XML 24 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting

The Company's reportable operating segments include Established Communities, Other Stabilized Communities, and Development/Redevelopment Communities.  Annually as of January 1, the Company determines which of its communities fall into each of these categories and generally maintains that classification throughout the year for the purpose of reporting segment operations, unless disposition or redevelopment plans regarding a community change.

In addition, the Company owns land for future development and has other corporate assets that are not allocated to an operating segment.

The Company's segment disclosures present the measure(s) used by the chief operating decision maker for purposes of assessing each segment's performance. The Company's chief operating decision maker is comprised of several members of its executive management team who use net operating income ("NOI") as the primary financial measure for Established Communities and Other Stabilized Communities. NOI is defined by the Company as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, investments and investment management expenses, expensed acquisition, development and other pursuit costs, net of recoveries, interest expense, net, loss on extinguishment of debt, net, general and administrative expense, equity in (income) loss of unconsolidated real estate entities, depreciation expense, corporate income tax expense, casualty and impairment loss (gain), net, (loss) gain on sale of real estate assets and net operating income from real estate assets sold or held for sale. Although the Company considers NOI a useful measure of a community's or communities' operating performance, NOI should not be considered an alternative to net income or net cash flow from operating activities, as determined in accordance with GAAP. NOI excludes a number of income and expense categories as detailed in the reconciliation of NOI to net income.

A reconciliation of NOI to net income for the three and nine months ended September 30, 2017 and 2016 is as follows (dollars in thousands):
 
For the three months ended
 
For the nine months ended
 
9/30/2017
 
9/30/2016
 
9/30/2017
 
9/30/2016
Net income
$
238,199

 
$
356,329

 
$
639,174

 
$
791,525

Indirect operating expenses, net of corporate income
15,752

 
14,946

 
48,472

 
46,960

Investments and investment management expense
1,501

 
1,205

 
4,277

 
3,545

Expensed acquisition, development and other pursuit costs, net of recoveries
789

 
3,804

 
2,087

 
8,702

Interest expense, net
47,741

 
47,871

 
147,138

 
137,862

Loss on extinguishment of debt, net

 

 
24,162

 
2,461

General and administrative expense
11,655

 
11,928

 
38,808

 
35,343

Equity in (income) loss of unconsolidated real estate entities
(52,568
)
 
342

 
(70,386
)
 
(54,779
)
Depreciation expense
144,990

 
131,729

 
427,050

 
391,414

Income tax expense
24

 
22

 
102

 
95

Casualty and impairment loss (gain), net

 

 
11,688

 
(3,935
)
Gain on sale of real estate
(27,618
)
 
(212,941
)
 
(160,000
)
 
(295,503
)
Net operating income from real estate assets sold or held for sale
(1,874
)
 
(10,039
)
 
(9,633
)
 
(33,175
)
        Net operating income
$
378,591

 
$
345,196

 
$
1,102,939

 
$
1,030,515



The following is a summary of NOI from real estate assets sold or held for sale for the periods presented (dollars in thousands):
 
For the three months ended
 
For the nine months ended
 
9/30/2017
 
9/30/2016
 
9/30/2017
 
9/30/2016
Rental income from real estate assets sold or held for sale
$
3,044

 
$
16,388

 
$
15,582

 
$
53,582

Operating expenses from real estate assets sold or held for sale
(1,170
)
 
(6,349
)
 
(5,949
)
 
(20,407
)
Net operating income from real estate assets sold or held for sale
$
1,874

 
$
10,039

 
$
9,633

 
$
33,175



The primary performance measure for communities under development or redevelopment depends on the stage of completion.  While under development, management monitors actual construction costs against budgeted costs as well as lease-up pace and rent levels compared to budget.

The following table provides details of the Company's segment information as of the dates specified (dollars in thousands). The segments are classified based on the individual community's status at the beginning of the given calendar year. Therefore, each year the composition of communities within each business segment is adjusted. Accordingly, the amounts between years are not directly comparable. Segment information for total revenue and NOI for the three and nine months ended September 30, 2017 and 2016 has been adjusted to exclude the real estate assets that were sold from January 1, 2016 through September 30, 2017, or otherwise qualify as held for sale as of September 30, 2017, as described in Note 6, "Real Estate Disposition Activities." Segment information for gross real estate as of September 30, 2017 and 2016 has not been adjusted to exclude real estate assets that were sold or otherwise qualified as held for sale subsequent to the respective balance sheet dates.
 
For the three months ended
 
For the nine months ended
 
 
 
Total
revenue
 
NOI
 
% NOI  change from  prior year
 
Total
revenue
 
NOI
 
% NOI  change from  prior year
 
Gross real estate (1)
For the period ended September 30, 2017
 
 

 
 
 
 
 
 
 
 

Established
 

 
 

 
 

 
 
 
 
 
 
 
 

New England
$
58,941

 
$
38,055

 
3.0
%
 
$
174,348

 
$
111,931

 
2.6
%
 
$
1,846,937

Metro NY/NJ
91,699

 
61,932

 
1.6
%
 
271,262

 
184,434

 
2.0
%
 
2,969,873

Mid-Atlantic
56,321

 
38,782

 
1.8
%
 
168,098

 
116,272

 
1.8
%
 
2,069,486

Pacific Northwest
21,528

 
15,687

 
5.1
%
 
62,773

 
45,519

 
5.4
%
 
734,407

Northern California
84,634

 
64,557

 
1.3
%
 
251,985

 
192,861

 
1.9
%
 
2,824,608

Southern California
85,226

 
60,024

 
2.3
%
 
252,229

 
180,383

 
4.3
%
 
3,013,215

Total Established
398,349

 
279,037

 
2.1
%
 
1,180,695

 
831,400

 
2.7
%
 
13,458,526

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Stabilized (2)
71,150

 
49,177

 
N/A

 
208,729

 
146,242

 
N/A

 
3,086,022

Development / Redevelopment
76,964

 
50,377

 
N/A

 
195,041

 
125,297

 
N/A

 
4,766,894

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
N/A

 
N/A

 
85,863

Non-allocated (3)
993

 
N/A

 
N/A

 
3,290

 
N/A

 
N/A

 
95,621

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
$
547,456

 
$
378,591

 
9.7
%
 
$
1,587,755

 
$
1,102,939

 
7.0
%
 
$
21,492,926

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the period ended September 30, 2016
 
 

 
 
 
 
 
 
 
 

Established
 

 
 

 
 

 
 
 
 
 
 
 
 

New England
$
59,321

 
$
37,657

 
0.6
%
 
$
174,731

 
$
111,497

 
5.9
%
 
$
1,845,679

Metro NY/NJ
91,181

 
61,905

 
1.2
%
 
268,781

 
183,155

 
1.8
%
 
3,206,696

Mid-Atlantic
58,928

 
40,029

 
0.4
%
 
174,922

 
120,623

 
1.4
%
 
2,335,116

Pacific Northwest
18,627

 
13,541

 
12.1
%
 
54,085

 
39,165

 
8.1
%
 
736,377

Northern California
80,783

 
61,560

 
5.9
%
 
238,867

 
182,658

 
8.0
%
 
2,657,020

Southern California
73,570

 
52,527

 
11.1
%
 
217,686

 
155,242

 
10.3
%
 
2,667,875

Total Established
382,410

 
267,219

 
4.4
%
 
1,129,072

 
792,340

 
4.4
%
 
13,448,763

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Stabilized (4)
52,971

 
34,653

 
N/A

 
175,186

 
125,027

 
N/A

 
2,325,539

Development / Redevelopment
63,122

 
43,324

 
N/A

 
164,865

 
113,148

 
N/A

 
3,994,361

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
N/A

 
N/A

 
519,626

Non-allocated (3)
1,320

 
N/A

 
N/A

 
4,310

 
N/A

 
N/A

 
74,374

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
$
499,823

 
$
345,196

 
20.2
%
 
$
1,473,433

 
$
1,030,515

 
37.3
%
 
$
20,362,663

__________________________________

(1)
Does not include gross real estate assets held for sale of $53,723 and $135,054 as of September 30, 2017 and 2016, respectively.
(2)
Total revenue and NOI for the three and nine months ended September 30, 2017 includes $3,495 in business interruption insurance proceeds related to the Maplewood casualty loss.
(3)
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.
(4)
Total revenue and NOI for the nine months ended September 30, 2016 includes $20,306 in business interruption insurance proceeds related to the Edgewater casualty loss.