XML 37 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Segment Information
3 Months Ended
Mar. 31, 2024
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 CODM makes key operating decisions, evaluates financial results, allocates resources and manages our business. Accordingly, we aggregate our operating segments into three reportable segments (multifamily, commercial, 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 asset management and real estate services business:

Three Months Ended March 31, 

    

2024

    

2023

 

(In thousands)

Property management fees

$

4,271

$

4,952

Asset management fees

 

924

 

1,103

Development fees

 

238

 

1,986

Leasing fees

 

1,135

 

1,356

Construction management fees

 

383

 

340

Other service revenue

 

1,054

 

1,224

Third-party real estate services revenue, excluding reimbursements

 

8,005

 

10,961

Reimbursement revenue (1)

 

9,863

 

11,823

Third-party real estate services revenue, including reimbursements

17,868

22,784

Third-party real estate services expenses

22,327

23,823

Third-party real estate services revenue less expenses

$

(4,459)

$

(1,039)

(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.

Management company assets primarily consist of management and leasing contracts with a net book value of $6.7 million and $8.1 million as of March 31, 2024 and December 31, 2023, which were included in "Intangible 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:

c

Three Months Ended March 31, 

    

2024

    

2023

 

(In thousands)

Net income (loss) attributable to common shareholders

$

(32,276)

$

21,171

Add:

 

  

 

  

Depreciation and amortization expense

 

56,855

 

53,431

General and administrative expense:

 

  

 

  

Corporate and other

 

14,973

 

16,123

Third-party real estate services

 

22,327

 

23,823

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

 

 

351

Transaction and other costs

 

1,514

 

2,472

Interest expense

 

30,160

 

26,842

Impairment loss

17,211

Income tax benefit

 

(1,468)

 

(16)

Net income (loss) attributable to redeemable noncontrolling interests

 

(4,534)

 

3,363

Net loss attributable to noncontrolling interests

(5,380)

(224)

Less:

 

  

 

  

Third-party real estate services, including reimbursements revenue

 

17,868

 

22,784

Other revenue

 

11,263

 

1,726

Income from unconsolidated real estate ventures, net

 

975

 

433

Interest and other income, net

 

2,100

 

4,077

Gain on the sale of real estate, net

 

197

 

40,700

Consolidated NOI

$

66,979

$

77,616

The following is a summary of NOI and certain balance sheet data by segment. Items classified in the Other column include development assets, corporate entities, land assets for which we are the ground lessor and the elimination of inter-segment activity.

Three Months Ended March 31, 2024

    

Multifamily

    

Commercial

    

Other

    

Total

 

(In thousands)

Property rental revenue (1)

$

51,446

$

57,579

$

3,279

$

112,304

Parking revenue

 

181

 

3,600

 

(32)

 

3,749

Total property revenue

 

51,627

 

61,179

 

3,247

 

116,053

Property expense:

 

 

  

 

  

 

  

Property operating

 

17,406

 

17,077

 

796

 

35,279

Real estate taxes

 

5,957

 

7,401

 

437

 

13,795

Total property expense

 

23,363

 

24,478

 

1,233

 

49,074

Consolidated NOI

$

28,264

$

36,701

$

2,014

$

66,979

Three Months Ended March 31, 2023

    

Multifamily

    

Commercial

    

Other

    

Total

(In thousands)

Property rental revenue

$

49,910

$

71,917

$

2,206

$

124,033

Parking revenue

 

224

 

4,138

 

57

 

4,419

Total property revenue

 

50,134

 

76,055

 

2,263

 

128,452

Property expense:

 

  

 

  

 

  

 

  

Property operating

 

17,455

 

19,371

 

(1,214)

 

35,612

Real estate taxes

 

5,608

 

9,001

 

615

 

15,224

Total property expense

 

23,063

 

28,372

 

(599)

 

50,836

Consolidated NOI

$

27,071

$

47,683

$

2,862

$

77,616

    

Multifamily

    

Commercial

    

Other

    

Total

(In thousands)

March 31, 2024

Real estate, at cost

$

3,178,316

$

2,325,479

$

395,303

$

5,899,098

Investments in unconsolidated real estate ventures

 

 

12,436

 

92,346

 

104,782

Total assets

 

2,572,311

 

2,529,171

 

303,868

 

5,405,350

December 31, 2023

 

  

 

  

 

  

 

  

Real estate, at cost

$

3,154,116

$

2,357,713

$

363,333

$

5,875,162

Investments in unconsolidated real estate ventures

 

 

176,786

 

87,495

 

264,281

Total assets

 

2,559,395

 

2,683,947

 

275,173

 

5,518,515

(1)Property rental revenue excludes $10.3 million of lease termination revenue.