XML 88 R26.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Segment Information 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 defined 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 other property 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 revenues 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:
 
Year Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Property management fees
$
22,437

 
$
24,831

 
$
16,022

Asset management fees
14,045

 
14,910

 
10,083

Leasing fees
7,377

 
6,658

 
3,639

Development fees
15,655

 
7,592

 
3,653

Construction management fees
1,669

 
2,892

 
2,220

Other service revenue
4,269

 
2,801

 
712

Third-party real estate services revenue,
   excluding reimbursements
65,452

 
59,684

 
36,329

Reimbursements revenue (1)
55,434

 
39,015

 
26,907

Third-party real estate services revenue,
   including reimbursements
$
120,886

 
$
98,699

 
$
63,236

_________________
(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 $31.5 million and $38.6 million and are classified in "Other assets, net" in our balance sheets as of December 31, 2019 and 2018. 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 attributable to common shareholders to consolidated NOI:
 
Year Ended December 31,
 
2019
 
2018
 
2017
 
(In thousands)
Net income (loss) attributable to common shareholders
$
65,571

 
$
39,924

 
$
(71,753
)
Add:
 
 
 
 
 
Depreciation and amortization expense
191,580

 
211,436

 
161,659

General and administrative expense:
 
 
 
 
 
Corporate and other
46,822

 
33,728

 
39,350

Third-party real estate services
113,495

 
89,826

 
51,919

Share-based compensation related to Formation
   Transaction and special equity awards
42,162

 
36,030

 
29,251

Transaction and other costs
23,235

 
27,706

 
127,739

Interest expense
52,695

 
74,447

 
58,141

Loss on extinguishment of debt
5,805

 
5,153

 
701

Reduction of gain (gain) on bargain purchase

 
7,606

 
(24,376
)
Income tax benefit
(1,302
)
 
(738
)
 
(9,912
)
Net income (loss) attributable to redeemable noncontrolling
interests
8,573

 
6,710

 
(7,328
)
Less:
 
 
 
 
 
Third-party real estate services, including reimbursements
120,886

 
98,699

 
63,236

Other revenue (1)
7,638

 
6,358

 
5,167

Income (loss) from unconsolidated real estate ventures, net
(1,395
)
 
39,409

 
(4,143
)
Interest and other income, net
5,385

 
15,168

 
1,788

Gain on sale of real estate
104,991

 
52,183

 

Net loss attributable to noncontrolling interests

 
21

 
3

Consolidated NOI
$
311,131

 
$
319,990

 
$
289,340

__________________________ 
(1) 
Excludes parking revenue of $26.0 million, $25.7 million and $23.1 million for each of the three years in the period ended December 31, 2019.

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.
 
Year Ended December 31, 2019
 
Commercial
 
Multifamily
 
Other
 
Total
 
(In thousands)
Property rentals revenue
$
383,311

 
$
116,330

 
$
(6,368
)
 
$
493,273

Other property revenue
25,593

 
380

 

 
25,973

Total property revenue
408,904

 
116,710

 
(6,368
)
 
519,246

Property expense:
 
 
 
 
 

 
Property operating
113,177

 
35,236

 
(10,791
)
 
137,622

Real estate taxes
50,115

 
15,021

 
5,357

 
70,493

Total property expense
163,292

 
50,257

 
(5,434
)
 
208,115

Consolidated NOI
$
245,612

 
$
66,453

 
$
(934
)
 
$
311,131


 
Year Ended December 31, 2018
 
Commercial
 
Multifamily
 
Other
 
Total
 
(In thousands)
Property rentals revenue
$
404,826

 
$
108,989

 
$
(368
)
 
$
513,447

Other property revenue
25,216

 
368

 
94

 
25,678

Total property revenue
430,042

 
109,357

 
(274
)
 
539,125

Property expense:
 
 
 
 
 
 
 
Property operating
118,288

 
31,502

 
(1,709
)
 
148,081

Real estate taxes
53,324

 
14,280

 
3,450

 
71,054

Total property expense
171,612

 
45,782

 
1,741

 
219,135

Consolidated NOI
$
258,430

 
$
63,575

 
$
(2,015
)
 
$
319,990


 
Year Ended December 31, 2017
 
Commercial
 
Multifamily
 
Other
 
Total
 
(In thousands)
Property rentals revenue
$
361,121

 
$
91,294

 
$
(874
)
 
$
451,541

Other property revenue
22,776

 
275

 
18

 
23,069

Total property revenue
383,897

 
91,569

 
(856
)
 
474,610

Property expense:
 
 
 
 
 

 
Property operating
97,701

 
24,623

 
(3,488
)
 
118,836

Real estate taxes
50,546

 
11,030

 
4,858

 
66,434

Total property expense
148,247

 
35,653

 
1,370

 
185,270

Consolidated NOI
$
235,650

 
$
55,916

 
$
(2,226
)
 
$
289,340


The following is a summary of certain balance sheet data by segment:
 
Commercial
 
Multifamily
 
Other
 
Total
December 31, 2019
(In thousands)
Real estate, at cost
$
3,415,294

 
$
1,998,297

 
$
361,928

 
$
5,775,519

Investments in unconsolidated real estate ventures
396,199

 
107,882

 
38,945

 
543,026

Total assets (1)
3,361,122

 
1,682,872

 
942,257

 
5,986,251

December 31, 2018
 
 
 
 
 
 
 
Real estate, at cost
$
3,634,472

 
$
1,656,974

 
$
501,288

 
$
5,792,734

Investments in unconsolidated real estate ventures
177,173

 
109,232

 
36,473

 
322,878

Total assets (1)
3,707,255

 
1,528,177

 
761,853

 
5,997,285

__________________________ 
(1) 
Includes assets held for sale. See Note 4 for additional information.