XML 62 R49.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Information (Tables)
12 Months Ended
Dec. 31, 2022
Segment Information  
Schedule of components of revenue from third-party real estate services business

Year Ended December 31, 

    

2022

    

2021

    

2020

 

(In thousands)

Property management fees

$

19,589

$

19,427

$

20,178

Asset management fees

 

6,191

 

8,468

 

9,791

Development fees

 

8,325

 

25,493

 

11,496

Leasing fees

 

6,017

 

5,833

 

5,594

Construction management fees

 

522

 

512

 

2,966

Other service revenue

 

5,706

 

6,146

 

7,255

Third-party real estate services revenue, excluding reimbursements

 

46,350

 

65,879

 

57,280

Reimbursement revenue (1)

 

42,672

 

48,124

 

56,659

Third-party real estate services revenue, including reimbursements

89,022

114,003

113,939

Third-party real estate services expenses

94,529

107,159

114,829

Third-party real estate services revenue less expenses

$

(5,507)

$

6,844

$

(890)

(1)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.
Segment information

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

Year Ended December 31, 

    

2022

    

2021

    

2020

 

(in thousands)

Net income (loss) attributable to common shareholders

$

85,371

$

(79,257)

$

(62,303)

Add:

 

  

 

  

 

  

Depreciation and amortization expense

 

213,771

 

236,303

 

221,756

General and administrative expense:

 

  

 

  

 

  

Corporate and other

 

58,280

 

53,819

 

46,634

Third-party real estate services

 

94,529

 

107,159

 

114,829

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

 

5,391

 

16,325

 

31,678

Transaction and other costs

 

5,511

 

10,429

 

8,670

Interest expense

 

75,930

 

67,961

 

62,321

Loss on the extinguishment of debt

 

3,073

 

 

62

Impairment loss

25,144

10,232

Income tax expense (benefit)

 

1,264

 

3,541

 

(4,265)

Net income (loss) attributable to redeemable noncontrolling interests

 

13,244

 

(8,728)

 

(4,958)

Net income (loss) attributable to noncontrolling interests

371

(1,740)

Less:

 

  

 

  

 

  

Third-party real estate services, including reimbursements revenue

 

89,022

 

114,003

 

113,939

Other revenue

 

7,421

 

7,671

 

15,372

Loss from unconsolidated real estate ventures, net

 

(17,429)

 

(2,070)

 

(20,336)

Interest and other income (loss), net

 

18,617

 

8,835

 

(625)

Gain on the sale of real estate, net

 

161,894

 

11,290

 

59,477

Consolidated NOI

$

297,210

$

291,227

$

256,829

Year Ended December 31, 2022

    

Commercial

    

Multifamily

    

Other

    

Total

 

(In thousands)

Property rental revenue

$

301,955

$

180,068

$

9,715

$

491,738

Parking revenue

 

16,530

 

857

 

256

 

17,643

Total property revenue

 

318,485

 

180,925

 

9,971

 

509,381

Property expense:

 

 

  

 

  

 

  

Property operating

 

86,223

 

62,017

 

1,764

 

150,004

Real estate taxes

 

37,950

 

20,580

 

3,637

 

62,167

Total property expense

 

124,173

 

82,597

 

5,401

 

212,171

Consolidated NOI

$

194,312

$

98,328

$

4,570

$

297,210

Year Ended December 31, 2021

    

Commercial

    

Multifamily

    

Other

    

Total

(In thousands)

Property rental revenue

$

352,180

$

139,918

$

7,488

$

499,586

Parking revenue

 

12,441

 

415

 

246

 

13,102

Total property revenue

 

364,621

 

140,333

 

7,734

 

512,688

Property expense:

 

  

 

  

 

  

 

  

Property operating

 

102,967

 

52,527

 

(4,856)

 

150,638

Real estate taxes

 

45,701

 

20,207

 

4,915

 

70,823

Total property expense

 

148,668

 

72,734

 

59

 

221,461

Consolidated NOI

$

215,953

$

67,599

$

7,675

$

291,227

Year Ended December 31, 2020

    

Commercial

    

Multifamily

    

Other

    

Total

(In thousands)

Property rental revenue

$

331,714

$

121,559

$

5,685

$

458,958

Parking revenue

 

13,888

 

327

 

239

 

14,454

Total property revenue

 

345,602

 

121,886

 

5,924

 

473,412

Property expense:

 

 

  

 

  

 

  

Property operating

 

105,458

 

47,508

 

(7,341)

 

145,625

Real estate taxes

 

47,607

 

19,233

 

4,118

 

70,958

Total property expense

 

153,065

 

66,741

 

(3,223)

 

216,583

Consolidated NOI

$

192,537

$

55,145

$

9,147

$

256,829

    

Commercial

    

Multifamily

    

Other

    

Total

(In thousands)

December 31, 2022

Real estate, at cost

$

2,754,832

$

2,986,907

$

416,343

$

6,158,082

Investments in unconsolidated real estate ventures

 

218,723

 

304

 

80,854

 

299,881

Total assets

 

2,829,576

 

2,483,902

 

589,960

 

5,903,438

December 31, 2021

 

  

 

  

 

  

 

  

Real estate, at cost

$

3,422,278

$

2,367,712

$

446,486

$

6,236,476

Investments in unconsolidated real estate ventures

 

281,515

 

103,389

 

77,981

 

462,885

Total assets

 

3,591,839

 

1,797,807

 

996,560

 

6,386,206