XML 35 R24.htm IDEA: XBRL DOCUMENT v3.21.1
Segment Information
3 Months Ended
Mar. 31, 2021
Segment Information  
Segment Information

16.Segment Information

We review operating and financial data for each property on an individual basis; therefore, each of our individual properties is a separate operating segment. We define our reportable segments to be aligned with our method of internal reporting and the way our Chief Executive Officer, who is also our Chief Operating Decision Maker ("CODM"), makes key operating decisions, evaluates financial results, allocates resources and manages our business. Accordingly, we aggregate our operating segments into three reportable segments (commercial, multifamily, and third-party asset management and real estate services) based on the economic characteristics and nature of our assets and services.

The CODM measures and evaluates the performance of our operating segments, with the exception of the third-party asset management and real estate services business, based on the net operating income ("NOI") of properties within each segment. NOI includes property rental revenue and parking revenue, and deducts property operating expenses and real estate taxes.

With respect to the third-party asset management and real estate services business, the CODM reviews revenue streams generated by this segment ("Third-party real estate services, including reimbursements"), as well as the expenses attributable to the segment ("General and administrative: third-party real estate services"), which are both disclosed

separately in our statements of operations. The following represents the components of revenue from our third-party real estate services business:

Three Months Ended March 31, 

    

2021

    

2020

 

(In thousands)

Property management fees

$

4,942

$

6,024

Asset management fees

 

2,228

 

2,724

Development fees (1)

 

14,250

 

2,812

Leasing fees

 

860

 

1,747

Construction management fees

 

172

 

1,013

Other service revenue

 

1,698

 

1,635

Third-party real estate services revenue, excluding reimbursements

 

24,150

 

15,955

Reimbursement revenue (2)

 

13,957

 

13,761

Third-party real estate services revenue, including reimbursements

38,107

29,716

Third-party real estate services expenses

28,936

28,814

Third-party real estate services revenue less expenses

$

9,171

$

902

(1)Estimated development fee revenue totaling $55.9 million as of March 31, 2021 is expected to be recognized over the next six years as unsatisfied performance obligations are completed.
(2)Represents reimbursement of expenses incurred by us on behalf of third parties, including allocated payroll costs and amounts paid to third-party contractors for construction management projects.

Management company assets primarily consist of management and leasing contracts with a net book value of $24.0 million and $25.5 million as of March 31, 2021 and December 31, 2020, which are classified in "Other assets, net" in our balance sheets. Consistent with internal reporting presented to our CODM and our definition of NOI, the third-party asset management and real estate services operating results are excluded from the NOI data below.

The following is the reconciliation of net income (loss) attributable to common shareholders to consolidated NOI:

Three Months Ended March 31, 

    

2021

    

2020

 

(In thousands)

Net income (loss) attributable to common shareholders

$

(20,731)

$

42,925

Add:

 

  

 

  

Depreciation and amortization expense

 

64,726

 

48,489

General and administrative expense:

 

  

 

  

Corporate and other

 

12,475

 

13,176

Third-party real estate services

 

28,936

 

28,814

Share-based compensation related to Formation Transaction and special equity awards

 

4,945

 

9,441

Transaction and other costs

 

3,690

 

5,309

Interest expense

 

16,296

 

12,005

Loss on extinguishment of debt

 

 

33

Income tax expense (benefit)

 

4,315

 

(2,345)

Net income (loss) attributable to redeemable noncontrolling interests

 

(2,230)

 

5,250

Net loss attributable to noncontrolling interests

(1,108)

Less:

 

  

 

  

Third-party real estate services, including reimbursements revenue

 

38,107

 

29,716

Other revenue

 

2,186

 

1,630

Loss from unconsolidated real estate ventures, net

 

(943)

 

(2,692)

Interest and other income, net

 

9

 

907

Gain on sale of real estate

 

 

59,477

Consolidated NOI

$

71,955

$

74,059

The following is a summary of NOI by segment. Items classified in the Other column include future development assets, corporate entities and the elimination of intersegment activity.

Three Months Ended March 31, 2021

    

Commercial

    

Multifamily

    

Other

    

Total

 

(In thousands)

Property rental revenue

$

90,603

$

32,586

$

(948)

$

122,241

Parking revenue

 

2,690

 

65

 

 

2,755

Total property revenue

 

93,293

 

32,651

 

(948)

 

124,996

Property expense:

 

 

  

 

  

 

  

Property operating

 

23,975

 

12,195

 

(1,439)

 

34,731

Real estate taxes

 

11,772

 

5,245

 

1,293

 

18,310

Total property expense

 

35,747

 

17,440

 

(146)

 

53,041

Consolidated NOI

$

57,546

$

15,211

$

(802)

$

71,955

Three Months Ended March 31, 2020

    

Commercial

    

Multifamily

    

Other

    

Total

(In thousands)

Property rental revenue

$

91,198

$

32,803

$

(3,621)

$

120,380

Parking revenue

 

6,244

 

137

 

 

6,381

Total property revenue

 

97,442

 

32,940

 

(3,621)

 

126,761

Property expense:

 

  

 

  

 

  

 

  

Property operating

 

27,943

 

10,307

 

(3,747)

 

34,503

Real estate taxes

 

12,372

 

4,738

 

1,089

 

18,199

Total property expense

 

40,315

 

15,045

 

(2,658)

 

52,702

Consolidated NOI

$

57,127

$

17,895

$

(963)

$

74,059

The following is a summary of certain balance sheet data by segment:

    

Commercial

    

Multifamily

    

Other

    

Total

(In thousands)

March 31, 2021

Real estate, at cost

$

3,457,426

$

2,114,399

$

407,144

$

5,978,969

Investments in unconsolidated real estate ventures

 

321,741

 

108,877

 

24,858

 

455,476

Total assets (1)

 

3,416,231

 

1,827,316

 

775,770

 

6,019,317

December 31, 2020

 

  

 

  

 

  

 

  

Real estate, at cost

$

3,459,171

$

2,036,131

$

505,329

$

6,000,631

Investments in unconsolidated real estate ventures

 

327,798

 

108,593

 

24,978

 

461,369

Total assets (1)

 

3,430,509

 

1,787,718

 

861,320

 

6,079,547

(1)Includes assets held for sale. See Note 3 for additional information.