XML 96 R83.htm IDEA: XBRL DOCUMENT v3.20.2
Segments (Summary of Segment Operating Results) (Details)
ft² in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
USD ($)
ft²
Sep. 30, 2019
USD ($)
Sep. 30, 2020
USD ($)
ft²
segment
location
Sep. 30, 2019
USD ($)
Segments reporting        
Number of reportable segments | segment     4  
Total revenues $ 154,440 $ 231,172 $ 485,788 $ 1,016,378
Depreciation and amortization (52,395) (40,093) (160,995) (115,142)
Other income (loss), net 1,284 1,337 (793) 11,798
Equity in earnings (losses) from real estate and other affiliates 266,838 4,542 269,635 20,847
Gain (loss) on sale or disposal of real estate, net 108 24,201 46,232 24,051
Gain (loss) on extinguishment of debt (13,166) 0 (13,166) 0
Selling profit from sales-type leases 0 13,537 0 13,537
Provision for impairment 0 0 (48,738) 0
Income (loss) before taxes 208,149 38,761 8,020 99,503
Net income (loss) 164,002 30,043 4,817 75,296
Net (income) loss attributable to noncontrolling interests (24,292) (285) (24,325) (240)
Net income (loss) attributable to common stockholders 139,710 29,758 (19,508) 75,056
Operating Segments        
Segments reporting        
Total revenues 154,394 231,155 485,637 1,016,361
Total operating expenses (92,093) (130,304) (381,838) (691,341)
Segment operating income (loss) 62,301 100,851 103,799 325,020
Depreciation and amortization (50,303) (37,769) (155,631) (109,323)
Interest expense, net (12,759) (15,077) (51,889) (35,260)
Other income (loss), net 1,707 951 (610) 2,304
Equity in earnings (losses) from real estate and other affiliates 266,838 4,542 269,635 20,847
Gain (loss) on sale or disposal of real estate, net 108 24,201 46,232 24,051
Gain (loss) on extinguishment of debt (13,166)   (13,166)  
Selling profit from sales-type leases   13,537   13,537
Provision for impairment     (48,738)  
Income (loss) before taxes 254,726 91,236 149,632 241,176
Corporate expenses and other items        
Segments reporting        
Corporate income, expenses and other items (90,724) (61,193) (144,815) (165,880)
Operating Assets        
Segments reporting        
Total revenues 81,667 104,223 280,201 305,395
Operating Assets | Operating Segments        
Segments reporting        
Total revenues 81,667 104,223 280,201 305,395
Total operating expenses (47,590) (47,950) (142,052) (139,589)
Segment operating income (loss) 34,077 56,273 138,149 165,806
Depreciation and amortization (41,395) (28,844) (115,479) (84,890)
Interest expense, net (21,045) (21,645) (70,341) (60,695)
Other income (loss), net (17) 63 150 1,186
Equity in earnings (losses) from real estate and other affiliates 962 441 5,831 3,195
Gain (loss) on sale or disposal of real estate, net 108 0 38,232 0
Gain (loss) on extinguishment of debt (1,521)   (1,521)  
Selling profit from sales-type leases   13,537   13,537
Provision for impairment     (48,738)  
Income (loss) before taxes (28,831) 19,825 (53,717) 38,139
Operating Assets | Operating Segments | Hospitality Revenue        
Segments reporting        
Total revenues 8,100 20,000 27,900 68,500
Total operating expenses (7,600) (14,100) (24,800) (46,300)
Master Planned Communities        
Segments reporting        
Total revenues 52,158 92,287 171,517 216,042
Master Planned Communities | Operating Segments        
Segments reporting        
Total revenues 52,158 92,287 171,517 216,042
Total operating expenses (23,059) (43,697) (78,751) (109,676)
Segment operating income (loss) 29,099 48,590 92,766 106,366
Depreciation and amortization (91) (88) (273) (334)
Interest expense, net 9,176 8,550 26,033 24,376
Other income (loss), net 0 534 0 601
Equity in earnings (losses) from real estate and other affiliates (1,563) 4,523 4,403 18,859
Gain (loss) on sale or disposal of real estate, net 0 0 0 0
Gain (loss) on extinguishment of debt 0   0  
Selling profit from sales-type leases       0
Provision for impairment     0  
Income (loss) before taxes $ 36,621 62,109 $ 122,929 149,868
Seaport District        
Segments reporting        
Area of real estate property (in sqft) | ft² 453   453  
Number of primary locations | location     3  
Operating locations | location     2  
Total revenues $ 4,204 23,130 $ 16,170 43,051
Seaport District | Operating Segments        
Segments reporting        
Total revenues 4,204 23,130 16,170 43,051
Total operating expenses (11,522) (27,330) (34,297) (59,735)
Segment operating income (loss) (7,318) (4,200) (18,127) (16,684)
Depreciation and amortization (7,174) (6,767) (34,825) (19,713)
Interest expense, net (2,811) (4,984) (12,490) (8,440)
Other income (loss), net 1,590 0 (2,187) (147)
Equity in earnings (losses) from real estate and other affiliates (288) (705) (8,964) (1,788)
Gain (loss) on sale or disposal of real estate, net 0 0 0 (6)
Gain (loss) on extinguishment of debt (11,645)   (11,645)  
Selling profit from sales-type leases       0
Provision for impairment     0  
Income (loss) before taxes $ (27,646) (16,656) $ (88,238) (46,778)
Seaport District | Tin Building        
Segments reporting        
Area of real estate property (in sqft) | ft² 53   53  
Strategic Developments        
Segments reporting        
Total revenues $ 16,365 11,515 $ 17,749 451,873
Strategic Developments | Operating Segments        
Segments reporting        
Total revenues 16,365 11,515 17,749 451,873
Total operating expenses (9,922) (11,327) (126,738) (382,341)
Segment operating income (loss) 6,443 188 (108,989) 69,532
Depreciation and amortization (1,643) (2,070) (5,054) (4,386)
Interest expense, net 1,921 3,002 4,909 9,499
Other income (loss), net 134 354 1,427 664
Equity in earnings (losses) from real estate and other affiliates 267,727 283 268,365 581
Gain (loss) on sale or disposal of real estate, net 0 24,201 8,000 24,057
Gain (loss) on extinguishment of debt 0   0  
Selling profit from sales-type leases       0
Provision for impairment     0  
Income (loss) before taxes $ 274,582 $ 25,958 $ 168,658 $ 99,947