XML 43 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Reporting
9 Months Ended
Sep. 30, 2013
Segment Reporting  
Segment Reporting

8.  Segment Reporting

 

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

 

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 segments’ 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 revenue less direct property operating expenses.  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, 2013 and 2012 is as follows (dollars in thousands):

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

9-30-13

 

9-30-12

 

9-30-13

 

9-30-12

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(10,885

)

$

86,747

 

$

100,681

 

$

301,178

 

Indirect operating expenses, net of corporate income

 

10,780

 

7,396

 

30,673

 

24,049

 

Investments and investment management expense

 

1,043

 

1,582

 

3,154

 

4,526

 

Expensed acquisition, development and other pursuit costs

 

2,176

 

608

 

46,041

 

1,749

 

Interest expense, net

 

43,945

 

33,985

 

127,772

 

100,804

 

Loss on interest rate contract

 

53,484

 

 

51,000

 

 

Loss on extinguishment of debt, net

 

 

 

 

1,179

 

General and administrative expense

 

9,878

 

8,372

 

31,262

 

26,398

 

Equity in (income) loss of unconsolidated entities

 

(3,260

)

(5,553

)

16,244

 

(9,801

)

Depreciation expense

 

160,682

 

62,750

 

457,837

 

183,688

 

Gain on sale of real estate assets

 

 

 

(118,413

)

(95,329

)

Income from discontinued operations

 

(3,221

)

(4,340

)

(7,073

)

(15,062

)

Gain on acquisition of unconsolidated real estate entity

 

 

(14,194

)

 

(14,194

)

Net operating income

 

$

264,622

 

$

177,353

 

$

739,178

 

$

509,185

 

 

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 as of 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 the three and nine months ended September 30, 2013 and 2012 have been adjusted for the real estate assets that were sold from January 1, 2012 through September 30, 2013, or otherwise qualify as discontinued operations as of September 30, 2013, as described in Note 7, “Real Estate Disposition Activities.”

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

Total

 

 

 

% NOI change

 

Total

 

 

 

% NOI change

 

Gross

 

 

 

revenue

 

NOI

 

from prior year

 

revenue

 

NOI

 

from prior year

 

real estate (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the period ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Established

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New England

 

$

46,319

 

$

29,323

 

(0.6

)%

$

136,528

 

$

88,220

 

2.0

%

$

1,398,194

 

Metro NY/NJ

 

63,103

 

43,327

 

3.4

%

186,897

 

129,215

 

4.6

%

1,919,151

 

Mid-Atlantic

 

25,262

 

17,652

 

(1.0

)%

75,608

 

54,169

 

1.1

%

632,102

 

Pacific Northwest

 

11,773

 

7,752

 

1.7

%

34,752

 

23,539

 

7.4

%

443,812

 

Northern California

 

38,491

 

29,905

 

15.0

%

112,569

 

85,627

 

13.1

%

1,313,694

 

Southern California

 

30,001

 

20,165

 

4.7

%

88,873

 

60,640

 

5.7

%

1,057,512

 

Total Established

 

214,949

 

148,124

 

4.2

%

635,227

 

441,410

 

5.5

%

6,764,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Stabilized

 

142,795

 

95,044

 

N/A

 

357,342

 

243,626

 

N/A

 

6,683,016

 

Development / Redevelopment

 

32,369

 

21,454

 

N/A

 

79,704

 

54,142

 

N/A

 

2,676,384

 

Land Held for Future Development

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

282,285

 

Non-allocated (2)

 

3,014

 

N/A

 

N/A

 

8,198

 

N/A

 

N/A

 

47,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

393,127

 

$

264,622

 

49.2

%

$

1,080,471

 

$

739,178

 

45.2

%

$

16,454,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the period ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Established

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New England

 

$

42,755

 

$

27,374

 

2.7

%

$

125,568

 

$

81,268

 

5.6

%

$

1,287,578

 

Metro NY/NJ

 

55,257

 

38,155

 

5.5

%

162,608

 

112,757

 

7.4

%

1,779,699

 

Mid-Atlantic

 

26,300

 

18,618

 

3.7

%

77,825

 

56,156

 

4.2

%

591,802

 

Pacific Northwest

 

8,401

 

5,984

 

19.6

%

24,426

 

17,207

 

13.6

%

304,381

 

Northern California

 

31,208

 

22,931

 

15.1

%

90,853

 

66,646

 

14.5

%

1,096,166

 

Southern California

 

25,131

 

17,224

 

6.2

%

74,000

 

51,225

 

8.8

%

946,802

 

Total Established

 

189,052

 

130,286

 

6.9

%

555,280

 

385,259

 

8.1

%

6,006,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Stabilized

 

34,469

 

22,384

 

N/A

 

96,282

 

61,924

 

N/A

 

1,249,203

 

Development / Redevelopment

 

35,267

 

24,683

 

N/A

 

90,692

 

62,002

 

N/A

 

1,871,336

 

Land Held for Future Development

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

304,295

 

Non-allocated (2)

 

2,533

 

N/A

 

N/A

 

7,852

 

N/A

 

N/A

 

54,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

261,321

 

$

177,353

 

14.7

%

$

750,106

 

$

509,185

 

14.6

%

$

9,486,090

 

 

(1)         Does not include gross real estate assets held for sale of $318,406 and $405,662 as of September 30, 2013 and 2012, respectively.

 

(2)         Revenue represents third party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.