XML 101 R35.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Segments (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Summary of Information for Reportable Segments

The following tables present the revenues, proportionate property net operating income, and income before income tax benefit (expense) of our segments on a proportionate basis for the years ended December 31, 2021, 2020, and 2019 (in thousands). Prior carve out amounts have been adjusted retrospectively to reconcile the difference between non-recurring carve out accounting and current results as it relates to insurance expense, for the year ended December 31, 2021 and 2020, respectively. This adjustment ensures comparability of post-Separation results to pre-Separation segment results. Absent the adjustment, 2021 NOI would have increased 6.9%.

 

Development and Redevelopment

 

 

 

 

Operating

 

 

 

 

Other

 

 

 

 

Proportionate

and Other

Adjustments (1)

 

 

 

 

Corporate and

Amounts Not

Allocated to Segments

 

 

 

 

Consolidated

 

Year ended December 31, 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental and other property revenues

$

12,418

 

 

 

 

$

136,250

 

 

 

 

$

14,317

 

 

 

 

$

6,851

 

 

 

 

$

 

 

 

 

$

169,836

 

Property operating expenses

 

7,931

 

 

 

 

 

43,463

 

 

 

 

 

4,207

 

 

 

 

 

6,727

 

 

 

 

 

5,285

 

 

 

 

 

67,613

 

Other operating expenses not allocated

   to segments (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117,863

 

 

 

 

 

117,863

 

   Total operating expenses

 

7,931

 

 

 

 

 

43,463

 

 

 

 

 

4,207

 

 

 

 

 

6,727

 

 

 

 

 

123,148

 

 

 

 

 

185,476

 

   Proportionate property net operating

      income (loss)

 

4,487

 

 

 

 

 

92,787

 

 

 

 

 

10,110

 

 

 

 

 

124

 

 

 

 

 

(123,148

)

 

 

 

 

(15,640

)

Other items included in loss before

   income tax benefit (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,910

)

 

 

 

 

(2,910

)

   Income (loss) before income tax benefit

$

4,487

 

 

 

 

$

92,787

 

 

 

 

$

10,110

 

 

 

 

$

124

 

 

 

 

$

(126,058

)

 

 

 

$

(18,550

)

 

 

 

Development and Redevelopment

 

 

 

 

Operating

 

 

 

 

Other

 

 

 

 

Proportionate

and Other

Adjustments (1)

 

 

 

 

Corporate and

Amounts Not

Allocated to Segments

 

 

 

 

Consolidated

 

Year ended December 31, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental and other property revenues

$

1,515

 

 

 

 

$

130,797

 

 

 

 

$

12,986

 

 

 

 

$

6,088

 

 

 

 

$

65

 

 

 

 

$

151,451

 

Property operating expenses

 

981

 

 

 

 

 

41,683

 

 

 

 

 

4,148

 

 

 

 

 

5,702

 

 

 

 

 

9,000

 

 

 

 

 

61,514

 

Other operating expenses not allocated

   to segments (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

104,294

 

 

 

 

 

104,294

 

   Total operating expenses

 

981

 

 

 

 

 

41,683

 

 

 

 

 

4,148

 

 

 

 

 

5,702

 

 

 

 

 

113,294

 

 

 

 

 

165,808

 

   Proportionate property net operating

      income (loss)

 

534

 

 

 

 

 

89,114

 

 

 

 

 

8,838

 

 

 

 

 

386

 

 

 

 

 

(113,229

)

 

 

 

 

(14,357

)

Other items included in loss before

   income tax benefit (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,563

)

 

 

 

 

(1,563

)

   Income (loss) before income tax benefit

$

534

 

 

 

 

$

89,114

 

 

 

 

$

8,838

 

 

 

 

$

386

 

 

 

 

$

(114,792

)

 

 

 

$

(15,920

)

 

 

Development and Redevelopment

 

 

 

 

Operating

 

 

 

 

Other

 

 

 

 

Proportionate

and Other

Adjustments (1)

 

 

 

 

Corporate and

Amounts Not

Allocated to Segments

 

 

 

 

Consolidated

 

Year ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental and other property revenues

$

 

 

 

 

$

131,175

 

 

 

 

$

6,888

 

 

 

 

$

5,629

 

 

 

 

$

 

 

 

 

$

143,692

 

Property operating expenses

 

 

 

 

 

 

41,090

 

 

 

 

 

1,931

 

 

 

 

 

5,202

 

 

 

 

 

9,318

 

 

 

 

 

57,541

 

Other operating expenses not allocated

   to segments (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71,092

 

 

 

 

 

71,092

 

   Total operating expenses

 

 

 

 

 

 

41,090

 

 

 

 

 

1,931

 

 

 

 

 

5,202

 

 

 

 

 

80,410

 

 

 

 

 

128,633

 

   Proportionate property net operating

      income (loss)

 

 

 

 

 

 

90,085

 

 

 

 

 

4,957

 

 

 

 

 

427

 

 

 

 

 

(80,410

)

 

 

 

 

15,059

 

Other items included in loss before

   income tax benefit (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18,247

)

 

 

 

 

(18,247

)

   Income (loss) before income tax benefit

$

 

 

 

 

$

90,085

 

 

 

 

$

4,957

 

 

 

 

$

427

 

 

 

 

$

(98,657

)

 

 

 

$

(3,188

)

 

(1)

Represents adjustments for the redeemable noncontrolling interests in consolidated real estate partnership’s share of the results of consolidated communities in our segments, which are included in the related consolidated amounts, but excluded from proportionate property net operating income for our segment evaluation. Also includes the reclassification of utility reimbursements from revenues to property operating expenses for the purpose of evaluating segment results. Utility reimbursements are included in rental and other property revenues in our consolidated statements of operations prepared in accordance with GAAP.

(2)

Other operating expenses not allocated to segments consists of depreciation and amortization, general and administrative expense, and miscellaneous other expenses.

(3)

Other items included in income before income tax benefit (expense) consists primarily of interest expense, unrealized gain on our interest rate options and mezzanine investment income, net.

Schedule of Net Real Estate and Non-Recourse Property Debt, Net, by Segment

Net real estate and non-recourse property debt, net, of our segments as of December 31, 2021 and 2020 were as follows (in thousands):

 

Development and Redevelopment

 

 

Operating

 

 

Other

 

 

Total

 

As of December 31, 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings and improvements

$

277,041

 

 

$

783,320

 

 

$

196,853

 

 

$

1,257,214

 

Land

 

82,325

 

 

 

298,459

 

 

 

153,501

 

 

 

534,285

 

Total real estate

 

359,366

 

 

 

1,081,779

 

 

 

350,354

 

 

 

1,791,499

 

Accumulated depreciation

 

(2,252

)

 

 

(517,022

)

 

 

(41,841

)

 

 

(561,115

)

Net real estate

$

357,114

 

 

$

564,757

 

 

$

308,513

 

 

$

1,230,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse property debt and construction loans, net

$

163,570

 

 

$

483,137

 

 

$

 

 

$

646,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development and Redevelopment

 

 

Operating

 

 

Other

 

 

Total

 

As of December 31, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings and improvements

$

61,813

 

 

$

772,786

 

 

$

160,517

 

 

$

995,116

 

Land

 

56,676

 

 

 

298,459

 

 

 

150,018

 

 

 

505,153

 

Total real estate

 

118,489

 

 

 

1,071,245

 

 

 

310,535

 

 

 

1,500,269

 

Accumulated depreciation

 

(447

)

 

 

(469,873

)

 

 

(24,690

)

 

 

(495,010

)

Net real estate

$

118,042

 

 

$

601,372

 

 

$

285,845

 

 

$

1,005,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recourse property debt, net

$

 

 

$

447,967

 

 

$

 

 

$

447,967