XML 67 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENTS (Summary of Segment Operating Results) (Details)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2017
USD ($)
segment
Sep. 30, 2016
USD ($)
Mar. 01, 2017
Jul. 20, 2016
Segments reporting            
Number of reportable segments | segment     3      
Land sales $ 54,906 $ 44,128 $ 177,531 $ 147,168    
Builder price participation 5,472 4,483 14,613 15,631    
Minimum rents 44,654 44,910 136,053 128,255    
Other land revenues 4,561 4,053 19,606 12,225    
Other rental and property revenues 5,929 3,538 17,309 11,335    
Total revenues 258,736 242,264 799,137 756,461    
Tenant recoveries 11,586 11,657 34,627 33,108    
Condominium rights and unit sales 113,852 115,407 342,208 362,613    
Hospitality revenues 17,776 14,088 57,190 46,126    
Cost of sales - land 29,043 21,432 88,288 66,128    
Other property operating costs 21,354 16,535 60,153 47,513    
Rental property real estate taxes 7,678 7,033 21,765 21,110    
Rental property maintenance costs 3,380 3,332 10,016 9,217    
Hospitality operating costs 13,525 12,662 41,534 37,379    
Provision for doubtful accounts 448 1,940 1,728 4,629    
Demolition costs 175 256 303 1,218    
Provision for impairment       35,734    
Development-related marketing costs 5,866 4,716 14,787 15,586    
Depreciation and amortization 35,899 23,322 96,193 71,246    
Other income, net (77) 35,232 (33,202) (114,673)    
Interest income (1,764) (196) (3,171) (900)    
Equity in (earnings) loss from Real Estate and Other Affiliates (7,467) (13,493) (25,821) (35,700)    
Gain on sale of 80 South Street Assemblage (237) (70) (32,452) (140,549)    
Loss on redemption of senior notes due 2021     46,410      
Operating Segments            
Segments reporting            
REP segment EBT 53,552 34,498 240,495 354,521    
Operating Segments | Master Planned Communities            
Segments reporting            
Land sales 54,906 44,128 177,531 147,168    
Builder price participation 5,472 4,483 14,613 15,631    
Minimum rents   95 (8) 376    
Other land revenues 4,551 4,043 19,575 12,195    
Other rental and property revenues   13   33    
Total revenues 64,929 52,762 211,711 175,403    
Cost of sales - land 29,043 21,432 88,288 66,128    
Land sales operations 8,180 10,674 24,881 30,454    
Provision for doubtful accounts     2      
Depreciation and amortization 76 72 247 236    
Interest income 8 (5) (1) (26)    
Interest expense (6,363) (5,248) (17,901) (15,591)    
Equity in (earnings) loss from Real Estate and Other Affiliates (6,480) (13,700) (21,552) (22,574)    
Total expenses 24,464 13,225 73,964 58,627    
REP segment EBT 40,465 39,537 137,747 116,776    
Operating Segments | Operating Assets            
Segments reporting            
Minimum rents 44,579 44,736 135,564 127,663    
Other rental and property revenues 5,687 3,471 16,487 10,974    
Total revenues 79,533 73,947 243,498 217,852    
Tenant recoveries 11,491 11,652 34,257 33,089    
Hospitality revenues 17,776 14,088 57,190 46,126    
Other property operating costs 17,473 15,611 51,041 43,524    
Rental property real estate taxes 7,098 6,406 19,975 19,257    
Rental property maintenance costs 3,288 3,247 9,601 8,893    
Hospitality operating costs 13,525 12,662 41,534 37,379    
Provision for doubtful accounts 453 1,940 1,728 4,566    
Demolition costs 34   162      
Provision for impairment   35,734   35,734    
Development-related marketing costs 1,067 457 2,317 902    
Depreciation and amortization 33,885 20,732 88,918 64,546    
Other income, net 249 (11) 265 (3,126)    
Interest income 3 (3)   (19)    
Interest expense 15,937 12,905 46,004 36,987    
Equity in (earnings) loss from Real Estate and Other Affiliates (317) 210 (3,739) (2,616)    
Total expenses 92,695 109,890 257,806 246,027    
REP segment EBT (13,162) (35,943) (14,308) (28,175)    
Operating Segments | Strategic Developments            
Segments reporting            
Minimum rents 75 79 497 216    
Other land revenues 10 10 31 30    
Other rental and property revenues 242 54 822 328    
Total revenues 114,274 115,555 343,928 363,206    
Tenant recoveries 95 5 370 19    
Condominium rights and unit sales 113,852 115,407 342,208 362,613    
Condominium rights and unit cost of sales 86,531 83,218 253,209 237,759    
Other property operating costs 3,881 924 9,112 3,989    
Rental property real estate taxes 580 627 1,790 1,853    
Rental property maintenance costs 92 85 415 324    
Provision for doubtful accounts (5)   (2) 63    
Demolition costs 141 256 141 1,218    
Development-related marketing costs 4,799 4,259 12,470 14,684    
Depreciation and amortization 18 659 1,177 1,978    
Other income, net (122) (298) (137) (542)    
Interest income (30) (140) (124) (271)    
Interest expense (6,953) (4,866) (18,197) (12,710)    
Equity in (earnings) loss from Real Estate and Other Affiliates (670) (3) (530) (10,510)    
Gain on sale of 80 South Street Assemblage (237) (70) (32,452) (140,549)    
Total expenses 88,025 84,651 226,872 97,286    
REP segment EBT $ 26,249 $ 30,904 $ 117,056 $ 265,920    
Millennium Six Pines Apartments            
Segments reporting            
Voting interest acquired (as a percent)           18.57%
Las Vegas 51s LLC            
Segments reporting            
Voting interest acquired (as a percent)         50.00%