XML 55 R42.htm IDEA: XBRL DOCUMENT v3.20.2
Segments (Tables)
 9 Months Ended
Sep. 30, 2020
Segment Reporting [Abstract]  
Summary of segment operating results
Segment operating results are as follows:
thousands
Operating Assets
Segment (a)
MPC
Segment
Seaport
Segment
 
Strategic Developments
Segment
 
Total
Three Months Ended September 30, 2020
 
 
 
 
 
 
 
Total revenues
$
81,667

$
52,158

$
4,204

 
$
16,365

 
$
154,394

Total operating expenses
(47,590
)
(23,059
)
(11,522
)
 
(9,922
)
 
(92,093
)
Segment operating income (loss)
34,077

29,099

(7,318
)
 
6,443

 
62,301

Depreciation and amortization
(41,395
)
(91
)
(7,174
)
 
(1,643
)
 
(50,303
)
Interest expense, net
(21,045
)
9,176

(2,811
)
 
1,921

 
(12,759
)
Other income (loss), net
(17
)
—

1,590

 
134

 
1,707

Equity in earnings (losses) from real estate and other affiliates
962

(1,563
)
(288
)
 
267,727

 
266,838

Gain (loss) on sale or disposal of real estate, net
108

—

—

 
—

 
108

Gain (loss) on extinguishment of debt
(1,521
)
—

(11,645
)
 
—

 
(13,166
)
Segment EBT
$
(28,831
)
$
36,621

$
(27,646
)
 
$
274,582

 
$
254,726

Corporate income, expenses and other items
 
 
 
 
 
 
(90,724
)
Net income (loss)
 
 
 
 
 
 
164,002

Net (income) loss attributable to noncontrolling interests
 
 
 
 
 
 
(24,292
)
Net income (loss) attributable to common stockholders
 
 
 
 
 
 
$
139,710

 
 
 
 
 
 
 
 
Three Months Ended September 30, 2019
 
 
 
 
 
 
 
Total revenues
$
104,223

$
92,287

$
23,130

 
$
11,515

 
$
231,155

Total operating expenses
(47,950
)
(43,697
)
(27,330
)
 
(11,327
)
 
(130,304
)
Segment operating income (loss)
56,273

48,590

(4,200
)
 
188

 
100,851

Depreciation and amortization
(28,844
)
(88
)
(6,767
)
 
(2,070
)
 
(37,769
)
Interest expense, net
(21,645
)
8,550

(4,984
)
 
3,002

 
(15,077
)
Other income (loss), net
63

534

—

 
354

 
951

Equity in earnings (losses) from real estate and other affiliates
441

4,523

(705
)
 
283

 
4,542

Gain (loss) on sale or disposal of real estate, net
—

—

—

 
24,201

 
24,201

Selling profit from sales-type leases
13,537

 
 
 
 
 
13,537

Segment EBT
$
19,825

$
62,109

$
(16,656
)
 
$
25,958

 
$
91,236

Corporate income, expenses and other items
 
 
 
 
 
 
(61,193
)
Net income (loss)
 
 
 
 
 
 
30,043

Net (income) loss attributable to noncontrolling interests
 
 
 
 
 
 
(285
)
Net income (loss) attributable to common stockholders
 
 
 
 
 
 
$
29,758

(a)
Total revenues includes hospitality revenues of $8.1 million for the three months ended September 30, 2020, and $20.0 million for the three months ended September 30, 2019. Total operating expenses includes hospitality operating costs of $7.6 million for the three months ended September 30, 2020, and $14.1 million for the three months ended September 30, 2019.

thousands
Operating Assets
Segment (a)
MPC
Segment
Seaport
Segment
 
Strategic Developments
Segment
 
Total
Nine Months Ended September 30, 2020
 
 
 
 
 
 
 
Total revenues
$
280,201

$
171,517

$
16,170

 
$
17,749

 
$
485,637

Total operating expenses
(142,052
)
(78,751
)
(34,297
)
 
(126,738
)
 
(381,838
)
Segment operating income (loss)
138,149

92,766

(18,127
)
 
(108,989
)
 
103,799

Depreciation and amortization
(115,479
)
(273
)
(34,825
)
 
(5,054
)
 
(155,631
)
Interest expense, net
(70,341
)
26,033

(12,490
)
 
4,909

 
(51,889
)
Other income (loss), net
150

—

(2,187
)
 
1,427

 
(610
)
Equity in earnings (losses) from real estate and other affiliates
5,831

4,403

(8,964
)
 
268,365

 
269,635

Gain (loss) on sale or disposal of real estate, net
38,232

—

—

 
8,000

 
46,232

Gain (loss) on extinguishment of debt
(1,521
)
—

(11,645
)
 
—

 
(13,166
)
Provision for impairment
(48,738
)
—

—

 
—

 
(48,738
)
Segment EBT
$
(53,717
)
$
122,929

$
(88,238
)
 
$
168,658

 
$
149,632

Corporate income, expenses and other items
 
 
 
 
 
 
(144,815
)
Net income (loss)
 
 
 
 
 
 
4,817

Net (income) loss attributable to noncontrolling interests
 
 
 
 
 
 
(24,325
)
Net income (loss) attributable to common stockholders
 
 
 
 
 
 
$
(19,508
)
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2019
 
 
 
 
 
 
 
Total revenues
$
305,395

$
216,042

$
43,051

 
$
451,873

 
$
1,016,361

Total operating expenses
(139,589
)
(109,676
)
(59,735
)
 
(382,341
)
 
(691,341
)
Segment operating income (loss)
165,806

106,366

(16,684
)
 
69,532

 
325,020

Depreciation and amortization
(84,890
)
(334
)
(19,713
)
 
(4,386
)
 
(109,323
)
Interest expense, net
(60,695
)
24,376

(8,440
)
 
9,499

 
(35,260
)
Other income (loss), net
1,186

601

(147
)
 
664

 
2,304

Equity in earnings (losses) from real estate and other affiliates
3,195

18,859

(1,788
)
 
581

 
20,847

Gain (loss) on sale or disposal of real estate, net
—

—

(6
)
 
24,057

 
24,051

Selling profit from sales-type leases
13,537

—

—

 
—

 
13,537

Segment EBT
$
38,139

$
149,868

$
(46,778
)
 
$
99,947

 
$
241,176

Corporate income, expenses and other items
 
 
 
 
 
 
(165,880
)
Net income (loss)
 
 
 
 
 
 
75,296

Net (income) loss attributable to noncontrolling interests
 
 
 
 
 
 
(240
)
Net income (loss) attributable to common stockholders
 
 
 
 
 
 
$
75,056

(a)
Total revenues includes hospitality revenues of $27.9 million for the nine months ended September 30, 2020, and $68.5 million for the nine months ended September 30, 2019. Total operating expenses includes hospitality operating costs of $24.8 million for the nine months ended September 30, 2020, and $46.3 million for the nine months ended September 30, 2019.
Summary of assets by segment and the reconciliation of total segment assets to the total assets in the condensed consolidated balance sheets
The assets by segment and the reconciliation of total segment assets to the Total assets in the Condensed Consolidated Balance Sheets are summarized as follows:
 
September 30,
 
December 31,
thousands
2020
 
2019
Operating Assets
$
3,911,853

 
$
3,476,718

Master Planned Communities
2,310,333

 
2,166,472

Seaport District
912,191

 
930,067

Strategic Developments
1,164,749

 
1,540,161

Total segment assets
8,299,126

 
8,113,418

Corporate
742,119

 
300,348

Total assets
$
9,041,245

 
$
8,413,766