Ohio (State or other jurisdiction of incorporation or organization) | 1-4372 (Commission File Number) | 34-0863886 (I.R.S. Employer Identification No.) | ||
Terminal Tower, 50 Public Square Suite 1100, Cleveland, Ohio | 44113 | |||
(Address of principal executive offices) | (Zip Code) | |||
Registrant's telephone number, including area code: 216-621-6060 | ||||
Not Applicable | ||||
(Former Name or Former Address, if Changed Since Last Report) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibits |
Exhibit Number | Description | |
99.1 | — | Forest City Enterprises, Inc. Supplemental Package for the quarter ended June 30, 2015. |
99.2 | — | Press Release dated August 4, 2015. |
FOREST CITY ENTERPRISES, INC. | |||
By: | /s/ ROBERT G. O'BRIEN | ||
Name: | Robert G. O’Brien | ||
Title: | Executive Vice President and Chief Financial Officer | ||
Date: | August 4, 2015 |
Exhibit Number | Description | |
99.1 | — | Forest City Enterprises, Inc. Supplemental Package for the quarter ended June 30, 2015. |
99.2 | — | Press Release dated August 4, 2015. |
Corporate Description | |
Selected Financial Information | |
Consolidated Balance Sheets | |
Consolidated Statements of Operations | |
Net Asset Value Components | |
Supplemental Operating Information | |
Occupancy Data | |
Retail Sales Data | |
Leasing Summary | |
Comparable Net Operating Income (NOI) | |
NOI Detail | |
NOI by Product Type | |
NOI by Core Market | |
Reconciliation of NOI to Earnings (Loss) Before Income Taxes | |
Segment Operating Results | |
Reconciliation of Net Earnings (Loss) to FFO | |
Reconciliation of FFO to Operating FFO | |
Reconciliation of Net Earnings (Loss) to EBITDA | |
Operating FFO Bridges | |
Historical Trends | |
Development Pipeline | |
Supplemental Financial Information | |
Common Stock Data/Financial Covenants | |
Nonrecourse Debt Maturities Table | |
Summary of FFO by Segment |
• | Commercial Group, our largest strategic business unit, owns, develops, acquires and operates regional malls, specialty/urban retail centers, office and life science buildings and mixed-use projects. Additionally, it operates Barclays Center, a sports and entertainment arena located in Brooklyn, New York, which is reported as a separate operating segment ("Arena"). |
• | Residential Group owns, develops, acquires and operates residential rental properties, including upscale and middle-market apartments, adaptive re-use developments and subsidized senior housing. Additionally, it owns interests in entities that develop and manage military family housing. |
• | Land Development Group acquires and sells both land and developed lots to residential, commercial and industrial customers at its Stapleton project in Denver, Colorado. |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Assets | ||||||||||||
Real Estate | ||||||||||||
Completed rental properties | ||||||||||||
Residential | $ | 2,596,651 | $ | 369,493 | $ | 993,490 | $ | 3,220,648 | ||||
Commercial | ||||||||||||
Retail centers | 1,755,718 | — | 1,664,284 | 3,420,002 | ||||||||
Office buildings | 3,732,452 | 110,169 | 92,544 | 3,714,827 | ||||||||
Arena | 942,259 | 580,746 | — | 361,513 | ||||||||
Corporate and other equipment | 10,364 | — | — | 10,364 | ||||||||
Total completed rental properties | 9,037,444 | 1,060,408 | 2,750,318 | 10,727,354 | ||||||||
Projects under construction | ||||||||||||
Residential | 320,922 | 178,353 | 74,881 | 217,450 | ||||||||
Commercial | ||||||||||||
Retail centers | — | — | — | — | ||||||||
Office buildings | 34,994 | — | 55,801 | 90,795 | ||||||||
Total projects under construction | 355,916 | 178,353 | 130,682 | 308,245 | ||||||||
Projects under development | ||||||||||||
Operating properties | 35,004 | — | 11,444 | 46,448 | ||||||||
Residential | 140,173 | 25,506 | 226,612 | 341,279 | ||||||||
Commercial | ||||||||||||
Retail centers | 39,104 | — | 3,941 | 43,045 | ||||||||
Office buildings | 88,930 | 8,834 | 3,470 | 83,566 | ||||||||
Total projects under development | 303,211 | 34,340 | 245,467 | 514,338 | ||||||||
Total projects under construction and development | 659,127 | 212,693 | 376,149 | 822,583 | ||||||||
Land inventory | 93,918 | 5,044 | 10,217 | 99,091 | ||||||||
Total Real Estate | 9,790,489 | 1,278,145 | 3,136,684 | 11,649,028 | ||||||||
Less accumulated depreciation | (1,658,183 | ) | (122,613 | ) | (623,296 | ) | (2,158,866 | ) | ||||
Real Estate, net | 8,132,306 | 1,155,532 | 2,513,388 | 9,490,162 | ||||||||
Cash and equivalents | 334,850 | 58,832 | 54,558 | 330,576 | ||||||||
Restricted cash | 244,890 | 27,190 | 118,450 | 336,150 | ||||||||
Notes and accounts receivable, net | 446,160 | 31,559 | 56,762 | 471,363 | ||||||||
Investments in and advances to unconsolidated entities | 667,485 | (125,862 | ) | (652,424 | ) | 140,923 | ||||||
Lease and mortgage procurement costs, net | 174,058 | 24,352 | 82,232 | 231,938 | ||||||||
Prepaid expenses and other deferred costs, net | 114,762 | 14,186 | 15,727 | 116,303 | ||||||||
Intangible assets, net | 213,792 | 16,007 | 15,853 | 213,638 | ||||||||
Total Assets | $ | 10,328,303 | $ | 1,201,796 | $ | 2,204,546 | $ | 11,331,053 |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Liabilities and Equity | ||||||||||||
Liabilities | ||||||||||||
Mortgage debt and notes payable, nonrecourse | ||||||||||||
Completed rental properties | ||||||||||||
Residential | $ | 1,424,181 | $ | 206,252 | $ | 684,948 | $ | 1,902,877 | ||||
Commercial | ||||||||||||
Retail centers | 635,892 | — | 1,246,154 | 1,882,046 | ||||||||
Office buildings | 1,771,073 | 43,884 | 64,784 | 1,791,973 | ||||||||
Arena | 459,274 | 312,794 | — | 146,480 | ||||||||
Total completed rental properties | 4,290,420 | 562,930 | 1,995,886 | 5,723,376 | ||||||||
Projects under construction | ||||||||||||
Residential | 85,382 | 20,376 | 2,241 | 67,247 | ||||||||
Commercial | ||||||||||||
Retail centers | — | — | — | — | ||||||||
Office buildings | 28,796 | — | 35,214 | 64,010 | ||||||||
Total projects under construction | 114,178 | 20,376 | 37,455 | 131,257 | ||||||||
Projects under development | ||||||||||||
Operating properties | — | — | — | — | ||||||||
Residential | 31,742 | — | 125,965 | 157,707 | ||||||||
Commercial | ||||||||||||
Retail centers | — | — | — | — | ||||||||
Office buildings | — | — | — | — | ||||||||
Total projects under development | 31,742 | — | 125,965 | 157,707 | ||||||||
Total projects under construction and development | 145,920 | 20,376 | 163,420 | 288,964 | ||||||||
Land inventory | — | — | 8,580 | 8,580 | ||||||||
Total mortgage debt and notes payable, nonrecourse | 4,436,340 | 583,306 | 2,167,886 | 6,020,920 | ||||||||
Revolving credit facility | — | — | — | — | ||||||||
Convertible senior debt | 411,194 | — | — | 411,194 | ||||||||
Construction payables | 141,716 | 54,206 | 22,827 | 110,337 | ||||||||
Operating accounts payable and accrued expenses | 717,475 | 93,106 | 149,376 | 773,745 | ||||||||
Accrued derivative liability | 87,050 | — | 7,857 | 94,907 | ||||||||
Total Accounts payable, accrued expenses and other liabilities | 946,241 | 147,312 | 180,060 | 978,989 | ||||||||
Cash distributions and losses in excess of investments in unconsolidated entities | 138,697 | (21,361 | ) | (143,400 | ) | 16,658 | ||||||
Deferred income taxes | 668,172 | — | — | 668,172 | ||||||||
Total Liabilities | 6,600,644 | 709,257 | 2,204,546 | 8,095,933 | ||||||||
Redeemable Noncontrolling Interest | 173,281 | 173,281 | — | — | ||||||||
Equity | ||||||||||||
Shareholders’ Equity | ||||||||||||
Shareholders’ equity before accumulated other comprehensive loss | 3,135,591 | — | — | 3,135,591 | ||||||||
Accumulated other comprehensive loss | (52,133 | ) | — | — | (52,133 | ) | ||||||
Total Shareholders’ Equity | 3,083,458 | — | — | 3,083,458 | ||||||||
Noncontrolling interest | 470,920 | 319,258 | — | 151,662 | ||||||||
Total Equity | 3,554,378 | 319,258 | — | 3,235,120 | ||||||||
Total Liabilities and Equity | $ | 10,328,303 | $ | 1,201,796 | $ | 2,204,546 | $ | 11,331,053 |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Assets | ||||||||||||
Real Estate | ||||||||||||
Completed rental properties | ||||||||||||
Residential | $ | 2,470,813 | $ | 370,855 | $ | 1,060,830 | $ | 3,160,788 | ||||
Commercial | ||||||||||||
Retail centers | 1,747,127 | — | 1,654,140 | 3,401,267 | ||||||||
Office buildings | 2,584,854 | 107,656 | 262,524 | 2,739,722 | ||||||||
Arena | 940,029 | 579,518 | — | 360,511 | ||||||||
Corporate and other equipment | 10,738 | — | — | 10,738 | ||||||||
Total completed rental properties | 7,753,561 | 1,058,029 | 2,977,494 | 9,673,026 | ||||||||
Projects under construction | ||||||||||||
Residential | 176,148 | 96,567 | 9,262 | 88,843 | ||||||||
Commercial | ||||||||||||
Retail centers | — | — | — | — | ||||||||
Office buildings | 8,940 | — | 42,923 | 51,863 | ||||||||
Total projects under construction | 185,088 | 96,567 | 52,185 | 140,706 | ||||||||
Projects under development | ||||||||||||
Operating properties | 29,187 | — | 12,589 | 41,776 | ||||||||
Residential | 139,923 | 22,769 | 214,084 | 331,238 | ||||||||
Commercial | ||||||||||||
Retail centers | 33,807 | — | 4,014 | 37,821 | ||||||||
Office buildings | 89,952 | 8,791 | 3,180 | 84,341 | ||||||||
Total projects under development | 292,869 | 31,560 | 233,867 | 495,176 | ||||||||
Total projects under construction and development | 477,957 | 128,127 | 286,052 | 635,882 | ||||||||
Land inventory | 97,469 | 5,351 | 8,537 | 100,655 | ||||||||
Total Real Estate | 8,328,987 | 1,191,507 | 3,272,083 | 10,409,563 | ||||||||
Less accumulated depreciation | (1,555,965 | ) | (106,096 | ) | (680,584 | ) | (2,130,453 | ) | ||||
Real Estate, net | 6,773,022 | 1,085,411 | 2,591,499 | 8,279,110 | ||||||||
Cash and equivalents | 326,518 | 41,062 | 79,716 | 365,172 | ||||||||
Restricted cash | 266,530 | 30,484 | 125,680 | 361,726 | ||||||||
Notes and accounts receivable, net | 419,038 | 26,052 | 59,786 | 452,772 | ||||||||
Investments in and advances to unconsolidated entities | 620,466 | (105,718 | ) | (605,009 | ) | 121,175 | ||||||
Lease and mortgage procurement costs, net | 173,104 | 24,061 | 81,617 | 230,660 | ||||||||
Prepaid expenses and other deferred costs, net | 112,484 | 12,635 | 14,702 | 114,551 | ||||||||
Intangible assets, net | 123,778 | 17,554 | 16,436 | 122,660 | ||||||||
Total Assets | $ | 8,814,940 | $ | 1,131,541 | $ | 2,364,427 | $ | 10,047,826 |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Liabilities and Equity | ||||||||||||
Liabilities | ||||||||||||
Mortgage debt and notes payable, nonrecourse | ||||||||||||
Completed rental properties | ||||||||||||
Residential | $ | 1,376,329 | $ | 202,112 | $ | 740,668 | $ | 1,914,885 | ||||
Commercial | ||||||||||||
Retail centers | 638,310 | — | 1,252,645 | 1,890,955 | ||||||||
Office buildings | 1,642,913 | 72,277 | 247,424 | 1,818,060 | ||||||||
Arena | 457,055 | 310,381 | — | 146,674 | ||||||||
Total completed rental properties | 4,114,607 | 584,770 | 2,240,737 | 5,770,574 | ||||||||
Projects under construction | ||||||||||||
Residential | 61,905 | 4,266 | 1,293 | 58,932 | ||||||||
Commercial | ||||||||||||
Retail centers | — | — | — | — | ||||||||
Office buildings | 29,422 | — | 23,370 | 52,792 | ||||||||
Total projects under construction | 91,327 | 4,266 | 24,663 | 111,724 | ||||||||
Projects under development | ||||||||||||
Operating properties | — | — | — | — | ||||||||
Residential | 32,267 | — | 97,467 | 129,734 | ||||||||
Commercial | ||||||||||||
Retail centers | — | — | — | — | ||||||||
Office buildings | — | — | — | — | ||||||||
Total projects under development | 32,267 | — | 97,467 | 129,734 | ||||||||
Total projects under construction and development | 123,594 | 4,266 | 122,130 | 241,458 | ||||||||
Land inventory | — | — | 8,580 | 8,580 | ||||||||
Total mortgage debt and notes payable, nonrecourse | 4,238,201 | 589,036 | 2,371,447 | 6,020,612 | ||||||||
Revolving credit facility | — | — | — | — | ||||||||
Convertible senior debt | 700,000 | — | — | 700,000 | ||||||||
Construction payables | 110,108 | 26,866 | 34,557 | 117,799 | ||||||||
Operating accounts payable and accrued expenses | 634,541 | 71,262 | 162,154 | 725,433 | ||||||||
Accrued derivative liability | 102,362 | — | 7,755 | 110,117 | ||||||||
Total Accounts payable, accrued expenses and other liabilities | 847,011 | 98,128 | 204,466 | 953,349 | ||||||||
Cash distributions and losses in excess of investments in unconsolidated entities | 211,493 | (21,775 | ) | (211,486 | ) | 21,782 | ||||||
Deferred income taxes | 482,474 | — | — | 482,474 | ||||||||
Total Liabilities | 6,479,179 | 665,389 | 2,364,427 | 8,178,217 | ||||||||
Redeemable Noncontrolling Interest | 183,038 | 183,038 | — | — | ||||||||
Equity | ||||||||||||
Shareholders’ Equity | ||||||||||||
Shareholders’ equity before accumulated other comprehensive loss | 1,776,793 | — | — | 1,776,793 | ||||||||
Accumulated other comprehensive loss | (58,846 | ) | — | — | (58,846 | ) | ||||||
Total Shareholders’ Equity | 1,717,947 | — | — | 1,717,947 | ||||||||
Noncontrolling interest | 434,776 | 283,114 | — | 151,662 | ||||||||
Total Equity | 2,152,723 | 283,114 | — | 1,869,609 | ||||||||
Total Liabilities and Equity | $ | 8,814,940 | $ | 1,131,541 | $ | 2,364,427 | $ | 10,047,826 |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Revenues | ||||||||||||
Rental | $ | 147,980 | $ | 11,410 | $ | 62,880 | $ | 199,450 | ||||
Tenant recoveries | 32,355 | 2,117 | 17,184 | 47,422 | ||||||||
Service and management fees | 11,863 | 37 | 1,637 | 13,463 | ||||||||
Parking and other | 14,623 | 647 | 4,954 | 18,930 | ||||||||
Arena | 27,040 | 12,201 | — | 14,839 | ||||||||
Land sales | 15,391 | 1,539 | 139 | 13,991 | ||||||||
Subsidized Senior Housing | — | — | 12,223 | 12,223 | ||||||||
Military Housing | 10,507 | 1,655 | 1,412 | 10,264 | ||||||||
Total revenues | 259,759 | 29,606 | 100,429 | 330,582 | ||||||||
Expenses | ||||||||||||
Property operating and management | 95,707 | 4,883 | 24,374 | 115,198 | ||||||||
Real estate taxes | 21,910 | 1,823 | 8,129 | 28,216 | ||||||||
Ground rent | 3,047 | 79 | 3,083 | 6,051 | ||||||||
Arena operating | 17,862 | 7,901 | — | 9,961 | ||||||||
Cost of land sales | 4,216 | 394 | — | 3,822 | ||||||||
Subsidized Senior Housing operating | — | — | 7,362 | 7,362 | ||||||||
Military Housing operating | 2,126 | 918 | 633 | 1,841 | ||||||||
Corporate general and administrative | 12,201 | — | — | 12,201 | ||||||||
REIT conversion and reorganization costs | 9,771 | — | — | 9,771 | ||||||||
166,840 | 15,998 | 43,581 | 194,423 | |||||||||
Depreciation and amortization | 65,002 | 7,585 | 20,527 | 77,944 | ||||||||
Write-offs of abandoned development projects | 5,778 | — | 10,191 | 15,969 | ||||||||
Total expenses | 237,620 | 23,583 | 74,299 | 288,336 | ||||||||
Operating income | 22,139 | 6,023 | 26,130 | 42,246 | ||||||||
Interest and other income | 9,278 | 506 | 363 | 9,135 | ||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | ||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | ||||||||
Interest expense | (47,752 | ) | (7,263 | ) | (25,182 | ) | (65,671 | ) | ||||
Amortization of mortgage procurement costs | (1,862 | ) | (45 | ) | (791 | ) | (2,608 | ) | ||||
Loss on extinguishment of debt | (3,190 | ) | — | (383 | ) | (3,573 | ) | |||||
Earnings (loss) before income taxes | 466,297 | (779 | ) | 19,421 | 486,497 | |||||||
Income tax expense | ||||||||||||
Current | 5,268 | — | — | 5,268 | ||||||||
Deferred | 176,962 | — | — | 176,962 | ||||||||
182,230 | — | — | 182,230 | |||||||||
Earnings (loss) from unconsolidated entities, gross of tax | 19,009 | 99 | (19,421 | ) | (511 | ) | ||||||
Net earnings (loss) | 303,076 | (680 | ) | — | 303,756 | |||||||
Noncontrolling interests | ||||||||||||
Loss attributable to noncontrolling interests, gross of tax | 680 | 680 | — | — | ||||||||
Net earnings attributable to Forest City Enterprises, Inc. | $ | 303,756 | $ | — | $ | — | $ | 303,756 |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Revenues | ||||||||||||
Rental | $ | 289,086 | $ | 22,423 | $ | 127,481 | $ | 394,144 | ||||
Tenant recoveries | 63,080 | 3,761 | 35,470 | 94,789 | ||||||||
Service and management fees | 21,483 | 72 | 3,351 | 24,762 | ||||||||
Parking and other | 26,499 | 1,216 | 10,301 | 35,584 | ||||||||
Arena | 55,860 | 25,202 | — | 30,658 | ||||||||
Land sales | 24,054 | 2,403 | 1,099 | 22,750 | ||||||||
Subsidized Senior Housing | — | — | 24,102 | 24,102 | ||||||||
Military Housing | 16,779 | 1,655 | 2,781 | 17,905 | ||||||||
Total revenues | 496,841 | 56,732 | 204,585 | 644,694 | ||||||||
Expenses | ||||||||||||
Property operating and management | 188,725 | 8,854 | 50,831 | 230,702 | ||||||||
Real estate taxes | 42,698 | 3,316 | 17,047 | 56,429 | ||||||||
Ground rent | 5,675 | 167 | 6,181 | 11,689 | ||||||||
Arena operating | 37,820 | 16,868 | — | 20,952 | ||||||||
Cost of land sales | 6,527 | 611 | — | 5,916 | ||||||||
Subsidized Senior Housing operating | — | — | 15,442 | 15,442 | ||||||||
Military Housing operating | 4,351 | 923 | 1,347 | 4,775 | ||||||||
Corporate general and administrative | 25,704 | — | — | 25,704 | ||||||||
REIT conversion and reorganization costs | 15,983 | — | — | 15,983 | ||||||||
327,483 | 30,739 | 90,848 | 387,592 | |||||||||
Depreciation and amortization | 126,816 | 15,146 | 42,196 | 153,866 | ||||||||
Write-offs of abandoned development projects | 5,778 | — | 10,191 | 15,969 | ||||||||
Total expenses | 460,077 | 45,885 | 143,235 | 557,427 | ||||||||
Operating income | 36,764 | 10,847 | 61,350 | 87,267 | ||||||||
Interest and other income | 18,982 | 916 | 646 | 18,712 | ||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | ||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | ||||||||
Interest expense | (100,328 | ) | (15,176 | ) | (51,036 | ) | (136,188 | ) | ||||
Amortization of mortgage procurement costs | (3,963 | ) | (144 | ) | (1,588 | ) | (5,407 | ) | ||||
Loss on extinguishment of debt | (38,344 | ) | — | (608 | ) | (38,952 | ) | |||||
Earnings (loss) before income taxes | 400,795 | (3,557 | ) | 28,048 | 432,400 | |||||||
Income tax expense | ||||||||||||
Current | 3,524 | — | — | 3,524 | ||||||||
Deferred | 179,521 | — | — | 179,521 | ||||||||
183,045 | — | — | 183,045 | |||||||||
Earnings from unconsolidated entities, gross of tax | 28,322 | 82 | (28,048 | ) | 192 | |||||||
Net earnings (loss) | 246,072 | (3,475 | ) | — | 249,547 | |||||||
Noncontrolling interests | ||||||||||||
Loss attributable to noncontrolling interests, gross of tax | 3,475 | 3,475 | — | — | ||||||||
Net earnings attributable to Forest City Enterprises, Inc. | $ | 249,547 | $ | — | $ | — | $ | 249,547 |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | |||||||||||
(in thousands) | |||||||||||||||
Revenues | |||||||||||||||
Rental | $ | 130,562 | $ | 3,671 | $ | 69,088 | $ | 136 | $ | 196,115 | |||||
Tenant recoveries | 25,542 | 1,391 | 19,160 | (97 | ) | 43,214 | |||||||||
Service and management fees | 10,916 | 27 | 2,157 | — | 13,046 | ||||||||||
Parking and other | 12,520 | 228 | 5,440 | — | 17,732 | ||||||||||
Arena | 24,572 | 11,090 | — | — | 13,482 | ||||||||||
Land sales | 18,537 | 1,791 | 1,571 | — | 18,317 | ||||||||||
Subsidized Senior Housing | — | — | 11,635 | — | 11,635 | ||||||||||
Military Housing | 6,988 | (31 | ) | 1,433 | — | 8,452 | |||||||||
Total revenues | 229,637 | 18,167 | 110,484 | 39 | 321,993 | ||||||||||
Expenses | |||||||||||||||
Property operating and management | 89,637 | 1,546 | 25,833 | 181 | 114,105 | ||||||||||
Real estate taxes | 19,548 | 750 | 9,739 | (1,930 | ) | 26,607 | |||||||||
Ground rent | 2,174 | 87 | 2,987 | — | 5,074 | ||||||||||
Arena operating | 14,818 | 6,609 | — | — | 8,209 | ||||||||||
Cost of land sales | 7,837 | 655 | 985 | — | 8,167 | ||||||||||
Subsidized Senior Housing operating | — | — | 7,297 | — | 7,297 | ||||||||||
Military Housing operating | 1,734 | (24 | ) | 725 | — | 2,483 | |||||||||
Corporate general and administrative | 10,059 | — | — | — | 10,059 | ||||||||||
145,807 | 9,623 | 47,566 | (1,749 | ) | 182,001 | ||||||||||
Depreciation and amortization | 59,318 | 4,747 | 22,180 | — | 76,751 | ||||||||||
Write-offs of abandoned development projects and demolition costs | 933 | — | — | — | 933 | ||||||||||
Impairment of real estate | 129,829 | — | — | — | 129,829 | ||||||||||
Total expenses | 335,887 | 14,370 | 69,746 | (1,749 | ) | 389,514 | |||||||||
Operating income (loss) | (106,250 | ) | 3,797 | 40,738 | 1,788 | (67,521 | ) | ||||||||
Interest and other income | 12,375 | 566 | (372 | ) | — | 11,437 | |||||||||
Net loss on disposition of partial interest in development project | (19,590 | ) | (3,379 | ) | — | — | (16,211 | ) | |||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 16,090 | 1,276 | 17,366 | ||||||||||
Interest expense | (57,153 | ) | (5,848 | ) | (27,905 | ) | (55 | ) | (79,265 | ) | |||||
Amortization of mortgage procurement costs | (1,768 | ) | (87 | ) | (788 | ) | — | (2,469 | ) | ||||||
Loss on extinguishment of debt | (714 | ) | — | (44 | ) | (431 | ) | (1,189 | ) | ||||||
Earnings (loss) before income taxes | (173,100 | ) | (4,951 | ) | 27,719 | 2,578 | (137,852 | ) | |||||||
Income tax expense (benefit) | |||||||||||||||
Current | (30,435 | ) | — | — | 1,928 | (28,507 | ) | ||||||||
Deferred | (16,512 | ) | — | — | (490 | ) | (17,002 | ) | |||||||
(46,947 | ) | — | — | 1,438 | (45,509 | ) | |||||||||
Earnings (loss) from unconsolidated entities, gross of tax | 27,168 | 98 | (27,719 | ) | — | (649 | ) | ||||||||
Earnings (loss) from continuing operations | (98,985 | ) | (4,853 | ) | — | 1,140 | (92,992 | ) | |||||||
Discontinued operations, net of tax | |||||||||||||||
Operating earnings from rental properties | 797 | — | — | (797 | ) | — | |||||||||
Gain on disposition of rental properties | 343 | — | — | (343 | ) | — | |||||||||
1,140 | — | — | (1,140 | ) | — | ||||||||||
Net loss | (97,845 | ) | (4,853 | ) | — | — | (92,992 | ) | |||||||
Noncontrolling interests | |||||||||||||||
Loss from continuing operations attributable to noncontrolling interests, gross of tax | 4,853 | 4,853 | — | — | — | ||||||||||
Net loss attributable to Forest City Enterprises, Inc. | $ | (92,992 | ) | $ | — | $ | — | $ | — | $ | (92,992 | ) |
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | |||||||||||
(in thousands) | |||||||||||||||
Revenues | |||||||||||||||
Rental | $ | 258,483 | $ | 7,390 | $ | 140,541 | $ | 4,015 | $ | 395,649 | |||||
Tenant recoveries | 59,064 | 3,289 | 37,156 | 1,377 | 94,308 | ||||||||||
Service and management fees | 23,903 | 77 | 3,605 | — | 27,431 | ||||||||||
Parking and other | 24,668 | 491 | 11,057 | 36 | 35,270 | ||||||||||
Arena | 59,929 | 27,040 | — | — | 32,889 | ||||||||||
Land sales | 35,244 | 3,462 | 2,441 | 1,601 | 35,824 | ||||||||||
Subsidized Senior Housing | — | — | 23,296 | — | 23,296 | ||||||||||
Military Housing | 17,883 | 1,358 | 2,846 | — | 19,371 | ||||||||||
Total revenues | 479,174 | 43,107 | 220,942 | 7,029 | 664,038 | ||||||||||
Expenses | |||||||||||||||
Property operating and management | 190,728 | 3,360 | 54,458 | 2,539 | 244,365 | ||||||||||
Real estate taxes | 39,754 | 1,607 | 18,550 | (667 | ) | 56,030 | |||||||||
Ground rent | 4,054 | 175 | 7,134 | — | 11,013 | ||||||||||
Arena operating | 38,294 | 17,112 | — | — | 21,182 | ||||||||||
Cost of land sales | 14,202 | 1,258 | 990 | 1,142 | 15,076 | ||||||||||
Subsidized Senior Housing operating | — | — | 15,425 | — | 15,425 | ||||||||||
Military Housing operating | 8,258 | 1,311 | 1,523 | — | 8,470 | ||||||||||
Corporate general and administrative | 21,620 | — | — | — | 21,620 | ||||||||||
316,910 | 24,823 | 98,080 | 3,014 | 393,181 | |||||||||||
Depreciation and amortization | 114,327 | 9,362 | 42,983 | 986 | 148,934 | ||||||||||
Write-offs of abandoned development projects and demolition costs | 933 | — | — | — | 933 | ||||||||||
Impairment of real estate | 129,829 | — | — | — | 129,829 | ||||||||||
Total expenses | 561,999 | 34,185 | 141,063 | 4,000 | 672,877 | ||||||||||
Operating income (loss) | (82,825 | ) | 8,922 | 79,879 | 3,029 | (8,839 | ) | ||||||||
Interest and other income | 23,878 | 1,032 | 196 | — | 23,042 | ||||||||||
Net loss on disposition of partial interest in development project | (19,590 | ) | (3,379 | ) | — | — | (16,211 | ) | |||||||
Net gain (loss) on disposition of full or partial interests in rental properties | (467 | ) | — | 40,886 | 28,042 | 68,461 | |||||||||
Net gain on change in control of interests | 2,759 | — | — | — | 2,759 | ||||||||||
Interest expense | (119,605 | ) | (12,376 | ) | (55,905 | ) | (5,538 | ) | (168,672 | ) | |||||
Amortization of mortgage procurement costs | (3,893 | ) | (250 | ) | (1,589 | ) | (41 | ) | (5,273 | ) | |||||
Loss on extinguishment of debt | (878 | ) | — | (296 | ) | (448 | ) | (1,622 | ) | ||||||
Earnings (loss) before income taxes | (200,621 | ) | (6,051 | ) | 63,171 | 25,044 | (106,355 | ) | |||||||
Income tax expense (benefit) | |||||||||||||||
Current | 5,499 | — | — | 3,675 | 9,174 | ||||||||||
Deferred | (48,515 | ) | — | — | 8,407 | (40,108 | ) | ||||||||
(43,016 | ) | — | — | 12,082 | (30,934 | ) | |||||||||
Earnings (loss) from unconsolidated entities, gross of tax | 61,197 | 77 | (63,171 | ) | — | (2,051 | ) | ||||||||
Earnings (loss) from continuing operations | (96,408 | ) | (5,974 | ) | — | 12,962 | (77,472 | ) | |||||||
Discontinued operations, net of tax | |||||||||||||||
Operating loss from rental properties | (1,844 | ) | (8 | ) | — | 1,836 | — | ||||||||
Gain on disposition of rental properties | 14,856 | 58 | — | (14,798 | ) | — | |||||||||
13,012 | 50 | — | (12,962 | ) | — | ||||||||||
Net loss | (83,396 | ) | (5,924 | ) | — | — | (77,472 | ) | |||||||
Noncontrolling interests | |||||||||||||||
Loss from continuing operations attributable to noncontrolling interests, gross of tax | 5,974 | 5,974 | — | — | — | ||||||||||
Earnings from discontinued operations attributable to noncontrolling interests | (50 | ) | (50 | ) | — | — | — | ||||||||
5,924 | 5,924 | — | — | — | |||||||||||
Net loss attributable to Forest City Enterprises, Inc. | $ | (77,472 | ) | $ | — | $ | — | $ | — | $ | (77,472 | ) |
Net Asset Value Components - June 30, 2015 | |||||||||||||||||||
Completed Rental Properties | |||||||||||||||||||
Q2 2015 | Net Stabilized | Stabilized | Annualized | Nonrecourse | |||||||||||||||
(Dollars in millions at pro-rata) | NOI (1) | Adjustments (2) | NOI | Stabilized NOI (3) | Debt (4) | ||||||||||||||
Commercial Real Estate | A | B | =A+B | ||||||||||||||||
Retail | |||||||||||||||||||
Regional Malls | $ | 31.6 | $ | 4.1 | $ | 35.7 | $ | 142.8 | $ | (1,361.2 | ) | ||||||||
Specialty Retail Centers | 13.3 | 0.3 | 13.6 | 54.4 | (520.8 | ) | |||||||||||||
Subtotal Retail | $ | 44.9 | $ | 4.4 | $ | 49.3 | $ | 197.2 | $ | (1,882.0 | ) | ||||||||
Office | |||||||||||||||||||
Life Science | $ | 14.1 | $ | 8.1 | $ | 22.2 | $ | 88.8 | $ | (563.5 | ) | ||||||||
New York | 36.0 | 0.3 | 36.3 | 145.2 | (1,066.1 | ) | |||||||||||||
Central Business District | 5.1 | (0.2 | ) | 4.9 | 19.6 | (57.6 | ) | ||||||||||||
Suburban/Other | 4.3 | (0.3 | ) | 4.0 | 16.0 | (104.8 | ) | ||||||||||||
Subtotal Office | $ | 59.5 | $ | 7.9 | $ | 67.4 | $ | 269.6 | $ | (1,792.0 | ) | ||||||||
Arena | $ | 4.9 | $ | 2.7 | $ | 7.6 | $ | 30.3 | $ | (146.5 | ) | ||||||||
Residential Real Estate | |||||||||||||||||||
Apartments, Core Markets | $ | 30.7 | $ | 3.0 | $ | 33.7 | $ | 134.8 | $ | (1,362.7 | ) | ||||||||
Apartments, Non-Core Markets | 10.7 | 1.8 | 12.5 | 50.0 | (380.8 | ) | |||||||||||||
Subsidized Senior Housing | 4.9 | (0.8 | ) | 4.1 | 16.4 | (130.8 | ) | ||||||||||||
Military Housing | 8.8 | (4.5 | ) | 4.3 | 17.0 | (28.6 | ) | ||||||||||||
Subtotal Rental Properties | $ | 164.4 | $ | 14.5 | $ | 178.9 | $ | 715.3 | $ | (5,723.4 | ) | ||||||||
Other | (26.6 | ) | 17.8 | (8.8 | ) | (35.0 | ) | — | |||||||||||
Total Rental Properties | $ | 137.8 | $ | 32.3 | $ | 170.1 | $ | 680.3 | $ | (5,723.4 | ) | ||||||||
Development Pipeline | Book Value (4) | ||||||||||||||||||
Projects under construction | $ | 308.2 | $ | (131.3 | ) | ||||||||||||||
Projects under development | $ | 514.3 | $ | (157.7 | ) | ||||||||||||||
Land inventory | $ | 99.1 | $ | (8.6 | ) | ||||||||||||||
Other Tangible Assets | |||||||||||||||||||
Cash and equivalents | $ | 330.6 | |||||||||||||||||
Restricted cash | $ | 336.2 | |||||||||||||||||
Notes and accounts receivable, net (5) | $ | 471.4 | |||||||||||||||||
Net investments and advances to unconsolidated entities | $ | 124.3 | |||||||||||||||||
Prepaid expenses and other deferred costs, net | $ | 116.3 | |||||||||||||||||
Recourse Debt and Other Liabilities | |||||||||||||||||||
Revolving credit facility | $ | — | |||||||||||||||||
Convertible senior debt | $ | (411.2 | ) | ||||||||||||||||
Less: convertible debt | $ | 411.2 | |||||||||||||||||
Construction payables | $ | (110.3 | ) | ||||||||||||||||
Operating accounts payable and accrued expenses (6) | $ | (773.7 | ) | ||||||||||||||||
Share Data (in millions) | |||||||||||||||||||
Diluted weighted average number of shares for the three months ended June 30, 2015 | 257.9 | ||||||||||||||||||
Shares outstanding (including diluted shares) as of June 30, 2015 | 274.8 |
(1) | Q2 2015 NOI is reconciled to NOI at full consolidation by Product Group for the three months ended June 30, 2015 in the Supplemental Operating Information section of this supplemental package. |
(2) | The net stabilized adjustments column represents net adjustments assumed to arrive at an estimated annualized stabilized NOI for properties currently in initial lease-up periods, net of the removal of partial period NOI for recently sold properties. The following properties are currently in their initial lease-up periods: |
Cost at Full Consolidation (GAAP) | Cost at FCE Pro-Rata Share (Non-GAAP) | Lease Commitment % as of | |||||
Property | July 28, 2015 | ||||||
(in millions) | |||||||
Apartments: | |||||||
Radian | $ | 0.0 | $ | 65.0 | 97%; Retail: 100% | ||
The Yards - Twelve12 | $ | 119.5 | $ | 119.5 | 95%; Retail: 96% | ||
3700M | $ | 0.0 | $ | 22.7 | 84% | ||
Winchester Lofts (Non-Core Market) | $ | 62.8 | $ | 62.8 | 72% | ||
Regional Mall: | |||||||
Westchester's Ridge Hill | $ | 891.1 | $ | 891.1 | 71%/81% |
a) | NOI for the apartments in the above table is reflected at 5% of the pro-rata cost. This assumption does not reflect our anticipated NOI, but rather is used in order to establish a hypothetical basis for an estimated valuation of leased-up properties. |
b) | NOI for Westchester's Ridge Hill is reflected at 4% of the pro-rata cost disclosed in the above table. This assumption does not reflect our anticipated NOI, but rather is used in order to establish a hypothetical basis for an estimated valuation of this leased-up property. The lease commitment percentage above represents 71% of leases that have been signed of the total 1,336,000 square feet after construction is complete. The leased percentage excluding Parcel L is 81%. Parcel L is a self contained pad site at the southern end of the center and has been assumed to be leased in the future predominantly to a single retail tenant in its own phase. Given its location on the end of the site, the lease commitment percentage has been presented both with and without the anticipated square footage for Parcel L in the denominator of Gross Leasable Area. |
c) | Annual NOI for the Arena is expected to stabilize at approximately $55 million at full consolidation in the 2016 calendar year. Based on the partnership agreement, we expect to receive 55% of the NOI allocation until certain member loans are repaid. Therefore, we have included a stabilization adjustment to the Q2 2015 NOI to arrive at an annual stabilized NOI of $30.3 million. |
d) | Due to the June 2015 acquisition of our former partner's 49% equity interest in seven life science office properties and two parking garages at University Park at MIT ("MIT Assets") (Life Science), we have included stabilization adjustments to the Q2 2015 NOI to reflect NOI at our new 100% ownership percentage. The estimated cash on cost yield of this investment is approximately 5.25%, based on forward 12-month NOI, adjusted for the stabilization of 88 Sidney Street, one of the seven office buildings, which had a temporary decline in occupancy. |
e) | Due to planned renovations at Ballston Common (Regional Mall), we have included stabilization adjustments to the Q2 2015 NOI to arrive at our estimate of stabilized NOI. |
f) | Due to quarterly fluctuations of NOI as a result of distribution restrictions from our limited-distribution subsidized senior housing properties, we have included a stabilization adjustment to the Q2 2015 NOI to arrive at our estimate of stabilized NOI. |
g) | At the conclusion of the initial development period at each of our military housing communities, we estimate the ongoing property and asset management fees, net of operating expenses, to be $17.0 million. |
h) | Other excludes write-offs of abandoned development projects of $16.0 million, tax credit income of $4.0 million and certain variable development and operating overhead. |
(3) | Pro-rata annualized stabilized NOI is calculated by taking the Q2 2015 stabilized NOI times a multiple of four. |
(4) | Amounts are derived from the respective pro-rata balance sheet line item as of June 30, 2015 and are reconciled to their GAAP equivalents in the Selected Financial Information section of this supplemental package. |
(5) | Includes $161.0 million of straight-line rent receivable (net of $8.7 million of allowance for doubtful accounts). |
(6) | Includes $61.0 million of straight-line rent payable. |
Leased Occupancy | ||
As of June 30, | ||
Retail | 2015 | 2014 |
Comparable | 93.6% | 91.9% |
Total | 93.3% | 91.8% |
Office | ||
Comparable | 95.7% | 93.5% |
Total | 95.1% | 91.7% |
Economic Occupancy | ||
Six Months Ended June 30, | ||
Residential | 2015 | 2014 |
Comparable | 95.3% | 94.5% |
Total | 93.3% | 92.2% |
(1) | All sales data is derived from schedules provided by our tenants and is not subject to the same internal control and verification procedures applied to other data supplied in this supplemental package. |
(2) | The increase for the rolling 12-months ended September 30, 2014 over the prior period is partially due to the inclusion of sales data at Westchester’s Ridge Hill. With a comparable inclusion of Westchester’s Ridge Hill sales data, sales per square foot for the rolling 12-months ended June 30, 2014 would have been $520. |
Quarter | Number of Leases Signed | GLA Signed | Contractual Rent Per SF (1) | Expired Rent Per SF (1) | Cash Basis % Change over Prior Rent | ||||||||||||
Q3 2014 | 45 | 128,871 | $ | 50.33 | $ | 41.58 | 21.0 | % | |||||||||
Q4 2014 | 31 | 115,496 | $ | 59.57 | $ | 47.42 | 25.6 | % | |||||||||
Q1 2015 | 34 | 169,951 | $ | 46.51 | $ | 36.92 | 26.0 | % | |||||||||
Q2 2015 | 21 | 48,967 | $ | 63.79 | $ | 49.62 | 28.6 | % | |||||||||
Total | 131 | 463,285 | $ | 52.89 | $ | 42.23 | 25.2 | % | |||||||||
Quarter | Number of Leases Signed | GLA Signed | Contractual Rent Per SF (1) | Expired Rent Per SF (1) | Cash Basis % Change over Prior Rent | ||||||||||||
Q3 2014 | 4 | 9,169 | $ | 32.40 | $ | 30.36 | 6.7 | % | |||||||||
Q4 2014 | 3 | 23,198 | $ | 52.55 | $ | 50.48 | 4.1 | % | |||||||||
Q1 2015 | 11 | 40,421 | $ | 34.55 | $ | 35.41 | (2.4 | )% | |||||||||
Q2 2015 | 7 | 42,562 | $ | 31.74 | $ | 29.95 | 6.0 | % | |||||||||
Total | 25 | 115,350 | $ | 36.96 | $ | 36.02 | 2.6 | % | |||||||||
Same-Space Leases | Other New Leases | ||||||||||||||||||||||
Quarter | Number of Leases Signed | GLA Signed | Contractual Rent Per SF (1) | Expired Rent Per SF (1) | Cash Basis % Change over Prior Rent | Number of Leases Signed | GLA Signed | Contractual Rent Per SF (1) | Total GLA Signed | ||||||||||||||
Q3 2014 | 14 | 136,474 | $ | 55.11 | $ | 55.63 | (0.9 | )% | 3 | 21,513 | $ | 21.18 | 157,987 | ||||||||||
Q4 2014 | 38 | 450,848 | $ | 40.31 | $ | 38.36 | 5.1 | % | 5 | 44,432 | $ | 36.26 | 495,280 | ||||||||||
Q1 2015 | 18 | 75,460 | $ | 22.49 | $ | 21.40 | 5.1 | % | 2 | 8,196 | $ | 21.94 | 83,656 | ||||||||||
Q2 2015 | 24 | 223,312 | $ | 33.34 | $ | 31.82 | 4.8 | % | 4 | 4,696 | $ | 20.89 | 228,008 | ||||||||||
Total | 94 | 886,094 | $ | 39.51 | $ | 37.95 | 4.1 | % | 14 | 78,837 | $ | 29.74 | 964,931 | ||||||||||
(1) | Retail and Office contractual rent per square foot includes base rent and fixed additional charges for common area maintenance and real estate taxes as of rental commencement. Retail contractual rent per square foot also includes fixed additional marketing/promotional charges. For all expiring leases, contractual rent per square foot includes any applicable escalations. |
Monthly Average Residential Rental Rates (2) | Economic Residential Occupancy | |||||||||||||||||
Comparable Apartment | Leasable Units | Three Months Ended June 30, | Three Months Ended June 30, | |||||||||||||||
Communities (1) | at Pro-Rata % (3) | 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||
Core Markets | 7,967 | $ | 1,894 | $ | 1,843 | 2.8 | % | 95.9 | % | 95.9 | % | — | ||||||
Non-Core Markets | 7,401 | $ | 890 | $ | 870 | 2.3 | % | 94.8 | % | 93.2 | % | 1.6 | % | |||||
Total Comparable Apartments | 15,368 | $ | 1,411 | $ | 1,375 | 2.6 | % | 95.6 | % | 95.1 | % | 0.5 | % | |||||
Monthly Average Residential Rental Rates (2) | Economic Residential Occupancy | |||||||||||||||||
Comparable Apartment | Leasable Units | Six Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
Communities (1) | at Pro-Rata % (3) | 2015 | 2014 | % Change | 2015 | 2014 | % Change | |||||||||||
Core Markets | 7,967 | $ | 1,886 | $ | 1,836 | 2.7 | % | 95.7 | % | 95.4 | % | 0.3 | % | |||||
Non-Core Markets | 7,401 | $ | 886 | $ | 867 | 2.2 | % | 94.3 | % | 92.6 | % | 1.7 | % | |||||
Total Comparable Apartments | 15,368 | $ | 1,405 | $ | 1,369 | 2.6 | % | 95.3 | % | 94.5 | % | 0.8 | % | |||||
Monthly Average Residential Rental Rates (2) | Economic Residential Occupancy | |||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||||
Comparable Apartment | Leasable Units | June 30, | March 31, | June 30, | March 31, | |||||||||||||
Communities (1) | at Pro-Rata % (3) | 2015 | 2015 | % Change | 2015 | 2015 | % Change | |||||||||||
Core Markets | 8,487 | $ | 1,863 | $ | 1,847 | 0.9 | % | 95.9 | % | 95.2 | % | 0.7 | % | |||||
Non-Core Markets | 7,759 | $ | 936 | $ | 925 | 1.2 | % | 94.8 | % | 93.8 | % | 1.0 | % | |||||
Total Comparable Apartments | 16,246 | $ | 1,420 | $ | 1,407 | 0.9 | % | 95.6 | % | 94.7 | % | 0.9 | % | |||||
(1) | Includes stabilized apartment communities completely opened and operated in the periods presented. These apartment communities include units leased at affordable apartment rates which provide a discount from average market rental rates. For the three months ended June 30, 2015, 17.5% of leasable units in core markets and 4.7% of leasable units in non-core markets were affordable housing units. Excludes all military and limited-distribution subsidized senior housing units. |
(2) | Represents gross potential rent less concessions. |
(3) | Leasable units at pro-rata represent our share of comparable leasable units at the apartment community. |
Three Months Ended | Six Months Ended | ||||
June 30, 2015 | June 30, 2015 | ||||
Retail | 4.4 | % | 5.4 | % | |
Office | 2.4 | % | 3.9 | % | |
Apartments | 5.2 | % | 5.7 | % | |
Total | 3.8 | % | 4.8 | % |
Quarterly Historical Trends | Annual Historical Trends | |||||||||||||||||||||||||
Three Months Ended | Year Ended | 11 Months Ended | Year Ended | |||||||||||||||||||||||
June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | June 30, 2014 | December 31, 2014 | December 31, 2013 | January 31, 2013 | |||||||||||||||||||
Retail | 4.4 | % | 6.4 | % | 10.5 | % | 6.5 | % | 2.3 | % | Retail | 2.6 | % | 3.6 | % | 2.1 | % | |||||||||
Office | 2.4 | % | 4.4 | % | 9.2 | % | 4.7 | % | 7.1 | % | Office | 6.6 | % | (6.4 | )% | 2.1 | % | |||||||||
Apartments | 5.2 | % | 5.5 | % | 2.8 | % | 3.4 | % | 4.6 | % | Apartments | 4.3 | % | 4.7 | % | 7.3 | % | |||||||||
Total | 3.8 | % | 5.3 | % | 7.7 | % | 4.8 | % | 5.0 | % | Total | 4.8 | % | (0.2 | )% | 3.2 | % |
Net Operating Income (in thousands) | ||||||||||||||||||||||||||
Three Months Ended June 30, 2015 | Three Months Ended June 30, 2014 | % Change | ||||||||||||||||||||||||
Full Consolidation (1) | Less Noncontrolling Interest | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Less Noncontrolling Interest | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||
Retail | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | $ | 76,233 | $ | — | $ | 76,233 | $ | 72,808 | $ | — | $ | — | $ | 72,808 | 4.7 | % | 4.7 | % | ||||||||
Adjusted operating expenses | 34,801 | — | 34,801 | 33,115 | — | — | 33,115 | 5.1 | % | 5.1 | % | |||||||||||||||
Comparable NOI | 41,432 | — | 41,432 | 39,693 | — | — | 39,693 | 4.4 | % | 4.4 | % | |||||||||||||||
Non-Comparable NOI | 3,492 | — | 3,492 | 3,846 | — | 1,808 | 5,654 | |||||||||||||||||||
Total | 44,924 | — | 44,924 | 43,539 | — | 1,808 | 45,347 | |||||||||||||||||||
Office Buildings | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 106,661 | 4,900 | 101,761 | 101,388 | 4,325 | — | 97,063 | 5.2 | % | 4.8 | % | |||||||||||||||
Adjusted operating expenses | 45,554 | 2,426 | 43,128 | 41,884 | 2,081 | — | 39,803 | 8.8 | % | 8.4 | % | |||||||||||||||
Comparable NOI | 61,107 | 2,474 | 58,633 | 59,504 | 2,244 | — | 57,260 | 2.7 | % | 2.4 | % | |||||||||||||||
Non-Comparable NOI | 920 | 84 | 836 | (176 | ) | (40 | ) | — | (136 | ) | ||||||||||||||||
Total | 62,027 | 2,558 | 59,469 | 59,328 | 2,204 | — | 57,124 | |||||||||||||||||||
Apartments | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 72,052 | 4,347 | 67,705 | 69,072 | 4,019 | — | 65,053 | 4.3 | % | 4.1 | % | |||||||||||||||
Adjusted operating expenses | 30,240 | 1,653 | 28,587 | 29,456 | 1,573 | — | 27,883 | 2.7 | % | 2.5 | % | |||||||||||||||
Comparable NOI | 41,812 | 2,694 | 39,118 | 39,616 | 2,446 | — | 37,170 | 5.5 | % | 5.2 | % | |||||||||||||||
Non-Comparable NOI | 5,144 | 2,814 | 2,330 | 2,027 | (1,688 | ) | — | 3,715 | ||||||||||||||||||
Total | 46,956 | 5,508 | 41,448 | 41,643 | 758 | — | 40,885 | |||||||||||||||||||
Arena | 9,153 | 4,300 | 4,853 | 9,357 | 4,481 | — | 4,876 | |||||||||||||||||||
Subsidized Senior Housing | 4,894 | — | 4,894 | 4,392 | — | — | 4,392 | |||||||||||||||||||
Military Housing | 9,587 | 737 | 8,850 | 5,701 | (6 | ) | — | 5,707 | ||||||||||||||||||
Land sales | — | — | — | 488 | 13 | — | 475 | |||||||||||||||||||
Write-offs of abandoned development projects and demolition costs | (15,969 | ) | — | (15,969 | ) | (933 | ) | — | — | (933 | ) | |||||||||||||||
Other (2) | (10,991 | ) | (370 | ) | (10,621 | ) | (10,906 | ) | 363 | — | (11,269 | ) | ||||||||||||||
Total Rental Properties | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 254,946 | 9,247 | 245,699 | 243,268 | 8,344 | — | 234,924 | 4.8 | % | 4.6 | % | |||||||||||||||
Adjusted operating expenses | 110,595 | 4,079 | 106,516 | 104,455 | 3,654 | — | 100,801 | 5.9 | % | 5.7 | % | |||||||||||||||
Comparable NOI | 144,351 | 5,168 | 139,183 | 138,813 | 4,690 | — | 134,123 | 4.0 | % | 3.8 | % | |||||||||||||||
Non-Comparable NOI | 6,230 | 7,565 | (1,335 | ) | 13,796 | 3,123 | 1,808 | 12,481 | ||||||||||||||||||
Total | 150,581 | 12,733 | 137,848 | 152,609 | 7,813 | 1,808 | 146,604 | |||||||||||||||||||
Land Development Group | 14,310 | 1,480 | 12,830 | 13,635 | 1,395 | — | 12,240 | |||||||||||||||||||
Corporate Activities | (13,630 | ) | — | (13,630 | ) | (10,928 | ) | — | — | (10,928 | ) | |||||||||||||||
Corporate Activities - REIT conversion and reorganization costs | (9,771 | ) | — | (9,771 | ) | — | — | — | — | |||||||||||||||||
Grand Total | $ | 141,490 | $ | 14,213 | $ | 127,277 | $ | 155,316 | $ | 9,208 | $ | 1,808 | $ | 147,916 |
(1) | Includes the Company's pro-rata share of NOI from unconsolidated subsidiaries accounted for under the equity method of accounting. |
(2) | Includes non-capitalizable development costs and unallocated management and service company overhead, net of tax credit income. |
Net Operating Income (in thousands) | ||||||||||||||||||||||||||
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 | % Change | ||||||||||||||||||||||||
Full Consolidation (1) | Less Noncontrolling Interest | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Less Noncontrolling Interest | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||
Retail | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | $ | 151,450 | $ | — | $ | 151,450 | $ | 146,085 | $ | — | $ | — | $ | 146,085 | 3.7 | % | 3.7 | % | ||||||||
Adjusted operating expenses | 69,481 | — | 69,481 | 68,281 | — | — | 68,281 | 1.8 | % | 1.8 | % | |||||||||||||||
Comparable NOI | 81,969 | — | 81,969 | 77,804 | — | — | 77,804 | 5.4 | % | 5.4 | % | |||||||||||||||
Non-Comparable NOI | 7,306 | — | 7,306 | 6,886 | — | 3,678 | 10,564 | |||||||||||||||||||
Total | 89,275 | — | 89,275 | 84,690 | — | 3,678 | 88,368 | |||||||||||||||||||
Office Buildings | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 210,118 | 9,552 | 200,566 | 201,582 | 9,013 | — | 192,569 | 4.2 | % | 4.2 | % | |||||||||||||||
Adjusted operating expenses | 90,581 | 4,730 | 85,851 | 86,572 | 4,410 | — | 82,162 | 4.6 | % | 4.5 | % | |||||||||||||||
Comparable NOI | 119,537 | 4,822 | 114,715 | 115,010 | 4,603 | — | 110,407 | 3.9 | % | 3.9 | % | |||||||||||||||
Non-Comparable NOI | 2,974 | 258 | 2,716 | (565 | ) | 130 | (43 | ) | (738 | ) | ||||||||||||||||
Total | 122,511 | 5,080 | 117,431 | 114,445 | 4,733 | (43 | ) | 109,669 | ||||||||||||||||||
Apartments | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 142,874 | 8,600 | 134,274 | 137,254 | 7,939 | — | 129,315 | 4.1 | % | 3.8 | % | |||||||||||||||
Adjusted operating expenses | 61,072 | 3,195 | 57,877 | 60,162 | 3,144 | — | 57,018 | 1.5 | % | 1.5 | % | |||||||||||||||
Comparable NOI | 81,802 | 5,405 | 76,397 | 77,092 | 4,795 | — | 72,297 | 6.1 | % | 5.7 | % | |||||||||||||||
Non-Comparable NOI | 10,660 | 6,420 | 4,240 | 3,874 | (3,201 | ) | — | 7,075 | ||||||||||||||||||
Total | 92,462 | 11,825 | 80,637 | 80,966 | 1,594 | — | 79,372 | |||||||||||||||||||
Arena | 17,987 | 8,334 | 9,653 | 21,221 | 9,928 | — | 11,293 | |||||||||||||||||||
Subsidized Senior Housing | 8,713 | — | 8,713 | 7,956 | — | — | 7,956 | |||||||||||||||||||
Military Housing | 14,948 | 732 | 14,216 | 10,680 | 47 | — | 10,633 | |||||||||||||||||||
Land sales | — | — | — | 488 | 13 | 459 | 934 | |||||||||||||||||||
Write-offs of abandoned development projects and demolition costs | (15,969 | ) | — | (15,969 | ) | (933 | ) | — | — | (933 | ) | |||||||||||||||
Other (2) | (26,522 | ) | (1,378 | ) | (25,144 | ) | (21,107 | ) | 411 | — | (21,518 | ) | ||||||||||||||
Total Rental Properties | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 504,442 | 18,152 | 486,290 | 484,921 | 16,952 | — | 467,969 | 4.0 | % | 3.9 | % | |||||||||||||||
Adjusted operating expenses | 221,134 | 7,925 | 213,209 | 215,015 | 7,554 | — | 207,461 | 2.8 | % | 2.8 | % | |||||||||||||||
Comparable NOI | 283,308 | 10,227 | 273,081 | 269,906 | 9,398 | — | 260,508 | 5.0 | % | 4.8 | % | |||||||||||||||
Non-Comparable NOI | 20,097 | 14,366 | 5,731 | 28,500 | 7,328 | 4,094 | 25,266 | |||||||||||||||||||
Total | 303,405 | 24,593 | 278,812 | 298,406 | 16,726 | 4,094 | 285,774 | |||||||||||||||||||
Land Development Group | 25,482 | 2,398 | 23,084 | 26,515 | 2,667 | — | 23,848 | |||||||||||||||||||
Corporate Activities | (28,608 | ) | — | (28,608 | ) | (24,349 | ) | — | — | (24,349 | ) | |||||||||||||||
Corporate Activities - REIT conversion and reorganization costs | (15,983 | ) | — | (15,983 | ) | — | — | — | — | |||||||||||||||||
Grand Total | $ | 284,296 | $ | 26,991 | $ | 257,305 | $ | 300,572 | $ | 19,393 | $ | 4,094 | $ | 285,273 |
(1) | Includes the Company's pro-rata share of NOI from unconsolidated subsidiaries accounted for under the equity method of accounting. |
(2) | Includes non-capitalizable development costs and unallocated management and service company overhead, net of tax credit income and a 2014 legal settlement at Heritage, an apartment community in San Diego, California. |
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 |
NOI by Product Type | $ | 333,356 | NOI by Product Type | $ | 320,780 | |||
Arena | 9,653 | Arena | 11,293 | |||||
Corporate Activities | (28,608 | ) | Corporate Activities | (24,349 | ) | |||
Corporate Activities - REIT conversion and reorganization costs | (15,983 | ) | Corporate Activities - REIT conversion and reorganization costs | — | ||||
Write-offs of abandoned development projects | (15,969 | ) | Write-offs of abandoned development projects and demolition costs | (933 | ) | |||
Other (3) | (25,144 | ) | Other (3) | (21,518 | ) | |||
Grand Total NOI | $ | 257,305 | Grand Total NOI | $ | 285,273 |
(1) | Includes commercial and residential outlot land sales. |
(2) | Includes limited-distribution subsidized senior housing. |
(3) | Includes non-capitalizable development costs and unallocated management and service company overhead, net of tax credit income and a 2014 legal settlement at Heritage. |
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 |
NOI by Market | $ | 319,140 | NOI by Market | $ | 310,147 | |||
Arena | 9,653 | Arena | 11,293 | |||||
Military Housing | 14,216 | Military Housing | 10,633 | |||||
Corporate Activities | (28,608 | ) | Corporate Activities | (24,349 | ) | |||
Corporate Activities - REIT conversion and reorganization costs | (15,983 | ) | Corporate Activities - REIT conversion and reorganization costs | — | ||||
Write-offs of abandoned development projects | (15,969 | ) | Write-offs of abandoned development projects and demolition costs | (933 | ) | |||
Other (3) | (25,144 | ) | Other (3) | (21,518 | ) | |||
Grand Total NOI | $ | 257,305 | Grand Total NOI | $ | 285,273 |
(1) | Includes Richmond, Virginia. |
(2) | Represents Regional Malls located in Non-Core Markets. Regional Malls located in Core Markets are included in their applicable Core Markets. |
(3) | Includes non-capitalizable development costs and unallocated management and service company overhead, net of tax credit income and a 2014 legal settlement at Heritage. |
Three Months Ended June 30, 2015 | Three Months Ended June 30, 2014 | |||||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||||
Total revenues | $ | 259,759 | $ | 29,606 | $ | 100,429 | $ | 330,582 | $ | 229,637 | $ | 18,167 | $ | 110,484 | $ | 39 | $ | 321,993 | ||||||||||
Exclude straight-line adjustment | (738 | ) | — | — | (738 | ) | (1,354 | ) | — | — | 20 | (1,334 | ) | |||||||||||||||
Add interest and other income | 9,278 | 506 | 363 | 9,135 | 12,375 | 566 | (372 | ) | — | 11,437 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 19,009 | 99 | (19,421 | ) | (511 | ) | 27,168 | 98 | (27,719 | ) | — | (649 | ) | |||||||||||||||
Exclude operating expenses of unconsolidated entities | 43,581 | — | (43,581 | ) | — | 47,566 | — | (47,566 | ) | — | — | |||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | (19,284 | ) | — | 19,284 | — | (16,090 | ) | — | 16,090 | — | — | |||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 21,318 | — | (21,318 | ) | — | 22,968 | — | (22,968 | ) | — | — | |||||||||||||||||
Exclude interest expense of unconsolidated entities | 25,182 | — | (25,182 | ) | — | 27,905 | — | (27,905 | ) | — | — | |||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | 383 | — | (383 | ) | — | 44 | — | (44 | ) | — | — | |||||||||||||||||
Adjusted revenues | 368,679 | 30,211 | — | 338,468 | 350,219 | 18,831 | — | 59 | 331,447 | |||||||||||||||||||
Operating expenses | 166,840 | 15,998 | 43,581 | 194,423 | 145,807 | 9,623 | 47,566 | (1,749 | ) | 182,001 | ||||||||||||||||||
Operating expenses of unconsolidated entities | 43,581 | — | (43,581 | ) | — | 47,566 | — | (47,566 | ) | — | — | |||||||||||||||||
Write-offs of abandoned development projects and demolition costs | 5,778 | — | 10,191 | 15,969 | 933 | — | — | — | 933 | |||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 1,230 | — | — | 1,230 | 1,090 | — | — | — | 1,090 | |||||||||||||||||||
Exclude straight-line rent adjustment | (431 | ) | — | — | (431 | ) | (493 | ) | — | — | — | (493 | ) | |||||||||||||||
Adjusted operating expenses | 227,189 | 15,998 | — | 211,191 | 194,903 | 9,623 | — | (1,749 | ) | 183,531 | ||||||||||||||||||
Net operating income | $ | 141,490 | $ | 14,213 | $ | — | $ | 127,277 | $ | 155,316 | $ | 9,208 | $ | — | $ | 1,808 | $ | 147,916 | ||||||||||
Interest expense | (47,752 | ) | (7,263 | ) | (25,182 | ) | (65,671 | ) | (57,153 | ) | (5,848 | ) | (27,905 | ) | (55 | ) | (79,265 | ) | ||||||||||
Interest expense of unconsolidated entities | (25,182 | ) | — | 25,182 | — | (27,905 | ) | — | 27,905 | — | — | |||||||||||||||||
Loss on extinguishment of debt | (3,190 | ) | — | (383 | ) | (3,573 | ) | (714 | ) | — | (44 | ) | (431 | ) | (1,189 | ) | ||||||||||||
Loss on extinguishment of debt of unconsolidated entities | (383 | ) | — | 383 | — | (44 | ) | — | 44 | — | — | |||||||||||||||||
Equity in (earnings) loss of unconsolidated entities | (19,009 | ) | (99 | ) | 19,421 | 511 | (27,168 | ) | (98 | ) | 27,719 | — | 649 | |||||||||||||||
Net loss on disposition of partial interest in development project | — | — | — | — | (19,590 | ) | (3,379 | ) | — | — | (16,211 | ) | ||||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | — | — | 16,090 | 1,276 | 17,366 | |||||||||||||||||||
Gain on disposition of unconsolidated entities | 19,284 | — | (19,284 | ) | — | 16,090 | — | (16,090 | ) | — | — | |||||||||||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | — | — | — | — | — | |||||||||||||||||||
Impairment of consolidated and unconsolidated real estate | — | — | — | — | (129,829 | ) | — | — | — | (129,829 | ) | |||||||||||||||||
Depreciation and amortization—Real Estate Groups (a) | (63,772 | ) | (7,585 | ) | (20,527 | ) | (76,714 | ) | (58,228 | ) | (4,747 | ) | (22,180 | ) | — | (75,661 | ) | |||||||||||
Amortization of mortgage procurement costs | (1,862 | ) | (45 | ) | (791 | ) | (2,608 | ) | (1,768 | ) | (87 | ) | (788 | ) | — | (2,469 | ) | |||||||||||
Depreciation and amortization of unconsolidated entities | (21,318 | ) | — | 21,318 | — | (22,968 | ) | — | 22,968 | — | — | |||||||||||||||||
Straight-line rent adjustment | 307 | — | — | 307 | 861 | — | — | (20 | ) | 841 | ||||||||||||||||||
Earnings (loss) before income taxes | $ | 466,297 | $ | (779 | ) | $ | 19,421 | $ | 486,497 | $ | (173,100 | ) | $ | (4,951 | ) | $ | 27,719 | $ | 2,578 | $ | (137,852 | ) | ||||||
(a) Depreciation and amortization—Real Estate Groups | $ | 63,772 | $ | 7,585 | $ | 20,527 | $ | 76,714 | $ | 58,228 | $ | 4,747 | $ | 22,180 | $ | — | $ | 75,661 | ||||||||||
Depreciation and amortization—Non-Real Estate | 1,230 | — | — | 1,230 | 1,090 | — | — | — | 1,090 | |||||||||||||||||||
Total depreciation and amortization | $ | 65,002 | $ | 7,585 | $ | 20,527 | $ | 77,944 | $ | 59,318 | $ | 4,747 | $ | 22,180 | $ | — | $ | 76,751 | ||||||||||
Reconciliation of Net Operating Income (non-GAAP) to Earnings (Loss) Before Income Taxes (GAAP) (in thousands) (continued) | ||||||||||||||||||||||||||||
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 | |||||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||||
Total revenues | $ | 496,841 | $ | 56,732 | $ | 204,585 | $ | 644,694 | $ | 479,174 | $ | 43,107 | $ | 220,942 | $ | 7,029 | $ | 664,038 | ||||||||||
Exclude straight-line adjustment | (1,247 | ) | — | — | (1,247 | ) | (4,388 | ) | — | — | 79 | (4,309 | ) | |||||||||||||||
Add interest and other income | 18,982 | 916 | 646 | 18,712 | 23,878 | 1,032 | 196 | — | 23,042 | |||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 28,322 | 82 | (28,048 | ) | 192 | 61,197 | 77 | (63,171 | ) | — | (2,051 | ) | ||||||||||||||||
Exclude operating expenses of unconsolidated entities | 90,848 | — | (90,848 | ) | — | 98,080 | — | (98,080 | ) | — | — | |||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | (19,284 | ) | — | 19,284 | — | (40,886 | ) | — | 40,886 | — | — | |||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 43,784 | — | (43,784 | ) | — | 44,572 | — | (44,572 | ) | — | — | |||||||||||||||||
Exclude interest expense of unconsolidated entities | 51,036 | — | (51,036 | ) | — | 55,905 | — | (55,905 | ) | — | — | |||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | 608 | — | (608 | ) | — | 296 | — | (296 | ) | — | — | |||||||||||||||||
Adjusted revenues | 720,081 | 57,730 | — | 662,351 | 717,828 | 44,216 | — | 7,108 | 680,720 | |||||||||||||||||||
Operating expenses | 327,483 | 30,739 | 90,848 | 387,592 | 316,910 | 24,823 | 98,080 | 3,014 | 393,181 | |||||||||||||||||||
Operating expenses of unconsolidated entities | 90,848 | — | (90,848 | ) | — | 98,080 | — | (98,080 | ) | — | — | |||||||||||||||||
Write-offs of abandoned development projects and demolition costs | 5,778 | — | 10,191 | 15,969 | 933 | — | — | — | 933 | |||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 2,372 | — | — | 2,372 | 2,267 | — | — | — | 2,267 | |||||||||||||||||||
Exclude straight-line rent adjustment | (887 | ) | — | — | (887 | ) | (934 | ) | — | — | — | (934 | ) | |||||||||||||||
Adjusted operating expenses | 435,785 | 30,739 | — | 405,046 | 417,256 | 24,823 | — | 3,014 | 395,447 | |||||||||||||||||||
Net operating income | $ | 284,296 | $ | 26,991 | $ | — | $ | 257,305 | $ | 300,572 | $ | 19,393 | $ | — | $ | 4,094 | $ | 285,273 | ||||||||||
Interest expense | (100,328 | ) | (15,176 | ) | (51,036 | ) | (136,188 | ) | (119,605 | ) | (12,376 | ) | (55,905 | ) | (5,538 | ) | (168,672 | ) | ||||||||||
Interest expense of unconsolidated entities | (51,036 | ) | — | 51,036 | — | (55,905 | ) | — | 55,905 | — | — | |||||||||||||||||
Loss on extinguishment of debt | (38,344 | ) | — | (608 | ) | (38,952 | ) | (878 | ) | — | (296 | ) | (448 | ) | (1,622 | ) | ||||||||||||
Loss on extinguishment of debt of unconsolidated entities | (608 | ) | — | 608 | — | (296 | ) | — | 296 | — | — | |||||||||||||||||
Equity in (earnings) loss of unconsolidated entities | (28,322 | ) | (82 | ) | 28,048 | (192 | ) | (61,197 | ) | (77 | ) | 63,171 | — | 2,051 | ||||||||||||||
Net loss on disposition of partial interest in development project | — | — | — | — | (19,590 | ) | (3,379 | ) | — | — | (16,211 | ) | ||||||||||||||||
Net gain (loss) on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | (467 | ) | — | 40,886 | 28,042 | 68,461 | ||||||||||||||||||
Gain on disposition of unconsolidated entities | 19,284 | — | (19,284 | ) | — | 40,886 | — | (40,886 | ) | — | — | |||||||||||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | 2,759 | — | — | — | 2,759 | |||||||||||||||||||
Impairment of consolidated and unconsolidated real estate | — | — | — | — | (129,829 | ) | — | — | — | (129,829 | ) | |||||||||||||||||
Depreciation and amortization—Real Estate Groups (a) | (124,444 | ) | (15,146 | ) | (42,196 | ) | (151,494 | ) | (112,060 | ) | (9,362 | ) | (42,983 | ) | (986 | ) | (146,667 | ) | ||||||||||
Amortization of mortgage procurement costs | (3,963 | ) | (144 | ) | (1,588 | ) | (5,407 | ) | (3,893 | ) | (250 | ) | (1,589 | ) | (41 | ) | (5,273 | ) | ||||||||||
Depreciation and amortization of unconsolidated entities | (43,784 | ) | — | 43,784 | — | (44,572 | ) | — | 44,572 | — | — | |||||||||||||||||
Straight-line rent adjustment | 360 | — | — | 360 | 3,454 | — | — | (79 | ) | 3,375 | ||||||||||||||||||
Earnings (loss) before income taxes | $ | 400,795 | $ | (3,557 | ) | $ | 28,048 | $ | 432,400 | $ | (200,621 | ) | $ | (6,051 | ) | $ | 63,171 | $ | 25,044 | $ | (106,355 | ) | ||||||
(a) Depreciation and amortization—Real Estate Groups | $ | 124,444 | $ | 15,146 | $ | 42,196 | $ | 151,494 | $ | 112,060 | $ | 9,362 | $ | 42,983 | $ | 986 | $ | 146,667 | ||||||||||
Depreciation and amortization—Non-Real Estate | 2,372 | — | — | 2,372 | 2,267 | — | — | — | 2,267 | |||||||||||||||||||
Total depreciation and amortization | $ | 126,816 | $ | 15,146 | $ | 42,196 | $ | 153,866 | $ | 114,327 | $ | 9,362 | $ | 42,983 | $ | 986 | $ | 148,934 |
Commercial Group | Residential Group | Arena | Land Development Group | Total | |||||||||||
Revenues for the three months ended June 30, 2014 | $ | 189,228 | $ | 100,404 | $ | 13,482 | $ | 18,879 | $ | 321,993 | |||||
Increase (decrease) due to: | |||||||||||||||
Comparable portfolio | 7,251 | 1,565 | — | — | 8,816 | ||||||||||
Non-comparable properties (1) | 6 | 6,382 | 1,357 | — | 7,745 | ||||||||||
Properties in which partners' interest recently acquired | 2,993 | 1,710 | — | — | 4,703 | ||||||||||
Recently disposed properties | (4,271 | ) | (5,370 | ) | — | — | (9,641 | ) | |||||||
Properties in which partial interest was recently disposed | — | (2,798 | ) | — | — | (2,798 | ) | ||||||||
Land sales | (1,584 | ) | (135 | ) | — | (2,607 | ) | (4,326 | ) | ||||||
Military housing | — | 1,812 | — | — | 1,812 | ||||||||||
Subsidized senior housing | — | 588 | — | — | 588 | ||||||||||
Other | 1,266 | 931 | — | (507 | ) | 1,690 | |||||||||
Revenues for the three months ended June 30, 2015 | $ | 194,889 | $ | 105,089 | $ | 14,839 | $ | 15,765 | $ | 330,582 |
Corporate Activities | Commercial Group | Residential Group | Arena | Land Development Group | Total | |||||||||||||
Operating expenses for the three months ended June 30, 2014 | $ | 10,059 | $ | 97,645 | $ | 56,382 | $ | 8,209 | $ | 9,706 | $ | 182,001 | ||||||
Increase (decrease) due to: | ||||||||||||||||||
Comparable portfolio | — | 3,896 | 1,300 | — | — | 5,196 | ||||||||||||
Non-comparable properties (1) | — | (156 | ) | 2,106 | 1,752 | — | 3,702 | |||||||||||
Properties in which partners' interest recently acquired | — | 1,155 | 671 | — | — | 1,826 | ||||||||||||
Recently disposed properties | — | (801 | ) | (3,449 | ) | — | — | (4,250 | ) | |||||||||
Properties in which partial interest was recently disposed | — | — | (1,297 | ) | — | — | (1,297 | ) | ||||||||||
Land cost of sales | — | (1,228 | ) | (16 | ) | — | (3,101 | ) | (4,345 | ) | ||||||||
Military housing | — | — | (642 | ) | — | — | (642 | ) | ||||||||||
Subsidized senior housing | — | — | 65 | — | — | 65 | ||||||||||||
REIT conversion and reorganization costs | 9,771 | — | — | — | 9,771 | |||||||||||||
Development, management, corporate and other expenses | 2,142 | (3,880 | ) | 4,090 | — | 44 | 2,396 | |||||||||||
Operating expenses for the three months ended June 30, 2015 | $ | 21,972 | $ | 96,631 | $ | 59,210 | $ | 9,961 | $ | 6,649 | $ | 194,423 |
Corporate Activities | Commercial Group | Residential Group | Arena | Land Development Group | Total | |||||||||||||
Interest expense for the three months ended June 30, 2014 | $ | 9,555 | $ | 51,872 | $ | 13,157 | $ | 4,748 | $ | (67 | ) | $ | 79,265 | |||||
Increase (decrease) due to: | ||||||||||||||||||
Comparable portfolio | — | (3,118 | ) | (617 | ) | — | — | (3,735 | ) | |||||||||
Non-comparable properties (1) | — | 164 | 1,617 | 33 | — | 1,814 | ||||||||||||
Properties in which partners' interest recently acquired | — | 291 | (21 | ) | — | — | 270 | |||||||||||
Recently disposed properties | — | (1,052 | ) | (791 | ) | — | — | (1,843 | ) | |||||||||
Properties in which partial interest was recently disposed | — | — | (2,075 | ) | — | — | (2,075 | ) | ||||||||||
Capitalized interest | — | (2,310 | ) | (2,191 | ) | — | 87 | (4,414 | ) | |||||||||
Mark-to-market adjustments on non-designated swaps | (18 | ) | (51 | ) | (871 | ) | — | (311 | ) | (1,251 | ) | |||||||
Corporate borrowings | (3,501 | ) | — | — | — | — | (3,501 | ) | ||||||||||
Other | — | 1,063 | (6 | ) | — | 84 | 1,141 | |||||||||||
Interest expense for the three months ended June 30, 2015 | $ | 6,036 | $ | 46,859 | $ | 8,202 | $ | 4,781 | $ | (207 | ) | $ | 65,671 |
(1) | The following table presents the increases (decreases) in revenues, operating expenses and interest expense for Commercial and Residential properties in lease-up and other non-comparable properties: |
Three Months Ended June 30, 2015 vs. 2014 | ||||||||||
Property | Quarter Opened | Revenues | Operating Expenses | Interest Expense | ||||||
Commercial: | ||||||||||
Property in lease-up: | ||||||||||
The Yards - Lumbershed | Q3-13 | $ | 66 | $ | 29 | $ | 15 | |||
Non-comparable property: | ||||||||||
Ballston Common | (60 | ) | (185 | ) | 149 | |||||
Total Commercial | $ | 6 | $ | (156 | ) | $ | 164 | |||
Residential: | ||||||||||
Properties in lease-up: | ||||||||||
1111 Stratford | Q3-13/Q1-14 | $ | 326 | $ | (88 | ) | $ | (20 | ) | |
2175 Market Street | Q4-14 | 198 | 26 | 34 | ||||||
3700M | Q3-14 | 350 | 180 | 135 | ||||||
Aster Conservatory Green | Q3-13/14 | 832 | 126 | 337 | ||||||
Radian | Q2-14 | 894 | 95 | 281 | ||||||
The Continental | Q1-13 | 27 | (99 | ) | (14 | ) | ||||
The Yards - Twelve12 | Q2-14 | 2,011 | 948 | 517 | ||||||
Winchester Lofts | Q4-14 | 175 | 290 | 160 | ||||||
Non-comparable properties: | ||||||||||
Heritage | 909 | (38 | ) | (96 | ) | |||||
500 Sterling Place | 660 | 666 | 283 | |||||||
Total Residential | $ | 6,382 | $ | 2,106 | $ | 1,617 |
Commercial Group | Residential Group | Arena | Land Development Group | Total | |||||||||||
Revenues for the six months ended June 30, 2014 | $ | 390,447 | $ | 204,296 | $ | 32,889 | $ | 36,406 | $ | 664,038 | |||||
Increase (decrease) due to: | |||||||||||||||
Comparable portfolio | 10,407 | 4,038 | — | — | 14,445 | ||||||||||
Non-comparable properties (1) | 22 | 12,409 | (2,231 | ) | — | 10,200 | |||||||||
Properties in which partners' interest recently acquired | 4,207 | 1,775 | — | — | 5,982 | ||||||||||
Recently disposed properties | (14,044 | ) | (10,252 | ) | — | — | (24,296 | ) | |||||||
Properties in which partial interest was recently disposed | — | (6,481 | ) | — | — | (6,481 | ) | ||||||||
Land sales | (3,184 | ) | (135 | ) | — | (9,755 | ) | (13,074 | ) | ||||||
Military housing | — | (1,466 | ) | — | — | (1,466 | ) | ||||||||
Subsidized senior housing | — | 806 | — | — | 806 | ||||||||||
Other | (3,638 | ) | (1,314 | ) | — | (508 | ) | (5,460 | ) | ||||||
Revenues for the six months ended June 30, 2015 | $ | 384,217 | $ | 203,676 | $ | 30,658 | $ | 26,143 | $ | 644,694 |
Corporate Activities | Commercial Group | Residential Group | Arena | Land Development Group | Total | |||||||||||||
Operating expenses for the six months ended June 30, 2014 | $ | 21,620 | $ | 210,075 | $ | 121,921 | $ | 21,182 | $ | 18,383 | $ | 393,181 | ||||||
Increase (decrease) due to: | ||||||||||||||||||
Comparable portfolio | — | 2,690 | 1,055 | — | — | 3,745 | ||||||||||||
Non-comparable properties (1) | — | (462 | ) | 4,489 | (230 | ) | — | 3,797 | ||||||||||
Properties in which partners' interest recently acquired | — | 917 | 637 | — | — | 1,554 | ||||||||||||
Recently disposed properties | — | (6,680 | ) | (6,276 | ) | — | — | (12,956 | ) | |||||||||
Properties in which partial interest was recently disposed | — | — | (2,911 | ) | — | — | (2,911 | ) | ||||||||||
Land cost of sales | — | (2,370 | ) | (21 | ) | — | (6,769 | ) | (9,160 | ) | ||||||||
Military housing | — | — | (3,695 | ) | — | — | (3,695 | ) | ||||||||||
Subsidized senior housing | — | — | 17 | — | — | 17 | ||||||||||||
REIT conversion and reorganization costs | 15,983 | — | — | — | — | 15,983 | ||||||||||||
Development, management, corporate and other expenses | 4,084 | (11,026 | ) | 5,284 | — | (305 | ) | (1,963 | ) | |||||||||
Operating expenses for the six months ended June 30, 2015 | $ | 41,687 | $ | 193,144 | $ | 120,500 | $ | 20,952 | $ | 11,309 | $ | 387,592 |
Corporate Activities | Commercial Group | Residential Group | Arena | Land Development Group | Total | |||||||||||||
Interest expense for the six months ended June 30, 2014 | $ | 18,837 | $ | 110,759 | $ | 29,710 | $ | 9,456 | $ | (90 | ) | $ | 168,672 | |||||
Increase (decrease) due to: | ||||||||||||||||||
Comparable portfolio | — | (5,882 | ) | (1,094 | ) | — | — | (6,976 | ) | |||||||||
Non-comparable properties (1) | — | 166 | 3,925 | 129 | — | 4,220 | ||||||||||||
Properties in which partners' interest recently acquired | — | 476 | (26 | ) | — | — | 450 | |||||||||||
Recently disposed properties | — | (7,533 | ) | (1,694 | ) | — | — | (9,227 | ) | |||||||||
Properties in which partial interest was recently disposed | — | (4,198 | ) | — | — | (4,198 | ) | |||||||||||
Capitalized interest | — | (3,688 | ) | (4,556 | ) | — | 178 | (8,066 | ) | |||||||||
Mark-to-market adjustments on non-designated swaps | (44 | ) | (82 | ) | (4,218 | ) | — | (662 | ) | (5,006 | ) | |||||||
Corporate borrowings | (4,611 | ) | — | — | — | — | (4,611 | ) | ||||||||||
Other | — | 298 | 614 | — | 18 | 930 | ||||||||||||
Interest expense for the six months ended June 30, 2015 | $ | 14,182 | $ | 94,514 | $ | 18,463 | $ | 9,585 | $ | (556 | ) | $ | 136,188 |
(1) | The following table presents the increases (decreases) in revenues, operating expenses and interest expense for Commercial and Residential properties in lease-up and other non-comparable properties: |
Six Months Ended June 30, 2015 vs. 2014 | ||||||||||
Property | Quarter Opened | Revenues | Operating Expenses | Interest Expense | ||||||
Commercial: | ||||||||||
Property in lease-up: | ||||||||||
The Yards - Lumbershed | Q3-13 | $ | 63 | $ | 4 | $ | 39 | |||
Non-comparable property: | ||||||||||
Ballston Common | (41 | ) | (466 | ) | 127 | |||||
Total Commercial | $ | 22 | $ | (462 | ) | $ | 166 | |||
Residential: | ||||||||||
Properties in lease-up: | ||||||||||
1111 Stratford | Q3-13/Q1-14 | $ | 767 | $ | (129 | ) | $ | — | ||
2175 Market Street | Q4-14 | 320 | 91 | 65 | ||||||
3700M | Q3-14 | 607 | 451 | 265 | ||||||
Aster Conservatory Green | Q3-13/14 | 1,793 | 306 | 570 | ||||||
Radian | Q2-14 | 1,601 | 505 | 788 | ||||||
The Continental | Q1-13 | 197 | (65 | ) | 6 | |||||
The Yards - Twelve12 | Q2-14 | 3,730 | 1,588 | 1,044 | ||||||
Winchester Lofts | Q4-14 | 249 | 592 | 799 | ||||||
Non-comparable properties: | ||||||||||
Heritage | 1,950 | 425 | (139 | ) | ||||||
500 Sterling Place | 1,195 | 725 | 527 | |||||||
Total Residential | $ | 12,409 | $ | 4,489 | $ | 3,925 |
• | $16,211,000 related to the net loss on partial disposition of our interest in Pacific Park Brooklyn, a 22 acre mixed-use project in Brooklyn, New York, related to the formation of a new joint venture with Greenland in 2014; |
• | $(2,974,000) related to a combined fluctuation in revenues, operating expenses and interest expense at properties in which we disposed of our full or partial interest during 2015 and 2014; and |
• | $1,918,000 related to increased gains on disposition of full or partial interest in rental properties and unconsolidated investments in 2015 compared to 2014. |
• | $4,414,000 related to a decrease in interest expense in 2015 compared with 2014 due to increased capitalized interest on projects under construction and development as we increased our construction pipeline; |
• | $3,501,000 related to a decrease in interest expense on corporate debt due to separate, privately negotiated exchange transactions involving certain Senior Notes due 2016, 2018 and 2020 during February and March 2015; |
• | $(2,384,000) related to increased losses on extinguishment of debt in 2015 compared to 2014; and |
• | $1,251,000 related to the change in fair market value of certain derivatives not qualifying for hedge accounting between the comparable periods, which was marked to market through interest expense. |
• | $487,684,000 related to gains on change in control of interest from the June 2015 acquisition of our partner’s 49% equity ownership interest in the MIT Assets, and the April 2015 acquisition of our partner’s 50% equity ownership interest in three operating apartment communities (Cherry Tree, Chestnut Lake and Stratford Crossing); |
• | $129,829,000 related to decreased impairment of real estate in 2015 compared to 2014; and |
• | $(15,036,000) related to increased write-offs of abandoned development projects in 2015 compared to 2014. |
• | $(9,771,000) related to REIT conversion and reorganization costs incurred in 2015; |
• | $7,355,000 related to a combined fluctuation in revenues, operating expenses and interest expense in our comparable portfolio in 2015 compared with 2014; |
• | $2,607,000 related to a combined fluctuation in revenues, operating expenses and interest expense in properties in which we recently acquired our partners’ interest; |
• | $2,454,000 related to a combined fluctuation in revenues and operating expenses in our Military Housing business unit in 2015 compared with 2014; |
• | $(2,302,000) in interest and other income primarily related to decreases in the income recognition on the allocation of state and federal historic preservation, low income housing and new market tax credits in 2015 compared with 2014; and |
• | $1,927,000 related to a combined fluctuation in revenues, operating expenses and interest expense at properties in lease-up at June 30, 2015. |
• | $(227,739,000) due to increased income tax expense attributable to both continuing and discontinued operations primarily related to the fluctuations in pre-tax earnings. These fluctuations are primarily due to the various transactions discussed herein. |
• | $(49,177,000) related to decreased gains on disposition of full or partial interest in rental properties and unconsolidated investments in 2015 compared to 2014; |
• | $16,211,000 related to the net loss on partial disposition of our interest in Pacific Park Brooklyn, related to the formation of a new joint venture with Greenland in 2014; |
• | $(2,986,000) related to decreased Land Development Group sales in 2015 compared with 2014, primarily at our Stapleton project; and |
• | $(1,485,000) related to a combined fluctuation in revenues, operating expenses and interest expense at properties in which we disposed of our full or partial interest during 2015 and 2014. |
• | $(37,330,000) related to increased losses on extinguishment of debt in February and March 2015 compared with 2014 primarily due to to separate, privately negotiated exchange transactions involving a portion of Senior Notes due 2016, 2018 and 2020; |
• | $8,066,000 related to a decrease in interest expense in 2015 compared with 2014 due to increased capitalized interest on projects under construction and development as we increased our construction pipeline; |
• | $5,006,000 related to the change in fair market value of certain derivatives not qualifying for hedge accounting between the comparable periods, which was marked to market through interest expense; and |
• | $4,611,000 related to a decrease in interest expense on corporate debt due to separate, privately negotiated exchange transactions involving certain Senior Notes due 2016, 2018 and 2020 in February and March 2015. |
• | $484,925,000 related to increased gains on change in control of interest in 2015 compared with 2014 activity primarily from the June 2015 acquisition of our partner’s 49% equity ownership interest in the MIT Assets, and the April 2015 acquisition of our partner’s 50% equity ownership interest in three operating apartment communities (Cherry Tree, Chestnut Lake and Stratford Crossing) offset by 2014 activity; |
• | $129,829,000 related to decreased impairment of real estate in 2015 compared to 2014; |
• | $(15,036,000) related to increased write-offs of abandoned development projects in 2015 compared to 2014; and |
• | $(4,932,000) related to an increase in depreciation and amortization expense in 2015 compared with 2014 primarily due to recently opened properties and the change from equity method of accounting to full consolidation method upon the acquisition of our partner's interest in the MIT Assets and three operating apartment communities in Q2 2015, and one apartment community and one regional mall in Q4 2014. These increases were partially offset by the disposition of full or partial interests in several properties during 2015 and 2014. |
• | $17,676,000 related to a combined fluctuation in revenues, operating expenses and interest expense in our comparable portfolio in 2015 compared with 2014; |
• | $(15,983,000) related to REIT conversion and reorganization costs incurred in 2015; |
• | $(4,330,000) in interest and other income primarily related to income recognized by a legal settlement at Heritage in 2014, which did not recur in 2015, and decreases in the income recognition on the allocation of state and federal historic preservation, low income housing and new market tax credits in 2015 compared with 2014; |
• | $3,978,000 related to a combined fluctuation in revenues, operating expenses and interest expense in properties in which we recently acquired our partners’ interest; |
• | $2,408,000 related to a combined fluctuation in revenues, operating expenses and interest expense at properties in lease-up at June 30, 2015; |
• | $2,229,000 related to a combined fluctuation in revenues and operating expenses in our Military Housing business unit in 2015 compared with 2014; and |
• | $(2,130,000) related to a combined fluctuation in revenues, operating expenses and interest expense at Barclays Center in 2015 compared with 2014. |
• | $(213,979,000) due to increased income tax expense attributable to both continuing and discontinued operations primarily related to the fluctuations in pre-tax earnings, including gains included in discontinued operations. These fluctuations are primarily due to the various transactions discussed herein. |
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 | ||||||||||||
Full Consolidation (GAAP) | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Pro-Rata Consolidation (Non-GAAP) | ||||||||||
(in thousands) | |||||||||||||
Operating properties: | |||||||||||||
Commercial Group | $ | 13,272 | $ | 23,294 | $ | 9,415 | $ | 18,730 | |||||
Residential Group | 6,009 | 10,448 | 6,576 | 11,454 | |||||||||
Arena | 2,314 | 787 | 1,390 | 473 | |||||||||
Other | 22 | 22 | 31 | 31 | |||||||||
Total operating properties | 21,617 | 34,551 | 17,412 | 30,688 | |||||||||
Tenant improvements | |||||||||||||
Commercial Group | 20,867 | 24,824 | 6,475 | 11,652 | |||||||||
Total capital expenditures | $ | 42,484 | $ | 59,375 | $ | 23,887 | $ | 42,340 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
(in thousands) | |||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 303,756 | $ | (92,992 | ) | $ | 249,547 | $ | (77,472 | ) | |||
Depreciation and Amortization—Real Estate Groups | 76,714 | 75,661 | 151,494 | 146,667 | |||||||||
Gain on disposition of full or partial interests in rental properties | (19,284 | ) | (17,366 | ) | (19,284 | ) | (68,461 | ) | |||||
Impairment of depreciable rental properties | — | 129,059 | — | 129,059 | |||||||||
Income tax expense (benefit) adjustment — current and deferred (1): | |||||||||||||
Gain on disposition of full or partial interests in rental properties | 7,461 | 8,820 | 7,461 | 28,718 | |||||||||
Impairment of depreciable rental properties | — | (50,053 | ) | — | (50,053 | ) | |||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | 53,129 | $ | 389,218 | $ | 108,458 | |||||
FFO Per Share - Diluted | |||||||||||||
Numerator (in thousands): | |||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | 53,129 | $ | 389,218 | $ | 108,458 | |||||
If-Converted Method (adjustments for interest, net of tax): | |||||||||||||
5.000% Notes due 2016 | 73 | 382 | 383 | 765 | |||||||||
4.250% Notes due 2018 | 1,495 | 2,277 | 3,529 | 4,554 | |||||||||
3.625% Notes due 2020 | 953 | 1,664 | 2,396 | 3,328 | |||||||||
FFO for per share data | $ | 371,168 | $ | 57,452 | $ | 395,526 | $ | 117,105 | |||||
Denominator: | |||||||||||||
Weighted average shares outstanding—Basic | 233,377,771 | 198,341,355 | 218,254,445 | 198,041,879 | |||||||||
Effect of stock options, restricted stock and performance shares | 3,160,648 | 1,540,864 | 2,964,450 | 1,733,435 | |||||||||
Effect of convertible debt | 18,389,062 | 32,138,215 | 23,211,264 | 32,138,215 | |||||||||
Effect of convertible Class A Common Units | 2,973,190 | 3,461,710 | 2,973,190 | 3,553,721 | |||||||||
Weighted average shares outstanding - Diluted | 257,900,671 | 235,482,144 | 247,403,349 | 235,467,250 | |||||||||
FFO Per Share | $ | 1.44 | $ | 0.24 | $ | 1.60 | $ | 0.50 |
(1) | The following table provides detail of income tax expense (benefit): |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
(in thousands) | |||||||||||||
Income tax expense (benefit) on FFO | |||||||||||||
Operating Earnings: | |||||||||||||
Current taxes | $ | 2,386 | $ | (15,215 | ) | $ | 642 | $ | (6,582 | ) | |||
Deferred taxes | 172,383 | 10,939 | 174,942 | (3,017 | ) | ||||||||
Total income tax expense (benefit) on FFO | 174,769 | (4,276 | ) | 175,584 | (9,599 | ) | |||||||
Income tax expense (benefit) on non-FFO | |||||||||||||
Disposition of full or partial interests in rental properties: | |||||||||||||
Current taxes | $ | 2,882 | $ | (13,292 | ) | $ | 2,882 | $ | 15,756 | ||||
Deferred taxes | 4,579 | 22,112 | 4,579 | 12,962 | |||||||||
Disposition of full or partial interests in rental properties | 7,461 | 8,820 | 7,461 | 28,718 | |||||||||
Impairment of depreciable rental properties | |||||||||||||
Deferred taxes | $ | — | $ | (50,053 | ) | $ | — | $ | (50,053 | ) | |||
Total income tax expense (benefit) on non-FFO | 7,461 | (41,233 | ) | 7,461 | (21,335 | ) | |||||||
Grand Total | $ | 182,230 | $ | (45,509 | ) | $ | 183,045 | $ | (30,934 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | % Change | 2015 | 2014 | % Change | ||||||||||
(in thousands) | (in thousands) | ||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | 53,129 | $ | 389,218 | $ | 108,458 | |||||||
Impairment of non-depreciable real estate | — | 770 | — | 770 | |||||||||||
Write-offs of abandoned development projects and demolition costs | 15,969 | 933 | 15,969 | 933 | |||||||||||
Tax credit income | (3,957 | ) | (5,480 | ) | (7,212 | ) | (9,427 | ) | |||||||
Loss on extinguishment of debt | 3,573 | 1,189 | 38,952 | 1,622 | |||||||||||
Change in fair market value of nondesignated hedges | (2,979 | ) | (1,681 | ) | (5,092 | ) | 2,991 | ||||||||
Net gain on change in control of interests | (487,684 | ) | — | (487,684 | ) | (2,759 | ) | ||||||||
Straight-line rent adjustments | (307 | ) | (841 | ) | (360 | ) | (3,375 | ) | |||||||
Participation payments | — | — | — | 1,469 | |||||||||||
Net loss on disposition of partial interest in development project | — | 16,211 | — | 16,211 | |||||||||||
REIT conversion and reorganization costs | 9,771 | — | 15,983 | — | |||||||||||
Nets Pre-tax FFO | 791 | 261 | 1,593 | 1,414 | |||||||||||
Income tax expense (benefit) on FFO | 174,769 | (4,276 | ) | 175,584 | (9,599 | ) | |||||||||
Operating FFO attributable to Forest City Enterprises, Inc. | $ | 78,593 | $ | 60,215 | 30.5% | $ | 136,951 | $ | 108,708 | 26.0% | |||||
Operating FFO Per Share - Diluted | |||||||||||||||
Numerator (in thousands): | |||||||||||||||
Operating FFO attributable to Forest City Enterprises, Inc. | $ | 78,593 | $ | 60,215 | $ | 136,951 | $ | 108,708 | |||||||
If-Converted Method (adjustments for interest, pre-tax): | |||||||||||||||
5.000% Notes due 2016 | 119 | 625 | 626 | 1,250 | |||||||||||
4.250% Notes due 2018 | 2,443 | 3,719 | 5,765 | 7,438 | |||||||||||
3.625% Notes due 2020 | 1,557 | 2,719 | 3,914 | 5,438 | |||||||||||
Operating FFO for per share data | $ | 82,712 | $ | 67,278 | $ | 147,256 | $ | 122,834 | |||||||
Denominator: | |||||||||||||||
Weighted average shares outstanding - Diluted | 257,900,671 | 235,482,144 | 247,403,349 | 235,467,250 | |||||||||||
Operating FFO Per Share | $ | 0.32 | $ | 0.29 | $ | 0.60 | $ | 0.52 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Operating FFO by segment: | |||||||||||||||
Commercial Group | $ | 49,430 | $ | 37,834 | $ | 94,112 | $ | 69,109 | |||||||
Residential Group | 35,240 | 30,190 | 60,990 | 55,683 | |||||||||||
Arena | 72 | 108 | 68 | 1,757 | |||||||||||
Land Group | 12,726 | 12,305 | 22,978 | 23,931 | |||||||||||
Corporate Group | (18,875 | ) | (20,222 | ) | (41,197 | ) | (41,772 | ) | |||||||
Operating FFO | $ | 78,593 | $ | 60,215 | $ | 136,951 | $ | 108,708 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
(in thousands) | |||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 303,756 | $ | (92,992 | ) | $ | 249,547 | $ | (77,472 | ) | |||
Depreciation and amortization | 77,944 | 76,751 | 153,866 | 148,934 | |||||||||
Interest expense | 65,671 | 79,265 | 136,188 | 168,672 | |||||||||
Amortization of mortgage procurement costs | 2,608 | 2,469 | 5,407 | 5,273 | |||||||||
Income tax expense (benefit) | 182,230 | (45,509 | ) | 183,045 | (30,934 | ) | |||||||
EBITDA attributable to Forest City Enterprises, Inc | $ | 632,209 | $ | 19,984 | $ | 728,053 | $ | 214,473 | |||||
Impairment of real estate | — | 129,829 | — | 129,829 | |||||||||
Net loss on extinguishment of debt | 3,573 | 1,189 | 38,952 | 1,622 | |||||||||
Net loss on disposition of partial interest in development project | — | 16,211 | — | 16,211 | |||||||||
Net gain on disposition of full or partial interests in rental properties | (19,284 | ) | (17,366 | ) | (19,284 | ) | (68,461 | ) | |||||
Net gain on change in control of interests | (487,684 | ) | — | (487,684 | ) | (2,759 | ) | ||||||
Adjusted EBITDA attributable to Forest City Enterprises, Inc. | $ | 128,814 | $ | 149,847 | $ | 260,037 | $ | 290,915 | |||||
As of June 30, | As of June 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
(in thousands) | |||||||||||||
Total mortgage debt and notes payable, nonrecourse | $ | 6,020,920 | $ | 6,013,635 | $ | 6,020,920 | $ | 6,013,635 | |||||
Revolving credit facility | — | 308,000 | — | 308,000 | |||||||||
Convertible senior debt | 411,194 | 700,000 | 411,194 | 700,000 | |||||||||
Total debt | $ | 6,432,114 | $ | 7,021,635 | $ | 6,432,114 | $ | 7,021,635 | |||||
Less cash and equivalents | (330,576 | ) | (490,792 | ) | (330,576 | ) | (490,792 | ) | |||||
Net Debt | $ | 6,101,538 | $ | 6,530,843 | $ | 6,101,538 | $ | 6,530,843 | |||||
Net Debt to Adjusted EBITDA (Annualized) (1) (2) | 11.8 | x | 10.9 | x | 11.7 | x | 11.2 | x |
(1) | Due to the June 2015 acquisition of our partner’s 49% equity ownership interest in the MIT Assets, the June 30, 2015 Net Debt includes approximately $178,000 of debt without the benefit of additional EBITDA expected to be generated by our additional ownership interests. Absent this debt, the Net Debt to Adjusted EBITDA for the three and six months ended June 30, 2015 would have been 11.5x and 11.4x, respectively. |
(2) | Adjusted EBITDA for the three and six months ended June 30, 2015 includes write-offs of abandoned development projects of $15,969. Absent this annualized expense, along with the adjustment described in (1) above, the Net Debt to Adjusted EBITDA for the three and six months ended June 30, 2015 would have been 10.2x and 10.7x, respectively. |
• | Focusing on core markets and products as we develop, own and operate a high-quality portfolio |
• | Driving operational excellence through all aspects of our company |
• | Building a strong, sustaining capital structure, improved balance sheet and debt metrics |
* | Represents data for the year ended December 31, 2013, which is consistent with our new calendar year-end. As such, data for the year ended December 31, 2013 includes results for the month ended January 31, 2013, which has previously been included in the financial results for the year ended January 31, 2013 included in our supplemental package furnished with the SEC on March 27, 2013. |
** | Due to the June 2015 acquisition of our partner’s 49% equity ownership interest in the MIT Assets, the June 30, 2015 Net Debt includes approximately $178,000,000 of debt without the benefit of additional EBITDA expected to be generated by our additional ownership interests. Absent this debt, the Net Debt to Adjusted EBITDA for the rolling 12-months ended June 30, 2015 would have been 10.7x. |
** | Adjusted EBITDA for the rolling 12-months ended June 30, 2015 includes write-offs of abandoned development projects of $16,691,000. Absent this expense, along with the adjustment described above, the Net Debt to Adjusted EBITDA for the rolling 12-months ended June 30, 2015 would have been 10.4x. |
Location | Date Acquired/ Anticipated Opening | FCE Legal Ownership % (a) | Pro-Rata FCE % (a) (1) | Total Cost at 100% (2) | Cost at Full Consolidation (GAAP) (b) | Cost at FCE Pro-Rata Share (Non-GAAP) (c) (1) X (2) | Sq. ft./ No. of Units | Gross Leasable Area | Lease Commitment % (d) | ||||||||||||||||
(in millions) | |||||||||||||||||||||||||
2015 Property Acquisition | |||||||||||||||||||||||||
Residential: | |||||||||||||||||||||||||
500 Sterling Place | Brooklyn, NY | Q1-15 | 100 | % | 100 | % | $ | 48.1 | $ | 48.1 | $ | 48.1 | 77 | — | 91% | ||||||||||
2015 Property Expansion Opening | |||||||||||||||||||||||||
Retail: | |||||||||||||||||||||||||
Galleria at Sunset | Henderson, NV | Q2-15 | 51 | % | (e) | 51 | % | $ | 24.7 | $ | 0.0 | $ | 12.6 | 32,000 | 32,000 | 84% | |||||||||
Projects Under Construction | |||||||||||||||||||||||||
Residential: | |||||||||||||||||||||||||
Arizona State Retirement System Joint Venture: | |||||||||||||||||||||||||
The Yards - Arris | Washington, D.C. | Q1-16 | 25 | % | 25 | % | $ | 145.1 | $ | 145.1 | $ | 36.3 | 327 | 19,000 | |||||||||||
Blossom Plaza | Los Angeles, CA | Q2-16 | 25 | % | 25 | % | 104.9 | 104.9 | 26.2 | 237 | 19,000 | ||||||||||||||
Eliot on 4th (1001 4th Street, SW) | Washington, D.C. | Q4-16 | 25 | % | 25 | % | 143.0 | 143.0 | 35.8 | 365 | 5,000 | ||||||||||||||
Museum Towers II | Philadelphia, PA | Q4-16 | 25 | % | 25 | % | 114.0 | 114.0 | 28.5 | 286 | — | ||||||||||||||
507.0 | 507.0 | 126.8 | 1,215 | 43,000 | |||||||||||||||||||||
Greenland Joint Venture: | |||||||||||||||||||||||||
535 Carlton | Brooklyn, NY | Q4-16/17 | 30 | % | (e) | 30 | % | 164.6 | 0.0 | 49.4 | 298 | — | |||||||||||||
550 Vanderbilt (condominiums) | Brooklyn, NY | Q1-17/18 | 30 | % | (e) | 30 | % | 361.6 | 0.0 | 108.5 | 278 | 7,000 | |||||||||||||
38 Sixth Ave | Brooklyn, NY | Q2-17/18 | 30 | % | (e) | 30 | % | 202.7 | 0.0 | 60.8 | 303 | 28,000 | |||||||||||||
Pacific Park - Parking (f) | Brooklyn, NY | Q3-16/18 | 30 | % | (e) | 30 | % | 99.6 | 0.0 | 29.9 | — | — | |||||||||||||
828.5 | 0.0 | 248.6 | 879 | 35,000 | |||||||||||||||||||||
Aster Town Center II | Denver, CO | Q3/Q4-15 | 90 | % | 90 | % | 23.4 | 23.4 | 21.1 | 135 | — | ||||||||||||||
The Lofts at Capitol Quarter | Washington, D.C. | Q4-15/Q1-16 | 25 | % | (e) | 25 | % | 53.8 | 0.0 | 13.5 | 195 | — | |||||||||||||
B2 BKLYN | Brooklyn, NY | Q3-16 | 100 | % | 100 | % | 162.1 | 162.1 | 162.1 | 363 | 4,000 | ||||||||||||||
$ | 1,574.8 | $ | 692.5 | $ | 572.1 | 2,787 | 82,000 | ||||||||||||||||||
Office: | |||||||||||||||||||||||||
300 Massachusetts Ave | Cambridge, MA | Q1-16 | 50 | % | (e) | 50 | % | $ | 175.0 | $ | 0.0 | $ | 87.5 | 246,000 | 246,000 | 96% | |||||||||
1812 Ashland Ave | Baltimore, MD | Q3-16 | 85 | % | 100 | % | 60.7 | 60.7 | 60.7 | 164,000 | 164,000 | 70% | |||||||||||||
The Bridge at Cornell Tech | Roosevelt Island, NY | Q2-17 | 100 | % | 100 | % | 164.1 | 164.1 | 164.1 | 235,000 | 235,000 | 39% | |||||||||||||
$ | 399.8 | $ | 224.8 | $ | 312.3 | 645,000 | 645,000 | ||||||||||||||||||
Retail Expansion: | |||||||||||||||||||||||||
Boulevard Mall | Buffalo, NY | Q4-15 | 100 | % | 100 | % | 10.9 | 10.9 | 10.9 | 46,000 | 46,000 | 100% | |||||||||||||
Total Projects Under Construction | $ | 1,985.5 | $ | 928.2 | $ | 895.3 | |||||||||||||||||||
Estimated Initial Yield on Cost | 5.5% - 6.0% | (g) | |||||||||||||||||||||||
Other | |||||||||||||||||||||||||
Kapolei Lofts | Kapolei, HI | Q3-15/Q1-17 | 100 | % | 0 | % | (h) | $ | 154.8 | $ | 154.8 | $ | 0.0 | 499 | — |
(a) | The Company invests in certain real estate projects through joint ventures and, at times, may provide funding at percentages that differ from the Company's legal ownership. |
(b) | Amounts represent estimated project costs to achieve stabilization and are presented on the full consolidation method of accounting, a GAAP measure. Under full consolidation, costs are reported as consolidated at 100% if we are deemed to have control or to be the primary beneficiary of our investments in the Company's VIE. Upon completion, our completed rental properties recorded on the consolidated balance sheet may include costs, in addition to costs above, not allocated to our partners, such as corporate capitalized interest. |
(c) | Project cost at pro-rata share represents the Company's share of project cost, based on the Company's pro-rata ownership of each property (a non-GAAP measure). Under the pro-rata consolidation method of accounting, the Company determines its pro-rata share by multiplying its pro-rata ownership by the total project cost of the applicable property. |
(d) | Lease commitments as of July 28, 2015. |
(e) | Reported under the equity method of accounting. This method represents a GAAP measure for investments in which the Company is not deemed to have control or to be the primary beneficiary of our investments in a VIE. |
(f) | Expected to include 950 parking spaces. |
(g) | Range of estimated initial yield on cost is calculated using estimated pro-rata initial stabilized NOI divided by FCE pro-rata share of project cost per above, net of anticipated subsidies and other cost adjustments. 550 Vanderbilt (condominiums) has been excluded from estimated initial yield on cost. |
(h) | Kapolei Lofts is a residential project currently under construction on land leased by the Company. The land lessor is entitled to a preferred return that currently exceeds anticipated operating cash flow of the project, and therefore, this project is reflected at 0% for pro-rata purposes. In accordance with the waterfall provisions of the distribution Agreement, the Company expects to share in the net proceeds upon a sale of the project. |
1) | Pacific Park Brooklyn - Brooklyn, NY |
2) | The Yards - Washington, D.C. |
3) | The Science + Technology Park at Johns Hopkins - Baltimore, MD |
June 30, 2015 | December 31, 2014 | |||||||||||
Full Consolidation (GAAP) | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Pro-Rata Consolidation (Non-GAAP) | |||||||||
(in thousands) | ||||||||||||
Stapleton | $ | 48,273 | $ | 43,559 | $ | 51,604 | $ | 46,583 | ||||
Commercial outlots | 45,645 | 55,532 | 45,865 | 54,072 | ||||||||
Total Land Inventory (1) | $ | 93,918 | $ | 99,091 | $ | 97,469 | $ | 100,655 |
(1) | A full reconciliation of pro-rata consolidation (non-GAAP) to their GAAP equivalents can be found in the Selected Financial Information section of this supplemental package. |
Quarter Ended | |||||||||||||||||||
June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | June 30, 2014 | |||||||||||||||
Class A Common Stock | |||||||||||||||||||
Closing Price, end of period | $ | 22.10 | $ | 25.52 | $ | 21.30 | $ | 19.56 | $ | 19.87 | |||||||||
High Closing Price | $ | 25.73 | $ | 25.79 | $ | 21.67 | $ | 21.30 | $ | 20.09 | |||||||||
Low Closing Price | $ | 22.10 | $ | 21.00 | $ | 19.20 | $ | 19.17 | $ | 18.46 | |||||||||
Average Closing Price | $ | 23.68 | $ | 24.53 | $ | 20.79 | $ | 19.99 | $ | 19.10 | |||||||||
Total Volume | 102,548,636 | 69,096,438 | 70,389,527 | 47,200,607 | 40,112,884 | ||||||||||||||
Average Volume | 1,627,756 | 1,132,728 | 1,099,836 | 737,509 | 636,712 | ||||||||||||||
Common shares outstanding, end of period | 231,391,181 | 193,501,911 | 179,763,952 | 179,695,113 | 179,662,635 | ||||||||||||||
Class B Common Stock | |||||||||||||||||||
Closing Price, end of period | $ | 23.00 | $ | 25.50 | $ | 21.34 | $ | 19.83 | $ | 19.89 | |||||||||
High Closing Price | $ | 25.71 | $ | 25.75 | $ | 21.70 | $ | 21.30 | $ | 20.05 | |||||||||
Low Closing Price | $ | 22.50 | $ | 21.05 | $ | 19.24 | $ | 19.13 | $ | 18.48 | |||||||||
Average Closing Price | $ | 23.87 | $ | 24.63 | $ | 20.70 | $ | 20.03 | $ | 19.08 | |||||||||
Total Volume | 64,791 | 37,129 | 59,140 | 121,763 | 46,127 | ||||||||||||||
Average Volume | 1,028 | 609 | 924 | 1,903 | 732 | ||||||||||||||
Common shares outstanding, end of period | 18,891,153 | 18,942,503 | 19,208,517 | 19,220,506 | 19,227,650 | ||||||||||||||
Common Equity Market Capitalization | $ | 5,548,241,619 | $ | 5,421,202,595 | $ | 4,238,881,931 | $ | 3,895,979,044 | $ | 3,952,334,516 | |||||||||
Quarterly dividends declared per common share Class A and Class B | $ | — | $ | — | $ | — | $ | — | $ | — |
Requirement Per Agreement | As of June 30, 2015 | As of March 31, 2015 | As of December 31, 2014 | As of September 30, 2014 | |||||||||||||||
(dollars in thousands) | |||||||||||||||||||
Credit Facility Financial Covenants | |||||||||||||||||||
Debt Service Coverage Ratio | 1.45x | 1.97 | x | 1.88 | x | 1.81 | x | 1.72 | x | ||||||||||
Debt Yield Ratio | >9.50% | 12.50 | % | 11.88 | % | 12.11 | % | 11.80 | % | ||||||||||
Cash Flow Coverage Ratio | 3.00x | 8.62 | x | 7.40 | x | 6.91 | x | 6.36 | x | ||||||||||
Total Development Ratio | <17% | 6.39 | % | 6.33 | % | 5.70 | % | 7.18 | % | ||||||||||
Minimum Consolidated Shareholders’ Equity, as defined | $ | 2,925,050 | $ | 5,242,324 | $ | 4,155,729 | $ | 3,848,400 | $ | 3,755,092 |
Year Ending December 31, 2015 | Year Ending December 31, 2016 | ||||||||||||||||||||||||
Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | ||||||||||||||||||
Fixed: | |||||||||||||||||||||||||
Fixed-rate debt | $ | 30,172 | $ | 1,629 | $ | 31,710 | $ | 60,253 | $ | 203,036 | $ | 46,400 | $ | 173,438 | $ | 330,074 | |||||||||
Weighted average rate | 6.08 | % | 8.18 | % | 5.72 | % | 5.84 | % | 7.86 | % | 10.75 | % | 5.72 | % | 6.33 | % | |||||||||
Variable: | |||||||||||||||||||||||||
Variable-rate debt | 37,841 | 4,123 | 9,660 | 43,378 | 73,819 | — | 2,257 | 76,076 | |||||||||||||||||
Weighted average rate | 3.04 | % | 2.93 | % | 3.65 | % | 3.19 | % | 2.33 | % | — | % | 3.39 | % | 2.36 | % | |||||||||
Tax-Exempt | 45,000 | — | 546 | 45,546 | — | — | — | — | |||||||||||||||||
Weighted average rate | 2.28 | % | — | % | 1.44 | % | 2.27 | % | — | % | — | % | — | % | — | % | |||||||||
Total variable-rate debt | 82,841 | 4,123 | 10,206 | 88,924 | 73,819 | — | 2,257 | 76,076 | |||||||||||||||||
Total Nonrecourse Debt | $ | 113,013 | $ | 5,752 | $ | 41,916 | $ | 149,177 | $ | 276,855 | $ | 46,400 | $ | 175,695 | $ | 406,150 | |||||||||
Weighted Average Rate | 3.55 | % | 4.42 | % | 5.19 | % | 3.98 | % | 6.39 | % | 10.75 | % | 5.69 | % | 5.59 | % | |||||||||
Year Ending December 31, 2017 | Year Ending December 31, 2018 | ||||||||||||||||||||||||
Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | ||||||||||||||||||
Fixed: | |||||||||||||||||||||||||
Fixed-rate debt | $ | 267,196 | $ | 10,954 | $ | 358,553 | $ | 614,795 | $ | 208,108 | $ | 7,083 | $ | 248,988 | $ | 450,013 | |||||||||
Weighted average rate | 5.65 | % | 5.99 | % | 5.73 | % | 5.69 | % | 4.57 | % | 3.81 | % | 4.99 | % | 4.81 | % | |||||||||
Variable: | |||||||||||||||||||||||||
Variable-rate debt | 981,806 | 354 | 62,624 | 1,044,076 | 23,712 | — | 2,502 | 26,214 | |||||||||||||||||
Weighted average rate | 5.79 | % | 2.73 | % | 1.56 | % | 5.54 | % | 3.20 | % | — | % | 3.48 | % | 3.23 | % | |||||||||
Tax-Exempt | — | — | 25,234 | 25,234 | 95,798 | 13,247 | 53,040 | 135,591 | |||||||||||||||||
Weighted average rate | — | % | — | % | 0.97 | % | 0.97 | % | 1.22 | % | 1.98 | % | 2.07 | % | 1.48 | % | |||||||||
Total variable-rate debt | 981,806 | 354 | 87,858 | 1,069,310 | 119,510 | 13,247 | 55,542 | 161,805 | |||||||||||||||||
Total Nonrecourse Debt | $ | 1,249,002 | $ | 11,308 | $ | 446,411 | $ | 1,684,105 | $ | 327,618 | $ | 20,330 | $ | 304,530 | $ | 611,818 | |||||||||
Weighted Average Rate | 5.76 | % | 5.88 | % | 4.87 | % | 5.52 | % | 3.49 | % | 2.62 | % | 4.47 | % | 4.01 | % |
Year Ending December 31, 2019 | Thereafter | ||||||||||||||||||||||||
Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | ||||||||||||||||||
Fixed: | |||||||||||||||||||||||||
Fixed-rate debt | $ | 115,147 | $ | 3,885 | $ | 40,563 | $ | 151,825 | $ | 1,583,631 | $ | 335,574 | $ | 962,090 | $ | 2,210,147 | |||||||||
Weighted average rate | 3.96 | % | 4.80 | % | 5.74 | % | 4.42 | % | 5.38 | % | 7.32 | % | 4.38 | % | 4.65 | % | |||||||||
Variable: | |||||||||||||||||||||||||
Variable-rate debt | 241,068 | 53,293 | 106,780 | 294,555 | 53,222 | — | 3,041 | 56,263 | |||||||||||||||||
Weighted average rate | 2.17 | % | 1.25 | % | 4.14 | % | 3.05 | % | 3.07 | % | — | % | 1.16 | % | 2.97 | % | |||||||||
Tax-Exempt | 8,500 | — | 20,000 | 28,500 | 468,284 | 106,764 | 66,860 | 428,380 | |||||||||||||||||
Weighted average rate | 3.05 | % | — | % | 0.87 | % | 1.52 | % | 1.12 | % | 1.31 | % | 1.01 | % | 1.05 | % | |||||||||
Total variable-rate debt | 249,568 | 53,293 | 126,780 | 323,055 | 521,506 | 106,764 | 69,901 | 484,643 | |||||||||||||||||
Total Nonrecourse Debt | $ | 364,715 | $ | 57,178 | $ | 167,343 | $ | 474,880 | $ | 2,105,137 | $ | 442,338 | $ | 1,031,991 | $ | 2,694,790 | |||||||||
Weighted Average Rate | 2.76 | % | 1.50 | % | 4.14 | % | 3.40 | % | 4.37 | % | 5.87 | % | 4.15 | % | 4.04 | % | |||||||||
Total | |||||||||||||||||||||||||
Full Consolidation | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation | ||||||||||||||||||||||
Fixed: | |||||||||||||||||||||||||
Fixed-rate debt | $ | 2,407,290 | $ | 405,525 | $ | 1,815,342 | $ | 3,817,107 | |||||||||||||||||
Weighted average rate | 5.49 | % | 7.60 | % | 4.91 | % | 4.99 | % | |||||||||||||||||
Variable: | |||||||||||||||||||||||||
Variable-rate debt | 1,411,468 | 57,770 | 186,864 | 1,540,562 | |||||||||||||||||||||
Weighted average rate | 4.77 | % | 1.38 | % | 3.18 | % | 4.70 | % | |||||||||||||||||
Tax-Exempt | 617,582 | 120,011 | 165,680 | 663,251 | |||||||||||||||||||||
Weighted average rate | 1.24 | % | 1.38 | % | 1.33 | % | 1.24 | % | |||||||||||||||||
Total variable-rate debt | 2,029,050 | 177,781 | 352,544 | 2,203,813 | |||||||||||||||||||||
Total Nonrecourse Debt | $ | 4,436,340 | $ | 583,306 | $ | 2,167,886 | $ | 6,020,920 | |||||||||||||||||
Weighted Average Rate | 4.67 | % | 5.70 | % | 4.49 | % | 4.50 | % |
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | |||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||||||||||||
Commercial Group | ||||||||||||||||||||||||||
Total revenues | $ | 134,607 | $ | 5,274 | $ | 65,556 | $ | 194,889 | $ | 263,152 | $ | 10,036 | $ | 131,101 | $ | 384,217 | ||||||||||
Exclude straight-line rent adjustment | (555 | ) | — | — | (555 | ) | (865 | ) | — | — | (865 | ) | ||||||||||||||
Add interest and other income | 1,273 | 4 | 55 | 1,324 | 3,906 | 10 | 89 | 3,985 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 8,265 | — | (8,265 | ) | — | 14,992 | — | (14,992 | ) | — | ||||||||||||||||
Exclude operating expenses of unconsolidated entities | 25,182 | — | (25,182 | ) | — | 51,174 | — | (51,174 | ) | — | ||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 14,080 | — | (14,080 | ) | — | 28,471 | — | (28,471 | ) | — | ||||||||||||||||
Exclude interest expense of unconsolidated entities | 18,084 | — | (18,084 | ) | — | 36,545 | — | (36,545 | ) | — | ||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | — | — | — | — | 8 | — | (8 | ) | — | |||||||||||||||||
Adjusted revenues | 200,936 | 5,278 | — | 195,658 | 397,383 | 10,046 | — | 387,337 | ||||||||||||||||||
Operating expenses | 74,119 | 2,670 | 25,182 | 96,631 | 147,209 | 5,239 | 51,174 | 193,144 | ||||||||||||||||||
Operating expenses of unconsolidated entities | 25,182 | — | (25,182 | ) | — | 51,174 | — | (51,174 | ) | — | ||||||||||||||||
Write-offs of abandoned development projects | 5,104 | — | — | 5,104 | 5,104 | — | — | 5,104 | ||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 285 | — | — | 285 | 505 | — | — | 505 | ||||||||||||||||||
Exclude straight-line rent adjustment | (391 | ) | — | — | (391 | ) | (827 | ) | — | — | (827 | ) | ||||||||||||||
Adjusted operating expenses | 104,299 | 2,670 | — | 101,629 | 203,165 | 5,239 | — | 197,926 | ||||||||||||||||||
Net operating income | 96,637 | 2,608 | — | 94,029 | 194,218 | 4,807 | — | 189,411 | ||||||||||||||||||
Interest expense | (29,849 | ) | (1,074 | ) | (18,084 | ) | (46,859 | ) | (60,171 | ) | (2,202 | ) | (36,545 | ) | (94,514 | ) | ||||||||||
Interest expense of unconsolidated entities | (18,084 | ) | — | 18,084 | — | (36,545 | ) | — | 36,545 | — | ||||||||||||||||
Loss on extinguishment of debt | (3,102 | ) | — | — | (3,102 | ) | (3,114 | ) | — | (8 | ) | (3,122 | ) | |||||||||||||
Loss on extinguishment of debt of unconsolidated entities | — | — | — | — | (8 | ) | — | 8 | — | |||||||||||||||||
Amortization of mortgage procurement costs - Real Estate Groups | (1,756 | ) | — | — | (1,756 | ) | (3,720 | ) | — | — | (3,720 | ) | ||||||||||||||
Net gain on change in control of interests | 463,643 | — | — | 463,643 | 463,643 | — | — | 463,643 | ||||||||||||||||||
Straight-line rent adjustment | 164 | — | — | 164 | 38 | — | — | 38 | ||||||||||||||||||
Noncontrolling interest in FFO | (1,534 | ) | (1,534 | ) | — | — | (2,605 | ) | (2,605 | ) | — | — | ||||||||||||||
Income tax benefit (expense) on FFO | — | — | — | — | — | — | — | — | ||||||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 506,119 | $ | — | $ | — | $ | 506,119 | $ | 551,736 | $ | — | $ | — | $ | 551,736 | ||||||||||
Depreciation and amortization - Real Estate Groups | (46,172 | ) | — | — | (46,172 | ) | (91,856 | ) | — | — | (91,856 | ) | ||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | — | — | — | — | — | — | ||||||||||||||||||
Gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 459,947 | $ | — | $ | — | $ | 459,947 | $ | 459,880 | $ | — | $ | — | $ | 459,880 |
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | |||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||||||||||||
Residential Group | ||||||||||||||||||||||||||
Total revenues | $ | 80,860 | $ | 10,408 | $ | 34,637 | $ | 105,089 | $ | 150,520 | $ | 18,776 | $ | 71,932 | $ | 203,676 | ||||||||||
Exclude straight-line rent adjustment | (175 | ) | — | — | (175 | ) | (363 | ) | — | — | (363 | ) | ||||||||||||||
Add interest and other income | 3,764 | 92 | 306 | 3,978 | 6,760 | 95 | 554 | 7,219 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 12,048 | 99 | (11,669 | ) | 280 | 13,758 | 82 | (12,836 | ) | 840 | ||||||||||||||||
Exclude operating expenses of unconsolidated entities | 17,821 | — | (17,821 | ) | — | 38,599 | — | (38,599 | ) | — | ||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | 10,191 | — | (10,191 | ) | — | ||||||||||||||||
Exclude gain on disposition of unconsolidated entities | (19,284 | ) | — | 19,284 | — | (19,284 | ) | — | 19,284 | — | ||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 7,228 | — | (7,228 | ) | — | 15,293 | — | (15,293 | ) | — | ||||||||||||||||
Exclude interest expense of unconsolidated entities | 6,935 | — | (6,935 | ) | — | 14,251 | — | (14,251 | ) | — | ||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | 383 | — | (383 | ) | — | 600 | — | (600 | ) | — | ||||||||||||||||
Adjusted revenues | 119,771 | 10,599 | — | 109,172 | 230,325 | 18,953 | — | 211,372 | ||||||||||||||||||
Operating expenses | 46,163 | 4,774 | 17,821 | 59,210 | 89,402 | 7,501 | 38,599 | 120,500 | ||||||||||||||||||
Operating expenses of unconsolidated entities | 17,821 | — | (17,821 | ) | — | 38,599 | — | (38,599 | ) | — | ||||||||||||||||
Write-offs of abandoned development projects | 674 | — | 10,191 | 10,865 | 674 | — | 10,191 | 10,865 | ||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | 10,191 | — | (10,191 | ) | — | ||||||||||||||||
Non-Real Estate depreciation and amortization | 171 | — | — | 171 | 319 | — | — | 319 | ||||||||||||||||||
Exclude straight-line rent adjustment | (40 | ) | — | — | (40 | ) | (60 | ) | — | — | (60 | ) | ||||||||||||||
Adjusted operating expenses | 74,980 | 4,774 | — | 70,206 | 139,125 | 7,501 | — | 131,624 | ||||||||||||||||||
Net operating income | 44,791 | 5,825 | — | 38,966 | 91,200 | 11,452 | — | 79,748 | ||||||||||||||||||
Interest expense | (2,145 | ) | (878 | ) | (6,935 | ) | (8,202 | ) | (6,610 | ) | (2,398 | ) | (14,251 | ) | (18,463 | ) | ||||||||||
Interest expense of unconsolidated entities | (6,935 | ) | — | 6,935 | — | (14,251 | ) | — | 14,251 | — | ||||||||||||||||
Loss on extinguishment of debt | (88 | ) | — | (383 | ) | (471 | ) | (88 | ) | — | (600 | ) | (688 | ) | ||||||||||||
Loss on extinguishment of debt of unconsolidated entities | (383 | ) | — | 383 | — | (600 | ) | — | 600 | — | ||||||||||||||||
Amortization of mortgage procurement costs - Real Estate Groups | (852 | ) | — | — | (852 | ) | (1,687 | ) | — | — | (1,687 | ) | ||||||||||||||
Net gain on change in control of interests | 24,041 | — | — | 24,041 | 24,041 | — | — | 24,041 | ||||||||||||||||||
Straight-line rent adjustment | 135 | — | — | 135 | 303 | — | — | 303 | ||||||||||||||||||
Noncontrolling interest in FFO | (4,947 | ) | (4,947 | ) | — | — | (9,054 | ) | (9,054 | ) | — | — | ||||||||||||||
Income tax benefit (expense) on FFO | — | — | — | — | — | — | — | — | ||||||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 53,617 | $ | — | $ | — | $ | 53,617 | $ | 83,254 | $ | — | $ | — | $ | 83,254 | ||||||||||
Depreciation and amortization - Real Estate Groups | (25,108 | ) | — | — | (25,108 | ) | (49,108 | ) | — | — | (49,108 | ) | ||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | — | — | 19,284 | 19,284 | ||||||||||||||||||
Gain on disposition of unconsolidated entities | 19,284 | — | (19,284 | ) | — | 19,284 | — | (19,284 | ) | — | ||||||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 47,793 | $ | — | $ | — | $ | 47,793 | $ | 53,430 | $ | — | $ | — | $ | 53,430 |
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | |||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||||||||||||
Arena | ||||||||||||||||||||||||||
Total revenues | $ | 27,040 | $ | 12,201 | $ | — | $ | 14,839 | $ | 55,860 | $ | 25,202 | $ | — | $ | 30,658 | ||||||||||
Exclude straight-line rent adjustment | (8 | ) | — | — | (8 | ) | (19 | ) | — | — | (19 | ) | ||||||||||||||
Add interest and other income | — | — | — | — | — | — | — | — | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude operating expenses of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude interest expense of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Adjusted revenues | 27,032 | 12,201 | — | 14,831 | 55,841 | 25,202 | — | 30,639 | ||||||||||||||||||
Operating expenses | 17,862 | 7,901 | — | 9,961 | 37,820 | 16,868 | — | 20,952 | ||||||||||||||||||
Operating expenses of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Write-offs of abandoned development projects | — | — | — | — | — | — | — | — | ||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 17 | — | — | 17 | 34 | — | — | 34 | ||||||||||||||||||
Exclude straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Adjusted operating expenses | 17,879 | 7,901 | — | 9,978 | 37,854 | 16,868 | — | 20,986 | ||||||||||||||||||
Net operating income | 9,153 | 4,300 | — | 4,853 | 17,987 | 8,334 | — | 9,653 | ||||||||||||||||||
Interest expense | (10,127 | ) | (5,346 | ) | — | (4,781 | ) | (20,235 | ) | (10,650 | ) | — | (9,585 | ) | ||||||||||||
Interest expense of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Loss on extinguishment of debt | — | — | — | — | — | — | — | — | ||||||||||||||||||
Loss on extinguishment of debt of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Amortization of mortgage procurement costs - Real Estate Groups | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net gain on change in control of interests | — | — | — | — | — | — | — | — | ||||||||||||||||||
Straight-line rent adjustment | 8 | — | — | 8 | 19 | — | — | 19 | ||||||||||||||||||
Noncontrolling interest in FFO | 1,046 | 1,046 | — | — | 2,316 | 2,316 | — | — | ||||||||||||||||||
Income tax benefit (expense) on FFO | — | — | — | — | — | — | — | — | ||||||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 80 | $ | — | $ | — | $ | 80 | $ | 87 | $ | — | $ | — | $ | 87 | ||||||||||
Depreciation and amortization - Real Estate Groups | (5,062 | ) | — | — | (5,062 | ) | (10,117 | ) | — | — | (10,117 | ) | ||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | — | — | — | — | — | — | ||||||||||||||||||
Gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | (4,982 | ) | $ | — | $ | — | $ | (4,982 | ) | $ | (10,030 | ) | $ | — | $ | — | $ | (10,030 | ) |
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | |||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||||||||||||
Land Group | ||||||||||||||||||||||||||
Total revenues | $ | 17,252 | $ | 1,723 | $ | 236 | $ | 15,765 | $ | 27,309 | $ | 2,718 | $ | 1,552 | $ | 26,143 | ||||||||||
Exclude straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Add interest and other income | 4,141 | 410 | 2 | 3,733 | 8,181 | 811 | 3 | 7,373 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | (513 | ) | — | 513 | — | 1,165 | — | (220 | ) | 945 | ||||||||||||||||
Exclude operating expenses of unconsolidated entities | 578 | — | (578 | ) | — | 1,075 | — | (1,075 | ) | — | ||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 10 | — | (10 | ) | — | 20 | — | (20 | ) | — | ||||||||||||||||
Exclude interest expense of unconsolidated entities | 163 | — | (163 | ) | — | 240 | — | (240 | ) | — | ||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Adjusted revenues | 21,631 | 2,133 | — | 19,498 | 37,990 | 3,529 | — | 34,461 | ||||||||||||||||||
Operating expenses | 6,724 | 653 | 578 | 6,649 | 11,365 | 1,131 | 1,075 | 11,309 | ||||||||||||||||||
Operating expenses of unconsolidated entities | 578 | — | (578 | ) | — | 1,075 | — | (1,075 | ) | — | ||||||||||||||||
Write-offs of abandoned development projects | — | — | — | — | — | — | — | — | ||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 19 | — | — | 19 | 68 | — | — | 68 | ||||||||||||||||||
Exclude straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Adjusted operating expenses | 7,321 | 653 | — | 6,668 | 12,508 | 1,131 | — | 11,377 | ||||||||||||||||||
Net operating income | 14,310 | 1,480 | — | 12,830 | 25,482 | 2,398 | — | 23,084 | ||||||||||||||||||
Interest expense | 405 | 35 | (163 | ) | 207 | 870 | 74 | (240 | ) | 556 | ||||||||||||||||
Interest expense of unconsolidated entities | (163 | ) | — | 163 | — | (240 | ) | — | 240 | — | ||||||||||||||||
Loss on extinguishment of debt | — | — | — | — | — | — | — | — | ||||||||||||||||||
Loss on extinguishment of debt of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Amortization of mortgage procurement costs - Real Estate Groups | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net gain on change in control of interests | — | — | — | — | — | — | — | — | ||||||||||||||||||
Straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Noncontrolling interest in FFO | (1,515 | ) | (1,515 | ) | — | — | (2,472 | ) | (2,472 | ) | — | — | ||||||||||||||
Income tax benefit (expense) on FFO | — | — | — | — | — | — | — | — | ||||||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 13,037 | $ | — | $ | — | $ | 13,037 | $ | 23,640 | $ | — | $ | — | $ | 23,640 | ||||||||||
Depreciation and amortization - Real Estate Groups | (372 | ) | — | — | (372 | ) | (413 | ) | — | — | (413 | ) | ||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | — | — | — | — | — | — | ||||||||||||||||||
Gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 12,665 | $ | — | $ | — | $ | 12,665 | $ | 23,227 | $ | — | $ | — | $ | 23,227 |
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | |||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||||||||||||
Corporate Group | ||||||||||||||||||||||||||
Total revenues | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Exclude straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Add interest and other income | 100 | — | — | 100 | 135 | — | — | 135 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | (791 | ) | — | — | (791 | ) | (1,593 | ) | — | — | (1,593 | ) | ||||||||||||||
Exclude operating expenses of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude interest expense of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Adjusted revenues | (691 | ) | — | — | (691 | ) | (1,458 | ) | — | — | (1,458 | ) | ||||||||||||||
Operating expenses | 21,972 | — | — | 21,972 | 41,687 | — | — | 41,687 | ||||||||||||||||||
Operating expenses of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Write-offs of abandoned development projects | — | — | — | — | — | — | — | — | ||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 738 | — | — | 738 | 1,446 | — | — | 1,446 | ||||||||||||||||||
Exclude straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Adjusted operating expenses | 22,710 | — | — | 22,710 | 43,133 | — | — | 43,133 | ||||||||||||||||||
Net operating income | (23,401 | ) | — | — | (23,401 | ) | (44,591 | ) | — | — | (44,591 | ) | ||||||||||||||
Interest expense | (6,036 | ) | — | — | (6,036 | ) | (14,182 | ) | — | — | (14,182 | ) | ||||||||||||||
Interest expense of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Loss on extinguishment of debt | — | — | — | — | (35,142 | ) | — | — | (35,142 | ) | ||||||||||||||||
Loss on extinguishment of debt of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Amortization of mortgage procurement costs - Real Estate Groups | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net gain on change in control of interests | — | — | — | — | — | — | — | — | ||||||||||||||||||
Straight-line rent adjustment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Noncontrolling interest in FFO | — | — | — | — | — | — | — | — | ||||||||||||||||||
Income tax benefit (expense) on FFO | (174,769 | ) | — | — | (174,769 | ) | (175,584 | ) | — | — | (175,584 | ) | ||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | (204,206 | ) | $ | — | $ | — | $ | (204,206 | ) | $ | (269,499 | ) | $ | — | $ | — | $ | (269,499 | ) | ||||||
Depreciation and amortization - Real Estate Groups | — | — | — | — | — | — | — | — | ||||||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | — | — | — | — | — | — | ||||||||||||||||||
Gain on disposition of unconsolidated entities | — | — | — | — | — | — | — | — | ||||||||||||||||||
Income tax benefit (expense) on non-FFO: | ||||||||||||||||||||||||||
Gain on disposition of rental properties | (7,461 | ) | — | — | (7,461 | ) | (7,461 | ) | — | — | (7,461 | ) | ||||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | (211,667 | ) | $ | — | $ | — | $ | (211,667 | ) | $ | (276,960 | ) | $ | — | $ | — | $ | (276,960 | ) |
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | |||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | |||||||||||||||||||
Total | ||||||||||||||||||||||||||
Total revenues | $ | 259,759 | $ | 29,606 | $ | 100,429 | $ | 330,582 | $ | 496,841 | $ | 56,732 | $ | 204,585 | $ | 644,694 | ||||||||||
Exclude straight-line rent adjustment | (738 | ) | — | — | (738 | ) | (1,247 | ) | — | — | (1,247 | ) | ||||||||||||||
Add interest and other income | 9,278 | 506 | 363 | 9,135 | 18,982 | 916 | 646 | 18,712 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 19,009 | 99 | (19,421 | ) | (511 | ) | 28,322 | 82 | (28,048 | ) | 192 | |||||||||||||||
Exclude operating expenses of unconsolidated entities | 43,581 | — | (43,581 | ) | — | 90,848 | — | (90,848 | ) | — | ||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | 10,191 | — | (10,191 | ) | — | ||||||||||||||||
Exclude gain on disposition of unconsolidated entities | (19,284 | ) | — | 19,284 | — | (19,284 | ) | — | 19,284 | — | ||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 21,318 | — | (21,318 | ) | — | 43,784 | — | (43,784 | ) | — | ||||||||||||||||
Exclude interest expense of unconsolidated entities | 25,182 | — | (25,182 | ) | — | 51,036 | — | (51,036 | ) | — | ||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | 383 | — | (383 | ) | — | 608 | — | (608 | ) | — | ||||||||||||||||
Adjusted revenues | 368,679 | 30,211 | — | 338,468 | 720,081 | 57,730 | — | 662,351 | ||||||||||||||||||
Operating expenses | 166,840 | 15,998 | 43,581 | 194,423 | 327,483 | 30,739 | 90,848 | 387,592 | ||||||||||||||||||
Operating expenses of unconsolidated entities | 43,581 | — | (43,581 | ) | — | 90,848 | — | (90,848 | ) | — | ||||||||||||||||
Write-offs of abandoned development projects | 5,778 | — | 10,191 | 15,969 | 5,778 | — | 10,191 | 15,969 | ||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | 10,191 | — | (10,191 | ) | — | ||||||||||||||||
Non-Real Estate depreciation and amortization | 1,230 | — | — | 1,230 | 2,372 | — | — | 2,372 | ||||||||||||||||||
Exclude straight-line rent adjustment | (431 | ) | — | — | (431 | ) | (887 | ) | — | — | (887 | ) | ||||||||||||||
Adjusted operating expenses | 227,189 | 15,998 | — | 211,191 | 435,785 | 30,739 | — | 405,046 | ||||||||||||||||||
Net operating income | 141,490 | 14,213 | — | 127,277 | 284,296 | 26,991 | — | 257,305 | ||||||||||||||||||
Interest expense | (47,752 | ) | (7,263 | ) | (25,182 | ) | (65,671 | ) | (100,328 | ) | (15,176 | ) | (51,036 | ) | (136,188 | ) | ||||||||||
Interest expense of unconsolidated entities | (25,182 | ) | — | 25,182 | — | (51,036 | ) | — | 51,036 | — | ||||||||||||||||
Loss on extinguishment of debt | (3,190 | ) | — | (383 | ) | (3,573 | ) | (38,344 | ) | — | (608 | ) | (38,952 | ) | ||||||||||||
Loss on extinguishment of debt of unconsolidated entities | (383 | ) | — | 383 | — | (608 | ) | — | 608 | — | ||||||||||||||||
Amortization of mortgage procurement costs - Real Estate Groups | (2,608 | ) | — | — | (2,608 | ) | (5,407 | ) | — | — | (5,407 | ) | ||||||||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | 487,684 | — | — | 487,684 | ||||||||||||||||||
Straight-line rent adjustment | 307 | — | — | 307 | 360 | — | — | 360 | ||||||||||||||||||
Noncontrolling interest in FFO | (6,950 | ) | (6,950 | ) | — | — | (11,815 | ) | (11,815 | ) | — | — | ||||||||||||||
Income tax benefit (expense) on FFO | (174,769 | ) | — | — | (174,769 | ) | (175,584 | ) | — | — | (175,584 | ) | ||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | — | $ | — | $ | 368,647 | $ | 389,218 | $ | — | $ | — | $ | 389,218 | ||||||||||
Depreciation and amortization - Real Estate Groups | (76,714 | ) | — | — | (76,714 | ) | (151,494 | ) | — | — | (151,494 | ) | ||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | — | — | 19,284 | 19,284 | ||||||||||||||||||
Gain on disposition of unconsolidated entities | 19,284 | — | (19,284 | ) | — | 19,284 | — | (19,284 | ) | — | ||||||||||||||||
Income tax benefit (expense) on non-FFO: | ||||||||||||||||||||||||||
Gain on disposition of rental properties | (7,461 | ) | — | — | (7,461 | ) | (7,461 | ) | — | — | (7,461 | ) | ||||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 303,756 | $ | — | $ | — | $ | 303,756 | $ | 249,547 | $ | — | $ | — | $ | 249,547 |
AT THE COMPANY | ON THE WEB |
Jeff Frericks | www.forestcity.net |
Vice President – Capital Markets | |
216-621-6060 | |
Jeff Linton | |
Senior Vice President – Corporate Communication | |
216-621-6060 |
• | Operating FFO up 31 percent over second quarter 2014 |
• | Overall Comp NOI up 3.8 percent, led by retail and apartments |
• | FFO, net earnings up significantly, driven by gains on change in control of interests |
• | De-leveraging continues: $138.9 million senior notes exchanged after quarter end |
• | REIT conversion on track for January 1, 2016 |
• | Boulevard Mall, a regional mall in Buffalo, New York, is undergoing a 46,000-square-foot expansion that will include the addition of a new Dick's Sporting Goods store as well as interior and customer amenity upgrades. The expansion is expected to be completed in the fourth quarter of 2015. |
• | Arris, a 327-unit apartment community with 19,000 square feet of street-level retail, at The Yards in Washington, D.C., is expected to be completed in the first quarter of 2016. |
• | Blossom Plaza, a 237-unit apartment community with 19,000 square feet of street-level retail, in the Chinatown neighborhood of Los Angeles. The project is expected to be completed in the second quarter of 2016. |
• | Eliot on 4th (formerly 1001 4th Street, SW), a 365-unit apartment community with 5,000 square feet of retail space at the company's Waterfront Station mixed-use project in Washington, D.C. The property is expected to be completed in the fourth quarter of 2016. |
• | Museum Towers II, a 286-unit apartment community in Philadelphia. The project is expected to be completed in the fourth quarter of 2016. |
• | 535 Carlton, a 298-unit, all-affordable apartment community. It is expected to begin phased opening in the fourth quarter of 2016. |
• | 550 Vanderbilt, a 278-unit condominium property, which is expected to be begin phased opening in the first quarter of 2017. |
• | 38 Sixth Avenue, a 303-unit, all-affordable apartment community with 28,000 feet of street-level retail. It is expected to begin phased opening in the second quarter of 2017. |
• | B2 BKLYN, a 363-unit apartment community at Pacific Park Brooklyn. It is expected to be completed in the third quarter of 2016. |
• | Aster Town Center II, a 135-unit apartment community at Stapleton in Denver. It is expected to open in phases beginning in the third quarter of 2015. |
• | Lofts at Capitol Quarter, a 195-unit apartment community in Washington, D.C., in which the company is partnering with a regional developer and the District of Columbia Housing Authority, is expected to open in phases beginning in the fourth quarter of 2015. |
• | 300 Massachusetts Avenue, a 246,000-square-foot, fully leased office building at University Park at MIT in Cambridge, is being developed in partnership with MIT and is expected to be completed in the first quarter of 2016. |
• | 1812 Ashland Avenue, a 164,000-square-foot office building at the company's Science + Technology Park at Johns Hopkins in Baltimore. The building is 70 percent pre-leased and is expected to be completed in the third quarter of 2016. |
• | The Bridge at Cornell Tech, a 235,000-square-foot corporate "co-location" building at Cornell Tech's new campus on Roosevelt Island in New York City. The building is expected to open in the second quarter of 2017. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
(in thousands) | |||||||||||||
Net earnings (loss) attributable to Forest City Enterprises, Inc. | $ | 303,756 | $ | (92,992 | ) | $ | 249,547 | $ | (77,472 | ) | |||
Depreciation and Amortization—Real Estate Groups | 76,714 | 75,661 | 151,494 | 146,667 | |||||||||
Gain on disposition of full or partial interests in rental properties | (19,284 | ) | (17,366 | ) | (19,284 | ) | (68,461 | ) | |||||
Impairment of depreciable rental properties | — | 129,059 | — | 129,059 | |||||||||
Income tax expense adjustment — current and deferred (1): | |||||||||||||
Gain on disposition of full or partial interests in rental properties | 7,461 | 8,820 | 7,461 | 28,718 | |||||||||
Impairment of depreciable rental properties | — | (50,053 | ) | — | (50,053 | ) | |||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | 53,129 | $ | 389,218 | $ | 108,458 | |||||
FFO Per Share - Diluted | |||||||||||||
Numerator (in thousands): | |||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | 53,129 | $ | 389,218 | $ | 108,458 | |||||
If-Converted Method (adjustments for interest, net of tax): | |||||||||||||
5.000% Notes due 2016 | 73 | 382 | 383 | 765 | |||||||||
4.250% Notes due 2018 | 1,495 | 2,277 | 3,529 | 4,554 | |||||||||
3.625% Notes due 2020 | 953 | 1,664 | 2,396 | 3,328 | |||||||||
FFO for per share data | $ | 371,168 | $ | 57,452 | $ | 395,526 | $ | 117,105 | |||||
Denominator: | |||||||||||||
Weighted average shares outstanding—Basic | 233,377,771 | 198,341,355 | 218,254,445 | 198,041,879 | |||||||||
Effect of stock options, restricted stock and performance shares | 3,160,648 | 1,540,864 | 2,964,450 | 1,733,435 | |||||||||
Effect of convertible debt | 18,389,062 | 32,138,215 | 23,211,264 | 32,138,215 | |||||||||
Effect of convertible Class A Common Units | 2,973,190 | 3,461,710 | 2,973,190 | 3,553,721 | |||||||||
Weighted average shares outstanding - Diluted | 257,900,671 | 235,482,144 | 247,403,349 | 235,467,250 | |||||||||
FFO Per Share | $ | 1.44 | $ | 0.24 | $ | 1.60 | $ | 0.50 |
(1) | The following table provides detail of income tax expense (benefit): |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
(in thousands) | |||||||||||||
Income tax expense (benefit) on FFO | |||||||||||||
Operating Earnings: | |||||||||||||
Current taxes | $ | 2,386 | $ | (15,215 | ) | $ | 642 | $ | (6,582 | ) | |||
Deferred taxes | 172,383 | 10,939 | 174,942 | (3,017 | ) | ||||||||
Total income tax expense (benefit) on FFO | 174,769 | (4,276 | ) | 175,584 | (9,599 | ) | |||||||
Income tax expense (benefit) on non-FFO | |||||||||||||
Disposition of full or partial interests in rental properties: | |||||||||||||
Current taxes | $ | 2,882 | $ | (13,292 | ) | $ | 2,882 | $ | 15,756 | ||||
Deferred taxes | 4,579 | 22,112 | 4,579 | 12,962 | |||||||||
Disposition of full or partial interests in rental properties | 7,461 | 8,820 | 7,461 | 28,718 | |||||||||
Impairment of depreciable rental properties | |||||||||||||
Deferred taxes | $ | — | $ | (50,053 | ) | $ | — | $ | (50,053 | ) | |||
Total income tax expense (benefit) on non-FFO | 7,461 | (41,233 | ) | 7,461 | (21,335 | ) | |||||||
Grand Total | $ | 182,230 | $ | (45,509 | ) | $ | 183,045 | $ | (30,934 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | % Change | 2015 | 2014 | % Change | ||||||||||
(in thousands) | (in thousands) | ||||||||||||||
FFO attributable to Forest City Enterprises, Inc. | $ | 368,647 | $ | 53,129 | $ | 389,218 | $ | 108,458 | |||||||
Impairment of non-depreciable real estate | — | 770 | — | 770 | |||||||||||
Write-offs of abandoned development projects and demolition costs | 15,969 | 933 | 15,969 | 933 | |||||||||||
Tax credit income | (3,957 | ) | (5,480 | ) | (7,212 | ) | (9,427 | ) | |||||||
Loss on extinguishment of debt | 3,573 | 1,189 | 38,952 | 1,622 | |||||||||||
Change in fair market value of nondesignated hedges | (2,979 | ) | (1,681 | ) | (5,092 | ) | 2,991 | ||||||||
Net gain on change in control of interests | (487,684 | ) | — | (487,684 | ) | (2,759 | ) | ||||||||
Straight-line rent adjustments | (307 | ) | (841 | ) | (360 | ) | (3,375 | ) | |||||||
Participation payments | — | — | — | 1,469 | |||||||||||
Net loss on disposition of partial interest in development project | — | 16,211 | — | 16,211 | |||||||||||
REIT conversion and reorganization costs | 9,771 | — | 15,983 | — | |||||||||||
Nets Pre-tax FFO | 791 | 261 | 1,593 | 1,414 | |||||||||||
Income tax expense (benefit) on FFO | 174,769 | (4,276 | ) | 175,584 | (9,599 | ) | |||||||||
Operating FFO attributable to Forest City Enterprises, Inc. | $ | 78,593 | $ | 60,215 | 30.5% | $ | 136,951 | $ | 108,708 | 26.0% | |||||
Operating FFO Per Share - Diluted | |||||||||||||||
Numerator (in thousands): | |||||||||||||||
Operating FFO attributable to Forest City Enterprises, Inc. | $ | 78,593 | $ | 60,215 | $ | 136,951 | $ | 108,708 | |||||||
If-Converted Method (adjustments for interest, pre-tax): | |||||||||||||||
5.000% Notes due 2016 | 119 | 625 | 626 | 1,250 | |||||||||||
4.250% Notes due 2018 | 2,443 | 3,719 | 5,765 | 7,438 | |||||||||||
3.625% Notes due 2020 | 1,557 | 2,719 | 3,914 | 5,438 | |||||||||||
Operating FFO for per share data | $ | 82,712 | $ | 67,278 | $ | 147,256 | $ | 122,834 | |||||||
Denominator: | |||||||||||||||
Weighted average shares outstanding - Diluted | 257,900,671 | 235,482,144 | 247,403,349 | 235,467,250 | |||||||||||
Operating FFO Per Share | $ | 0.32 | $ | 0.29 | $ | 0.60 | $ | 0.52 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Operating FFO by segment: | |||||||||||||||
Commercial Group | $ | 49,430 | $ | 37,834 | $ | 94,112 | $ | 69,109 | |||||||
Residential Group | 35,240 | 30,190 | 60,990 | 55,683 | |||||||||||
Arena | 72 | 108 | 68 | 1,757 | |||||||||||
Land Group | 12,726 | 12,305 | 22,978 | 23,931 | |||||||||||
Corporate Group | (18,875 | ) | (20,222 | ) | (41,197 | ) | (41,772 | ) | |||||||
Operating FFO | $ | 78,593 | $ | 60,215 | $ | 136,951 | $ | 108,708 |
Three Months Ended June 30, 2015 | Three Months Ended June 30, 2014 | |||||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||||
Total revenues | $ | 259,759 | $ | 29,606 | $ | 100,429 | $ | 330,582 | $ | 229,637 | $ | 18,167 | $ | 110,484 | $ | 39 | $ | 321,993 | ||||||||||
Exclude straight-line adjustment | (738 | ) | — | — | (738 | ) | (1,354 | ) | — | — | 20 | (1,334 | ) | |||||||||||||||
Add interest and other income | 9,278 | 506 | 363 | 9,135 | 12,375 | 566 | (372 | ) | — | 11,437 | ||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 19,009 | 99 | (19,421 | ) | (511 | ) | 27,168 | 98 | (27,719 | ) | — | (649 | ) | |||||||||||||||
Exclude operating expenses of unconsolidated entities | 43,581 | — | (43,581 | ) | — | 47,566 | — | (47,566 | ) | — | — | |||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | (19,284 | ) | — | 19,284 | — | (16,090 | ) | — | 16,090 | — | — | |||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 21,318 | — | (21,318 | ) | — | 22,968 | — | (22,968 | ) | — | — | |||||||||||||||||
Exclude interest expense of unconsolidated entities | 25,182 | — | (25,182 | ) | — | 27,905 | — | (27,905 | ) | — | — | |||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | 383 | — | (383 | ) | — | 44 | — | (44 | ) | — | — | |||||||||||||||||
Adjusted revenues | 368,679 | 30,211 | — | 338,468 | 350,219 | 18,831 | — | 59 | 331,447 | |||||||||||||||||||
Operating expenses | 166,840 | 15,998 | 43,581 | 194,423 | 145,807 | 9,623 | 47,566 | (1,749 | ) | 182,001 | ||||||||||||||||||
Operating expenses of unconsolidated entities | 43,581 | — | (43,581 | ) | — | 47,566 | — | (47,566 | ) | — | — | |||||||||||||||||
Write-offs of abandoned development projects and demolition costs | 5,778 | — | 10,191 | 15,969 | 933 | — | — | — | 933 | |||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 1,230 | — | — | 1,230 | 1,090 | — | — | — | 1,090 | |||||||||||||||||||
Exclude straight-line rent adjustment | (431 | ) | — | — | (431 | ) | (493 | ) | — | — | — | (493 | ) | |||||||||||||||
Adjusted operating expenses | 227,189 | 15,998 | — | 211,191 | 194,903 | 9,623 | — | (1,749 | ) | 183,531 | ||||||||||||||||||
Net operating income | $ | 141,490 | $ | 14,213 | $ | — | $ | 127,277 | $ | 155,316 | $ | 9,208 | $ | — | $ | 1,808 | $ | 147,916 | ||||||||||
Interest expense | (47,752 | ) | (7,263 | ) | (25,182 | ) | (65,671 | ) | (57,153 | ) | (5,848 | ) | (27,905 | ) | (55 | ) | (79,265 | ) | ||||||||||
Interest expense of unconsolidated entities | (25,182 | ) | — | 25,182 | — | (27,905 | ) | — | 27,905 | — | — | |||||||||||||||||
Loss on extinguishment of debt | (3,190 | ) | — | (383 | ) | (3,573 | ) | (714 | ) | — | (44 | ) | (431 | ) | (1,189 | ) | ||||||||||||
Loss on extinguishment of debt of unconsolidated entities | (383 | ) | — | 383 | — | (44 | ) | — | 44 | — | — | |||||||||||||||||
Equity in (earnings) loss of unconsolidated entities | (19,009 | ) | (99 | ) | 19,421 | 511 | (27,168 | ) | (98 | ) | 27,719 | — | 649 | |||||||||||||||
Net loss on disposition of partial interest in development project | — | — | — | — | (19,590 | ) | (3,379 | ) | — | — | (16,211 | ) | ||||||||||||||||
Net gain on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | — | — | 16,090 | 1,276 | 17,366 | |||||||||||||||||||
Gain on disposition of unconsolidated entities | 19,284 | — | (19,284 | ) | — | 16,090 | — | (16,090 | ) | — | — | |||||||||||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | — | — | — | — | — | |||||||||||||||||||
Impairment of consolidated and unconsolidated real estate | — | — | — | — | (129,829 | ) | — | — | — | (129,829 | ) | |||||||||||||||||
Depreciation and amortization—Real Estate Groups (a) | (63,772 | ) | (7,585 | ) | (20,527 | ) | (76,714 | ) | (58,228 | ) | (4,747 | ) | (22,180 | ) | — | (75,661 | ) | |||||||||||
Amortization of mortgage procurement costs | (1,862 | ) | (45 | ) | (791 | ) | (2,608 | ) | (1,768 | ) | (87 | ) | (788 | ) | — | (2,469 | ) | |||||||||||
Depreciation and amortization of unconsolidated entities | (21,318 | ) | — | 21,318 | — | (22,968 | ) | — | 22,968 | — | — | |||||||||||||||||
Straight-line rent adjustment | 307 | — | — | 307 | 861 | — | — | (20 | ) | 841 | ||||||||||||||||||
Earnings (loss) before income taxes | $ | 466,297 | $ | (779 | ) | $ | 19,421 | $ | 486,497 | $ | (173,100 | ) | $ | (4,951 | ) | $ | 27,719 | $ | 2,578 | $ | (137,852 | ) | ||||||
(a) Depreciation and amortization—Real Estate Groups | $ | 63,772 | $ | 7,585 | $ | 20,527 | $ | 76,714 | $ | 58,228 | $ | 4,747 | $ | 22,180 | $ | — | $ | 75,661 | ||||||||||
Depreciation and amortization—Non-Real Estate | 1,230 | — | — | 1,230 | 1,090 | — | — | — | 1,090 | |||||||||||||||||||
Total depreciation and amortization | $ | 65,002 | $ | 7,585 | $ | 20,527 | $ | 77,944 | $ | 59,318 | $ | 4,747 | $ | 22,180 | $ | — | $ | 76,751 |
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 | |||||||||||||||||||||||||||
Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (GAAP) | Less Noncontrolling Interest | Plus Unconsolidated Investments at Pro-Rata | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||||
Total revenues | $ | 496,841 | $ | 56,732 | $ | 204,585 | $ | 644,694 | $ | 479,174 | $ | 43,107 | $ | 220,942 | $ | 7,029 | $ | 664,038 | ||||||||||
Exclude straight-line adjustment | (1,247 | ) | — | — | (1,247 | ) | (4,388 | ) | — | — | 79 | (4,309 | ) | |||||||||||||||
Add interest and other income | 18,982 | 916 | 646 | 18,712 | 23,878 | 1,032 | 196 | — | 23,042 | |||||||||||||||||||
Equity in earnings (loss) of unconsolidated entities | 28,322 | 82 | (28,048 | ) | 192 | 61,197 | 77 | (63,171 | ) | — | (2,051 | ) | ||||||||||||||||
Exclude operating expenses of unconsolidated entities | 90,848 | — | (90,848 | ) | — | 98,080 | — | (98,080 | ) | — | — | |||||||||||||||||
Exclude write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Exclude gain on disposition of unconsolidated entities | (19,284 | ) | — | 19,284 | — | (40,886 | ) | — | 40,886 | — | — | |||||||||||||||||
Exclude depreciation and amortization of unconsolidated entities | 43,784 | — | (43,784 | ) | — | 44,572 | — | (44,572 | ) | — | — | |||||||||||||||||
Exclude interest expense of unconsolidated entities | 51,036 | — | (51,036 | ) | — | 55,905 | — | (55,905 | ) | — | — | |||||||||||||||||
Exclude loss on extinguishment of debt of unconsolidated entities | 608 | — | (608 | ) | — | 296 | — | (296 | ) | — | — | |||||||||||||||||
Adjusted revenues | 720,081 | 57,730 | — | 662,351 | 717,828 | 44,216 | — | 7,108 | 680,720 | |||||||||||||||||||
Operating expenses | 327,483 | 30,739 | 90,848 | 387,592 | 316,910 | 24,823 | 98,080 | 3,014 | 393,181 | |||||||||||||||||||
Operating expenses of unconsolidated entities | 90,848 | — | (90,848 | ) | — | 98,080 | — | (98,080 | ) | — | — | |||||||||||||||||
Write-offs of abandoned development projects and demolition costs | 5,778 | — | 10,191 | 15,969 | 933 | — | — | — | 933 | |||||||||||||||||||
Write-offs of abandoned development projects of unconsolidated entities | 10,191 | — | (10,191 | ) | — | — | — | — | — | — | ||||||||||||||||||
Non-Real Estate depreciation and amortization | 2,372 | — | — | 2,372 | 2,267 | — | — | — | 2,267 | |||||||||||||||||||
Exclude straight-line rent adjustment | (887 | ) | — | — | (887 | ) | (934 | ) | — | — | — | (934 | ) | |||||||||||||||
Adjusted operating expenses | 435,785 | 30,739 | — | 405,046 | 417,256 | 24,823 | — | 3,014 | 395,447 | |||||||||||||||||||
Net operating income | $ | 284,296 | $ | 26,991 | $ | — | $ | 257,305 | $ | 300,572 | $ | 19,393 | $ | — | $ | 4,094 | $ | 285,273 | ||||||||||
Interest expense | (100,328 | ) | (15,176 | ) | (51,036 | ) | (136,188 | ) | (119,605 | ) | (12,376 | ) | (55,905 | ) | (5,538 | ) | (168,672 | ) | ||||||||||
Interest expense of unconsolidated entities | (51,036 | ) | — | 51,036 | — | (55,905 | ) | — | 55,905 | — | — | |||||||||||||||||
Loss on extinguishment of debt | (38,344 | ) | — | (608 | ) | (38,952 | ) | (878 | ) | — | (296 | ) | (448 | ) | (1,622 | ) | ||||||||||||
Loss on extinguishment of debt of unconsolidated entities | (608 | ) | — | 608 | — | (296 | ) | — | 296 | — | — | |||||||||||||||||
Equity in (earnings) loss of unconsolidated entities | (28,322 | ) | (82 | ) | 28,048 | (192 | ) | (61,197 | ) | (77 | ) | 63,171 | — | 2,051 | ||||||||||||||
Net loss on disposition of partial interest in development project | — | — | — | — | (19,590 | ) | (3,379 | ) | — | — | (16,211 | ) | ||||||||||||||||
Net gain (loss) on disposition of full or partial interests in rental properties | — | — | 19,284 | 19,284 | (467 | ) | — | 40,886 | 28,042 | 68,461 | ||||||||||||||||||
Gain on disposition of unconsolidated entities | 19,284 | — | (19,284 | ) | — | 40,886 | — | (40,886 | ) | — | — | |||||||||||||||||
Net gain on change in control of interests | 487,684 | — | — | 487,684 | 2,759 | — | — | — | 2,759 | |||||||||||||||||||
Impairment of consolidated and unconsolidated real estate | — | — | — | — | (129,829 | ) | — | — | — | (129,829 | ) | |||||||||||||||||
Depreciation and amortization—Real Estate Groups (a) | (124,444 | ) | (15,146 | ) | (42,196 | ) | (151,494 | ) | (112,060 | ) | (9,362 | ) | (42,983 | ) | (986 | ) | (146,667 | ) | ||||||||||
Amortization of mortgage procurement costs | (3,963 | ) | (144 | ) | (1,588 | ) | (5,407 | ) | (3,893 | ) | (250 | ) | (1,589 | ) | (41 | ) | (5,273 | ) | ||||||||||
Depreciation and amortization of unconsolidated entities | (43,784 | ) | — | 43,784 | — | (44,572 | ) | — | 44,572 | — | — | |||||||||||||||||
Straight-line rent adjustment | 360 | — | — | 360 | 3,454 | — | — | (79 | ) | 3,375 | ||||||||||||||||||
Earnings (loss) before income taxes | $ | 400,795 | $ | (3,557 | ) | $ | 28,048 | $ | 432,400 | $ | (200,621 | ) | $ | (6,051 | ) | $ | 63,171 | $ | 25,044 | $ | (106,355 | ) | ||||||
(a) Depreciation and amortization—Real Estate Groups | $ | 124,444 | $ | 15,146 | $ | 42,196 | $ | 151,494 | $ | 112,060 | $ | 9,362 | $ | 42,983 | $ | 986 | $ | 146,667 | ||||||||||
Depreciation and amortization—Non-Real Estate | 2,372 | — | — | 2,372 | 2,267 | — | — | — | 2,267 | |||||||||||||||||||
Total depreciation and amortization | $ | 126,816 | $ | 15,146 | $ | 42,196 | $ | 153,866 | $ | 114,327 | $ | 9,362 | $ | 42,983 | $ | 986 | $ | 148,934 |
Net Operating Income (in thousands) | ||||||||||||||||||||||||||
Three Months Ended June 30, 2015 | Three Months Ended June 30, 2014 | % Change | ||||||||||||||||||||||||
Full Consolidation (1) | Less Noncontrolling Interest | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Less Noncontrolling Interest | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||
Retail | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | $ | 76,233 | $ | — | $ | 76,233 | $ | 72,808 | $ | — | $ | — | $ | 72,808 | 4.7 | % | 4.7 | % | ||||||||
Adjusted operating expenses | 34,801 | — | 34,801 | 33,115 | — | — | 33,115 | 5.1 | % | 5.1 | % | |||||||||||||||
Comparable NOI | 41,432 | — | 41,432 | 39,693 | — | — | 39,693 | 4.4 | % | 4.4 | % | |||||||||||||||
Non-Comparable NOI | 3,492 | — | 3,492 | 3,846 | — | 1,808 | 5,654 | |||||||||||||||||||
Total | 44,924 | — | 44,924 | 43,539 | — | 1,808 | 45,347 | |||||||||||||||||||
Office Buildings | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 106,661 | 4,900 | 101,761 | 101,388 | 4,325 | — | 97,063 | 5.2 | % | 4.8 | % | |||||||||||||||
Adjusted operating expenses | 45,554 | 2,426 | 43,128 | 41,884 | 2,081 | — | 39,803 | 8.8 | % | 8.4 | % | |||||||||||||||
Comparable NOI | 61,107 | 2,474 | 58,633 | 59,504 | 2,244 | — | 57,260 | 2.7 | % | 2.4 | % | |||||||||||||||
Non-Comparable NOI | 920 | 84 | 836 | (176 | ) | (40 | ) | — | (136 | ) | ||||||||||||||||
Total | 62,027 | 2,558 | 59,469 | 59,328 | 2,204 | — | 57,124 | |||||||||||||||||||
Apartments | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 72,052 | 4,347 | 67,705 | 69,072 | 4,019 | — | 65,053 | 4.3 | % | 4.1 | % | |||||||||||||||
Adjusted operating expenses | 30,240 | 1,653 | 28,587 | 29,456 | 1,573 | — | 27,883 | 2.7 | % | 2.5 | % | |||||||||||||||
Comparable NOI | 41,812 | 2,694 | 39,118 | 39,616 | 2,446 | — | 37,170 | 5.5 | % | 5.2 | % | |||||||||||||||
Non-Comparable NOI | 5,144 | 2,814 | 2,330 | 2,027 | (1,688 | ) | — | 3,715 | ||||||||||||||||||
Total | 46,956 | 5,508 | 41,448 | 41,643 | 758 | — | 40,885 | |||||||||||||||||||
Arena | 9,153 | 4,300 | 4,853 | 9,357 | 4,481 | — | 4,876 | |||||||||||||||||||
Subsidized Senior Housing | 4,894 | — | 4,894 | 4,392 | — | — | 4,392 | |||||||||||||||||||
Military Housing | 9,587 | 737 | 8,850 | 5,701 | (6 | ) | — | 5,707 | ||||||||||||||||||
Land sales | — | — | — | 488 | 13 | — | 475 | |||||||||||||||||||
Write-offs of abandoned development projects and demolition costs | (15,969 | ) | — | (15,969 | ) | (933 | ) | — | — | (933 | ) | |||||||||||||||
Other (2) | (10,991 | ) | (370 | ) | (10,621 | ) | (10,906 | ) | 363 | — | (11,269 | ) | ||||||||||||||
Total Rental Properties | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 254,946 | 9,247 | 245,699 | 243,268 | 8,344 | — | 234,924 | 4.8 | % | 4.6 | % | |||||||||||||||
Adjusted operating expenses | 110,595 | 4,079 | 106,516 | 104,455 | 3,654 | — | 100,801 | 5.9 | % | 5.7 | % | |||||||||||||||
Comparable NOI | 144,351 | 5,168 | 139,183 | 138,813 | 4,690 | — | 134,123 | 4.0 | % | 3.8 | % | |||||||||||||||
Non-Comparable NOI | 6,230 | 7,565 | (1,335 | ) | 13,796 | 3,123 | 1,808 | 12,481 | ||||||||||||||||||
Total | 150,581 | 12,733 | 137,848 | 152,609 | 7,813 | 1,808 | 146,604 | |||||||||||||||||||
Land Development Group | 14,310 | 1,480 | 12,830 | 13,635 | 1,395 | — | 12,240 | |||||||||||||||||||
Corporate Activities | (13,630 | ) | — | (13,630 | ) | (10,928 | ) | — | — | (10,928 | ) | |||||||||||||||
Corporate Activities - REIT conversion and reorganization costs | (9,771 | ) | — | (9,771 | ) | — | — | — | — | |||||||||||||||||
Grand Total | $ | 141,490 | $ | 14,213 | $ | 127,277 | $ | 155,316 | $ | 9,208 | $ | 1,808 | $ | 147,916 |
(1) | Includes the Company's pro-rata share of NOI from unconsolidated subsidiaries accounted for under the equity method of accounting. |
(2) | Includes non-capitalizable development costs and unallocated management and service company overhead, net of tax credit income. |
Net Operating Income (in thousands) | ||||||||||||||||||||||||||
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 | % Change | ||||||||||||||||||||||||
Full Consolidation (1) | Less Noncontrolling Interest | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Less Noncontrolling Interest | Plus Discontinued Operations | Pro-Rata Consolidation (Non-GAAP) | Full Consolidation (1) | Pro-Rata Consolidation (Non-GAAP) | ||||||||||||||||||
Retail | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | $ | 151,450 | $ | — | $ | 151,450 | $ | 146,085 | $ | — | $ | — | $ | 146,085 | 3.7 | % | 3.7 | % | ||||||||
Adjusted operating expenses | 69,481 | — | 69,481 | 68,281 | — | — | 68,281 | 1.8 | % | 1.8 | % | |||||||||||||||
Comparable NOI | 81,969 | — | 81,969 | 77,804 | — | — | 77,804 | 5.4 | % | 5.4 | % | |||||||||||||||
Non-Comparable NOI | 7,306 | — | 7,306 | 6,886 | — | 3,678 | 10,564 | |||||||||||||||||||
Total | 89,275 | — | 89,275 | 84,690 | — | 3,678 | 88,368 | |||||||||||||||||||
Office Buildings | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 210,118 | 9,552 | 200,566 | 201,582 | 9,013 | — | 192,569 | 4.2 | % | 4.2 | % | |||||||||||||||
Adjusted operating expenses | 90,581 | 4,730 | 85,851 | 86,572 | 4,410 | — | 82,162 | 4.6 | % | 4.5 | % | |||||||||||||||
Comparable NOI | 119,537 | 4,822 | 114,715 | 115,010 | 4,603 | — | 110,407 | 3.9 | % | 3.9 | % | |||||||||||||||
Non-Comparable NOI | 2,974 | 258 | 2,716 | (565 | ) | 130 | (43 | ) | (738 | ) | ||||||||||||||||
Total | 122,511 | 5,080 | 117,431 | 114,445 | 4,733 | (43 | ) | 109,669 | ||||||||||||||||||
Apartments | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 142,874 | 8,600 | 134,274 | 137,254 | 7,939 | — | 129,315 | 4.1 | % | 3.8 | % | |||||||||||||||
Adjusted operating expenses | 61,072 | 3,195 | 57,877 | 60,162 | 3,144 | — | 57,018 | 1.5 | % | 1.5 | % | |||||||||||||||
Comparable NOI | 81,802 | 5,405 | 76,397 | 77,092 | 4,795 | — | 72,297 | 6.1 | % | 5.7 | % | |||||||||||||||
Non-Comparable NOI | 10,660 | 6,420 | 4,240 | 3,874 | (3,201 | ) | — | 7,075 | ||||||||||||||||||
Total | 92,462 | 11,825 | 80,637 | 80,966 | 1,594 | — | 79,372 | |||||||||||||||||||
Arena | 17,987 | 8,334 | 9,653 | 21,221 | 9,928 | — | 11,293 | |||||||||||||||||||
Subsidized Senior Housing | 8,713 | — | 8,713 | 7,956 | — | — | 7,956 | |||||||||||||||||||
Military Housing | 14,948 | 732 | 14,216 | 10,680 | 47 | — | 10,633 | |||||||||||||||||||
Land sales | — | — | — | 488 | 13 | 459 | 934 | |||||||||||||||||||
Write-offs of abandoned development projects and demolition costs | (15,969 | ) | — | (15,969 | ) | (933 | ) | — | — | (933 | ) | |||||||||||||||
Other (2) | (26,522 | ) | (1,378 | ) | (25,144 | ) | (21,107 | ) | 411 | — | (21,518 | ) | ||||||||||||||
Total Rental Properties | ||||||||||||||||||||||||||
Comparable | ||||||||||||||||||||||||||
Adjusted revenues | 504,442 | 18,152 | 486,290 | 484,921 | 16,952 | — | 467,969 | 4.0 | % | 3.9 | % | |||||||||||||||
Adjusted operating expenses | 221,134 | 7,925 | 213,209 | 215,015 | 7,554 | — | 207,461 | 2.8 | % | 2.8 | % | |||||||||||||||
Comparable NOI | 283,308 | 10,227 | 273,081 | 269,906 | 9,398 | — | 260,508 | 5.0 | % | 4.8 | % | |||||||||||||||
Non-Comparable NOI | 20,097 | 14,366 | 5,731 | 28,500 | 7,328 | 4,094 | 25,266 | |||||||||||||||||||
Total | 303,405 | 24,593 | 278,812 | 298,406 | 16,726 | 4,094 | 285,774 | |||||||||||||||||||
Land Development Group | 25,482 | 2,398 | 23,084 | 26,515 | 2,667 | — | 23,848 | |||||||||||||||||||
Corporate Activities | (28,608 | ) | — | (28,608 | ) | (24,349 | ) | — | — | (24,349 | ) | |||||||||||||||
Corporate Activities - REIT conversion and reorganization costs | (15,983 | ) | — | (15,983 | ) | — | — | — | — | |||||||||||||||||
Grand Total | $ | 284,296 | $ | 26,991 | $ | 257,305 | $ | 300,572 | $ | 19,393 | $ | 4,094 | $ | 285,273 |
(1) | Includes the Company's pro-rata share of NOI from unconsolidated subsidiaries accounted for under the equity method of accounting. |
(2) | Includes non-capitalizable development costs and unallocated management and service company overhead, net of tax credit income and a 2014 legal settlement at Heritage, an apartment community in San Diego, California. |
P\B73Y%\S[
M3N,IQY?E^1LCC O=W
M[ '@#2_^A1&H>$MO]S^RM1NM-V_\!^R8_"OHJ@ HHHH **** "BBB@ HHHH
M**** "BBB@ HHHH **** "BBB@ K\JOVK/%!^(G_ 48^,FI_>A\,QZ+X+@?
M.0Z6UE_:+X]A-J\J'_:1AVK]5:_&/X7^*/\ A8[>+/&7F--_PG7B[7/$$4AZ
MM;3ZC.;0?\!M!;I_P#MTKZ3A6CSXWG_E3?Z?J?$6>S_GDE]VOZ(ZBB
MBBOT@_$@HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH
M **** "N1^-7Q2_X5/X,^V6]F^K:UJ5PFFZ+IB-M?4[Z3/E1 _PJ-K.[\A(X
MY'/"FNIOK^'2[&:ZNIHK>VMT:6665PD<2*,LS,> 22> *\N^">FS?&GQL?
MBEJD+)IWDO9^#+25"K6^GOM+W[*W*S7>U2N0"D"Q+\K/*#\IQAQ+3R; .MO4
MEI!=WW]%N_NZGN9#E3QM?W_@CJ_T7S_*[.L^!WPI;X5>$)([Z\_M;Q)K%PVI
M:[JA7:=0O' #,!_#$BJD4:?P111KSC)[*BBOY0Q%>I6J2K57>4FVWW;/U1))
M604445B 45Q.M?'K1XO&4GA?P_::QXZ\8PE1)H'AJU^WWEMD@ W# B&T7G.^
MYDB4X.#7=>"/V*/BU\;$6X\=^([7X4Z#,.=$\+R)J&NS*1@K-J,B&"W]UMX7
M8=5N 1FO8P&1XO%ZPC:/=Z+_ #?R.JC@JM75+3NSD?B)\:_#/PLN[*SUC5%3
M5-4;9I^E6L,E[J>I-TVV]I"KSS'U$:-CDG %;'@KX$?&S]H$1R0:99?!GPS,
M ?MVOQIJ7B*9" IZ3\=/A7>6 6=Q!=VET@EAFAD$D;/K)(QKTJBOHL/A:-!
2)[A]RAI8HX=^W+!
MCM*YW[.LLVE^.O'FBS#QK;_V?=V\T-OXBO\ [>SQR1LOVF";SI<12O'(1$"H
MC*'"(25'K%<&*Q5:[I2E=671==>A[66Y?A&HXBG3Y9)OK)ZJ\>K[+JOQ"BBB
MO//<"J,O@AOB[\1_AWX%2'[1_P )MXSTC39XO^>EFETEW?#\+&VNC^'/&:O5
MZY_P3'^'Y^)O_!1[1KUX?.L?ACX5OM=ED_Y][^^=;"S_ .^[<:L,_P"P??'L
M+H=HNB2Q)