XML 60 R74.htm IDEA: XBRL DOCUMENT v3.19.3
SEGMENTS (Summary of Segment Operating Results) (Details)
ft² in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
USD ($)
ft²
Sep. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
ft²
segment
location
Sep. 30, 2018
USD ($)
Segments reporting        
Number of reportable segments | segment     4  
Total revenues $ 231,172,000 $ 257,160,000 $ 1,016,378,000 $ 599,844,000
Total operating expenses (210,071,000) (211,138,000) (918,446,000) (559,844,000)
Depreciation and amortization (40,093,000) (31,123,000) (115,142,000) (88,398,000)
Interest (expense) income, net 0   200,000  
Other (loss) income, net 1,337,000 (3,710,000) 11,798,000 (3,444,000)
Equity in earnings (losses) from real estate and other affiliates 4,542,000 8,612,000 20,847,000 39,297,000
Selling profit from sales-type leases 13,537,000   13,537,000  
Gain (loss) on sale or disposal of real estate 24,201,000 0 24,051,000 0
Segment EBT 38,761,000 31,334,000 99,503,000 25,430,000
Net income 30,043,000 23,847,000 75,296,000 19,802,000
Net income attributable to noncontrolling interests (285,000) (482,000) (240,000) (51,000)
Net income attributable to common stockholders 29,758,000 23,365,000 75,056,000 19,751,000
Operating Assets        
Segments reporting        
Total revenues 104,223,000 87,462,000 305,395,000 264,017,000
Master Planned Communities        
Segments reporting        
Total revenues $ 92,287,000 143,135,000 $ 216,042,000 261,665,000
Seaport District        
Segments reporting        
Area of real estate property (in sqft) | ft² 450   450  
Number of primary locations | location     3  
Operating locations | location     2  
Total revenues $ 23,130,000 14,601,000 $ 43,051,000 22,612,000
Strategic Developments        
Segments reporting        
Total revenues 11,515,000 11,962,000 451,873,000 51,550,000
Operating Segments        
Segments reporting        
Total revenues 231,155,000 257,160,000 1,016,361,000 599,844,000
Total operating expenses (131,776,000) (149,152,000) (695,740,000) (362,837,000)
Segment operating income 99,379,000 108,008,000 320,621,000 237,007,000
Depreciation and amortization (37,769,000) (29,329,000) (109,323,000) (83,429,000)
Interest (expense) income, net (15,077,000) (7,946,000) (35,260,000) (14,800,000)
Other (loss) income, net 951,000 (3,319,000) 2,304,000 (2,782,000)
Equity in earnings (losses) from real estate and other affiliates 4,542,000 8,611,000 20,847,000 39,294,000
Selling profit from sales-type leases 13,537,000 0 13,537,000 0
Gain (loss) on sale or disposal of real estate 24,201,000 0 24,051,000 0
Segment EBT 89,764,000 76,025,000 236,777,000 175,290,000
Operating Segments | Operating Assets        
Segments reporting        
Total revenues 104,223,000 87,462,000 305,395,000 264,017,000
Total operating expenses (47,950,000) (43,373,000) (139,589,000) (126,372,000)
Segment operating income 56,273,000 44,089,000 165,806,000 137,645,000
Depreciation and amortization (28,844,000) (26,470,000) (84,890,000) (74,028,000)
Interest (expense) income, net (21,645,000) (18,891,000) (60,695,000) (52,886,000)
Other (loss) income, net 63,000 (2,767,000) 1,186,000 (2,603,000)
Equity in earnings (losses) from real estate and other affiliates 441,000 (76,000) 3,195,000 1,507,000
Selling profit from sales-type leases 13,537,000 0 13,537,000 0
Segment EBT 19,825,000 (4,115,000) 38,139,000 9,635,000
Operating Segments | Master Planned Communities        
Segments reporting        
Total revenues 92,287,000 143,135,000 216,042,000 261,665,000
Total operating expenses (45,169,000) (70,237,000) (114,075,000) (143,608,000)
Segment operating income 47,118,000 72,898,000 101,967,000 118,057,000
Depreciation and amortization (88,000) (78,000) (334,000) (245,000)
Interest (expense) income, net 8,550,000 6,626,000 24,376,000 19,826,000
Other (loss) income, net 534,000 18,000 601,000 18,000
Equity in earnings (losses) from real estate and other affiliates 4,523,000 9,454,000 18,859,000 34,682,000
Segment EBT 60,637,000 88,918,000 145,469,000 172,338,000
Operating Segments | Seaport District        
Segments reporting        
Total revenues 23,130,000 14,601,000 43,051,000 22,612,000
Total operating expenses (27,330,000) (21,989,000) (59,735,000) (31,965,000)
Segment operating income (4,200,000) (7,388,000) (16,684,000) (9,353,000)
Depreciation and amortization (6,767,000) (2,309,000) (19,713,000) (6,506,000)
Interest (expense) income, net (4,984,000) 1,471,000 (8,440,000) 8,466,000
Other (loss) income, net 0 (120,000) (147,000) (120,000)
Equity in earnings (losses) from real estate and other affiliates (705,000) (452,000) (1,788,000) (692,000)
Gain (loss) on sale or disposal of real estate 0 0 (6,000) 0
Segment EBT (16,656,000) (8,798,000) (46,778,000) (8,205,000)
Operating Segments | Strategic Developments        
Segments reporting        
Total revenues 11,515,000 11,962,000 451,873,000 51,550,000
Total operating expenses (11,327,000) (13,553,000) (382,341,000) (60,892,000)
Segment operating income 188,000 (1,591,000) 69,532,000 (9,342,000)
Depreciation and amortization (2,070,000) (472,000) (4,386,000) (2,650,000)
Interest (expense) income, net 3,002,000 2,848,000 9,499,000 9,794,000
Other (loss) income, net 354,000 (450,000) 664,000 (77,000)
Equity in earnings (losses) from real estate and other affiliates 283,000 (315,000) 581,000 3,797,000
Gain (loss) on sale or disposal of real estate 24,201,000 0 24,057,000 0
Segment EBT 25,958,000 20,000 99,947,000 1,522,000
Corporate expenses and other items        
Segments reporting        
Corporate income, expenses and other items $ (59,721,000) $ (52,178,000) $ (161,481,000) $ (155,488,000)
Tin Building | Seaport District        
Segments reporting        
Area of real estate property (in sqft) | ft² 53   53