    
Equity in earnings from Real Estate and Other Affiliates (37) (899) (3,422) (2,826)    
Total expenses 90,946 68,925 165,111 136,136    
REP segment EBT (9,068) 7,345 (1,146) 7,767    
Operating Segments [Member] | Strategic Developments [Member]            
Segments reporting            
Minimum rents 50 83 422 134    
Other land revenues 11 10 21 20    
Other rental and property revenues 307 160 580 278    
Total revenues 148,685 125,374 229,654 247,652    
Tenant recoveries 106 9 275 14    
Condominium rights and unit sales 148,211 125,112 228,356 247,206    
Condominium rights and unit cost of sales 106,195 79,726 166,678 154,541    
Other property operating costs 2,246 1,441 5,231 3,065    
Rental property real estate taxes 518 620 1,210 1,226    
Rental property maintenance costs 128 108 323 239    
Provision for doubtful accounts   1 3 63    
Demolition costs   490   962    
Development-related marketing costs 3,884 6,152 7,671 10,427    
Depreciation and amortization 491 660 1,159 1,319    
Other income, net     (15) (244)    
Interest income (29) (125) (94) (131)    
Interest expense (6,705) (4,527) (11,244) (7,845)    
Equity in earnings from Real Estate and Other Affiliates (5) (10,502) 140 (10,507)    
Gain on sale of 80 South Street Assemblage     (32,215) (140,479)    
Total expenses 106,723 74,044 138,847 12,636    
REP segment EBT $ 41,962 $ 51,330 $ 90,807 $ 235,016    
Millennium Six Pines Apartments [Member]            
Segments reporting            
Voting interest acquired (as a percent)           18.57%
Las Vegas 51s LLC [Member]            
Segments reporting            
Voting interest acquired (as a percent) 50.00%   50.00%   50.00%