XML 25 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting
3 Months Ended
Mar. 31, 2018
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 of unconsolidated real estate entities, depreciation expense, corporate income tax expense, casualty and impairment loss (gain), net, gain on sale of communities, loss (gain) on other real estate transactions 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 months ended March 31, 2018 and 2017 is as follows (dollars in thousands):
 
For the three months ended
 
3/31/2018
 
3/31/2017
Net income
$
141,590

 
$
235,781

Indirect operating expenses, net of corporate income
18,082

 
16,297

Investments and investment management expense
1,643

 
1,321

Expensed acquisition, development and other pursuit costs, net of recoveries
800

 
728

Interest expense, net
55,113

 
49,295

Loss on extinguishment of debt, net
397

 

General and administrative expense
13,664

 
13,206

Equity in income of unconsolidated real estate entities
(1,740
)
 
(16,672
)
Depreciation expense
159,059

 
140,621

Income tax expense

 
20

Casualty and impairment loss (gain), net
(58
)
 
11,688

Gain on sale of communities

 
(87,949
)
Loss (gain) on other real estate transactions
47

 
(366
)
Net operating income from real estate assets sold or held for sale
(2,144
)
 
(8,101
)
        Net operating income
$
386,453

 
$
355,869



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
 
3/31/2018
 
3/31/2017
Rental income from real estate assets sold or held for sale
$
3,225

 
$
12,706

Operating expenses from real estate assets sold or held for sale
(1,081
)
 
(4,605
)
Net operating income from real estate assets sold or held for sale
$
2,144

 
$
8,101



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 months ended March 31, 2018 and 2017 has been adjusted to exclude the real estate assets that were sold from January 1, 2017 through March 31, 2018, or otherwise qualify as held for sale as of March 31, 2018, as described in Note 6, "Real Estate Disposition Activities." Segment information for gross real estate as of March 31, 2018 and 2017 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
 
 
 
Total
revenue
 
NOI
 
% NOI  change from  prior year
 
Gross real estate (1)
For the period ended March 31, 2018
 
 

 
 

Established
 

 
 

 
 

 
 

New England
$
57,909

 
$
37,643

 
1.8
 %
 
$
1,973,203

Metro NY/NJ
104,096

 
71,921

 
0.9
 %
 
3,722,387

Mid-Atlantic
59,159

 
41,067

 
0.2
 %
 
2,233,711

Pacific Northwest
21,242

 
14,838

 
(0.6
)%
 
725,487

Northern California
92,197

 
70,494

 
1.8
 %
 
3,017,863

Southern California
82,941

 
59,394

 
1.9
 %
 
2,842,685

Total Established
417,544

 
295,357

 
1.2
 %
 
14,515,336

 
 
 
 
 
 
 
 
Other Stabilized
71,203

 
47,265

 
N/A

 
3,036,815

Development / Redevelopment
67,934

 
43,831

 
N/A

 
4,321,466

Land Held for Development
N/A

 
N/A

 
N/A

 
136,771

Non-allocated (2)
886

 
N/A

 
N/A

 
98,368

 
 
 
 
 
 
 
 
Total
$
557,567

 
$
386,453

 
8.6
 %
 
$
22,108,756

 
 
 
 
 
 
 
 
For the period ended March 31, 2017
 
 

 
 

Established
 

 
 

 
 

 
 

New England
$
56,154

 
$
36,180

 
1.0
 %
 
$
1,875,024

Metro NY/NJ
85,760

 
58,938

 
2.9
 %
 
2,903,317

Mid-Atlantic
55,755

 
39,147

 
3.7
 %
 
2,062,311

Pacific Northwest
20,454

 
14,815

 
5.2
 %
 
731,537

Northern California
83,323

 
63,717

 
2.0
 %
 
2,815,589

Southern California
81,311

 
59,223

 
5.0
 %
 
3,005,810

Total Established
382,757

 
272,020

 
3.1
 %
 
13,393,588

 
 
 
 
 
 
 
 
Other Stabilized
70,116

 
48,943

 
N/A

 
3,032,689

Development / Redevelopment
55,547

 
34,906

 
N/A

 
4,276,266

Land Held for Development
N/A

 
N/A

 
N/A

 
103,954

Non-allocated (2)
1,200

 
N/A

 
N/A

 
112,987

 
 
 
 
 
 
 
 
Total
$
509,620

 
$
355,869

 
3.4
 %
 
$
20,919,484

__________________________________

(1)
Does not include gross real estate assets held for sale of $153,151 as of March 31, 2018.
(2)
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.