XML 44 R43.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Information (Tables)
6 Months Ended
Jun. 30, 2015
Segment Reporting [Abstract]  
Financial Data of Reportable Operating Segments
The following tables summarize financial data for the Company’s reportable operating segments. All amounts are presented in thousands.
 
June 30, 2015
December 31, 2014
 
 
 
 
 
 
 
Identifiable Assets
 
 
 
 
 
 
Commercial Group
$
5,513,274

$
4,210,714

 
 
 
 
 
 
Residential Group
3,463,997

3,172,188

 
 
 
 
 
 
Arena
960,302

955,570

 
 
 
 
 
 
Land Development Group
261,910

250,833

 
 
 
 
 
 
Corporate Activities
128,820

225,635

 
 
 
 
 
 
 
$
10,328,303

$
8,814,940



 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
Six Months Ended June 30,
Three Months Ended June 30,
Six Months Ended June 30,
 
2015
2014
2015
2014
2015
2014
2015
2014
 
Revenues
Operating Expenses
Commercial Group
$
134,607

$
123,791

$
263,152

$
253,876

$
74,119

$
73,157

$
147,209

$
154,705

Residential Group
80,860

61,553

150,520

127,222

46,163

37,673

89,402

83,342

Arena
27,040

24,572

55,860

59,929

17,862

14,818

37,820

38,294

Land Development Group
17,252

19,721

27,309

38,147

6,724

10,100

11,365

18,949

Corporate Activities




21,972

10,059

41,687

21,620

 
$
259,759

$
229,637

$
496,841

$
479,174

$
166,840

$
145,807

$
327,483

$
316,910

 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization
Interest and Other Income
Commercial Group
$
33,722

$
32,193

$
66,573

$
62,452

$
1,273

$
2,222

$
3,906

$
4,006

Residential Group
21,317

17,656

40,693

33,052

3,764

6,599

6,760

13,044

Arena
8,802

8,674

17,592

17,206





Land Development Group
423

95

512

181

4,141

3,462

8,181

6,707

Corporate Activities
738

700

1,446

1,436

100

92

135

121

 
$
65,002

$
59,318

$
126,816

$
114,327

$
9,278

$
12,375

$
18,982

$
23,878

 
 
 
 
 
 
 
 
 
 
Interest Expense
Capital Expenditures
Commercial Group
$
29,849

$
32,279

$
60,171

$
66,845

$
42,331

$
49,381

$
71,213

$
80,378

Residential Group
2,145

5,817

6,610

15,002

72,743

71,058

116,183

124,861

Arena
10,127

9,649

20,235

19,206

1,870

615

4,522

6,552

Land Development Group
(405
)
(147
)
(870
)
(285
)


15

16

Corporate Activities
6,036

9,555

14,182

18,837

19

15

19

15

 
$
47,752

$
57,153

$
100,328

$
119,605

$
116,963

$
121,069

$
191,952

$
211,822

Reconciliation of Net Earnings (Loss) to FFO by Segment
The reconciliations of net earnings (loss) to FFO by segment are shown in the following tables. All amounts are presented in thousands.
Three Months Ended June 30, 2015
Commercial
Group
Residential
Group
Arena
Land
Development
Group
Corporate
Activities
Total
Net earnings (loss) attributable to Forest City Enterprises, Inc.
$
459,947

$
47,793

$
(4,982
)
$
12,665

$
(211,667
)
$
303,756

Depreciation and amortization – Real Estate Groups
46,172

25,108

5,062

372


76,714

Gain on disposition of unconsolidated entities

(19,284
)



(19,284
)
Income tax expense on non-FFO:
 
 
 
 
 
 
Gain on disposition of rental properties




7,461

7,461

FFO attributable to Forest City Enterprises, Inc.
$
506,119

$
53,617

$
80

$
13,037

$
(204,206
)
$
368,647

 
 
 
 
 
 
 
Three Months Ended June 30, 2014
Commercial
Group
Residential
Group
Arena
Land
Development
Group
Corporate
Activities
Total
Net earnings (loss) attributable to Forest City Enterprises, Inc.
$
(135,934
)
$
10,934

$
(4,511
)
$
11,493

$
25,026

$
(92,992
)
Depreciation and amortization – Real Estate Groups
45,764

24,855

5,000

42


75,661

Gain on disposition of unconsolidated entities
(16,090
)




(16,090
)
Impairment of consolidated depreciable real estate
129,059





129,059

Discontinued operations:
 
 
 
 
 
 
Gain on disposition of rental properties
(1,276
)




(1,276
)
Income tax expense (benefit) on non-FFO:
 
 
 
 
 
 
Gain on disposition of rental properties




8,820

8,820

Impairment of depreciable real estate




(50,053
)
(50,053
)
FFO attributable to Forest City Enterprises, Inc.
$
21,523

$
35,789

$
489

$
11,535

$
(16,207
)
$
53,129

 
 
 
 
 
 
 
Six Months Ended June 30, 2015
Commercial
Group
Residential
Group
Arena
Land
Development
Group
Corporate
Activities
Total
Net earnings (loss) attributable to Forest City Enterprises, Inc.
$
459,880

$
53,430

$
(10,030
)
$
23,227

$
(276,960
)
$
249,547

Depreciation and amortization – Real Estate Groups
91,856

49,108

10,117

413


151,494

Gain on disposition of unconsolidated entities

(19,284
)



(19,284
)
Income tax expense on non-FFO:
 
 
 
 
 
 
Gain on disposition of rental properties




7,461

7,461

FFO attributable to Forest City Enterprises, Inc.
$
551,736

$
83,254

$
87

$
23,640

$
(269,499
)
$
389,218

 
 
 
 
 
 
 
Six Months Ended June 30, 2014
Commercial
Group
Residential
Group
Arena
Land
Development
Group
Corporate
Activities
Total
Net earnings (loss) attributable to Forest City Enterprises, Inc.
$
(123,604
)
$
43,101

$
(7,803
)
$
23,086

$
(12,252
)
$
(77,472
)
Depreciation and amortization – Real Estate Groups
88,473

47,192

9,941

75


145,681

Net loss on disposition of partial interests in rental properties
467





467

Gain on disposition of unconsolidated entities
(16,090
)
(24,796
)



(40,886
)
Impairment of consolidated depreciable real estate
129,059





129,059

Discontinued operations:
 
 
 
 
 
 
Depreciation and amortization – Real Estate Groups
986





986

Gain on disposition of rental properties
(28,042
)




(28,042
)
Income tax expense (benefit) on non-FFO:
 
 
 
 
 
 
Gain on disposition of rental properties




28,718

28,718

Impairment of depreciable real estate




(50,053
)
(50,053
)
FFO attributable to Forest City Enterprises, Inc.
$
51,249

$
65,497

$
2,138

$
23,161

$
(33,587
)
$
108,458