XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting

The Company's reportable operating segments include Established Communities, Other Stabilized Communities, and Development/Redevelopment Communities.  Annually as of January 1, the Company determines which of its communities fall into each of these categories and generally maintains that classification throughout the year for the purpose of reporting segment operations, unless disposition or redevelopment plans regarding a community change.

In addition, the Company owns land for future development and has other corporate assets that are not allocated to an operating segment.

The Company's segment disclosures present the measure(s) used by the chief operating decision maker for purposes of assessing each segment's performance. The Company's chief operating decision maker is comprised of several members of its executive management team who use net operating income ("NOI") as the primary financial measure for Established Communities and Other Stabilized Communities. NOI is defined by the Company as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, investments and investment management expenses, expensed acquisition, development and other pursuit costs, net of recoveries, interest expense, net, loss on extinguishment of debt, net, general and administrative expense, equity in income of unconsolidated real estate entities, depreciation expense, corporate income tax expense, casualty and impairment (gain) loss, net, gain on sale of communities, gain on other real estate transactions, net and net operating income from real estate assets sold or held for sale. Although the Company considers NOI a useful measure of a community's or communities' operating performance, NOI should not be considered an alternative to net income or net cash flow from operating activities, as determined in accordance with GAAP. NOI excludes a number of income and expense categories as detailed in the reconciliation of NOI to net income.

A reconciliation of NOI to net income for the three and six months ended June 30, 2018 and 2017 is as follows (dollars in thousands):
 
For the three months ended
 
For the six months ended
 
6/30/2018
 
6/30/2017
 
6/30/2018
 
6/30/2017
Net income
$
254,543

 
$
165,194

 
$
396,133

 
$
400,975

Indirect operating expenses, net of corporate income
18,913

 
16,423

 
36,996

 
32,720

Investments and investment management expense
1,529

 
1,455

 
3,172

 
2,776

Expensed acquisition, development and other pursuit costs, net of recoveries
889

 
570

 
1,689

 
1,298

Interest expense, net
56,585

 
50,102

 
111,698

 
99,397

Loss on extinguishment of debt, net
642

 
24,162

 
1,039

 
24,162

General and administrative expense
14,444

 
13,947

 
28,108

 
27,153

Equity in income of unconsolidated real estate entities
(789
)
 
(1,146
)
 
(2,529
)
 
(17,819
)
Depreciation expense
156,685

 
141,439

 
315,743

 
282,060

Income tax expense
58

 
58

 
58

 
78

Casualty and impairment (gain) loss, net

 

 
(58
)
 
11,688

Gain on sale of communities
(105,201
)
 
(44,067
)
 
(105,201
)
 
(132,016
)
Gain on other real estate transactions, net
(370
)
 

 
(323
)
 
(366
)
Net operating income from real estate assets sold or held for sale
(4,442
)
 
(9,727
)
 
(9,900
)
 
(21,493
)
        Net operating income
$
393,486

 
$
358,410

 
$
776,625

 
$
710,613



The following is a summary of NOI from real estate assets sold or held for sale for the periods presented (dollars in thousands):
 
For the three months ended
 
For the six months ended
 
6/30/2018
 
6/30/2017
 
6/30/2018
 
6/30/2017
Rental income from real estate assets sold or held for sale
$
6,778

 
$
15,138

 
$
15,241

 
$
33,198

Operating expenses from real estate assets sold or held for sale
(2,336
)
 
(5,411
)
 
(5,341
)
 
(11,705
)
Net operating income from real estate assets sold or held for sale
$
4,442

 
$
9,727

 
$
9,900

 
$
21,493



The primary performance measure for communities under development or redevelopment depends on the stage of completion.  While under development, management monitors actual construction costs against budgeted costs as well as lease-up pace and rent levels compared to budget.

The following table provides details of the Company's segment information as of the dates specified (dollars in thousands). The segments are classified based on the individual community's status at January 1, 2018. Segment information for the three and six months ended June 30, 2018 and 2017 has been adjusted to exclude the real estate assets that were sold from January 1, 2017 through June 30, 2018, or otherwise qualify as held for sale as of June 30, 2018, as described in Note 6, "Real Estate Disposition Activities."
 
For the three months ended
 
For the six months ended
 
 
 
Total
revenue
 
NOI
 
Total
revenue
 
NOI
 
Gross real estate (1)
For the period ended June 30, 2018
 
 
 
 
 
 

Established
 

 
 

 
 
 
 
 
 

New England
$
58,571

 
$
38,354

 
$
116,480

 
$
75,997

 
$
1,977,465

Metro NY/NJ
105,246

 
72,913

 
209,342

 
144,835

 
3,726,001

Mid-Atlantic
60,192

 
41,759

 
119,351

 
82,826

 
2,236,706

Pacific Northwest
21,352

 
15,234

 
42,594

 
30,072

 
726,279

Northern California
91,487

 
70,342

 
181,913

 
139,400

 
2,978,830

Southern California
83,709

 
60,473

 
166,650

 
119,867

 
2,845,699

Total Established
420,557

 
299,075

 
836,330

 
592,997

 
14,490,980

 
 
 
 
 
 
 
 
 
 
Other Stabilized
68,968

 
47,264

 
136,703

 
92,650

 
2,833,892

Development / Redevelopment
71,982

 
47,147

 
139,917

 
90,978

 
4,625,227

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
130,802

Non-allocated (2)
954

 
N/A

 
1,841

 
N/A

 
98,530

 
 
 
 
 
 
 
 
 
 
Total
$
562,461

 
$
393,486

 
$
1,114,791

 
$
776,625

 
$
22,179,431

 
 
 
 
 
 
 
 
 
 
For the period ended June 30, 2017
 
 
 
 
 
 

Established
 

 
 

 
 
 
 
 
 

New England
$
57,137

 
$
36,762

 
$
113,483

 
$
73,733

 
$
1,962,635

Metro NY/NJ
103,694

 
72,027

 
206,077

 
143,323

 
3,612,725

Mid-Atlantic
59,104

 
40,331

 
117,819

 
81,314

 
2,225,022

Pacific Northwest
20,825

 
15,010

 
41,302

 
29,940

 
722,654

Northern California
89,133

 
68,608

 
177,517

 
136,437

 
2,961,569

Southern California
80,195

 
57,999

 
159,899

 
116,309

 
2,832,453

Total Established
410,088

 
290,737

 
816,097

 
581,056

 
14,317,058

 
 
 
 
 
 
 
 
 
 
Other Stabilized
49,298

 
32,019

 
92,959

 
59,438

 
2,400,217

Development / Redevelopment
54,890

 
35,654

 
108,285

 
70,119

 
3,634,897

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
86,016

Non-allocated (2)
1,098

 
N/A

 
2,298

 
N/A

 
94,277

Real estate disposed or held for sale (3)
 
 
 
 
 
 
 
 
556,331

 
 
 
 
 
 
 
 
 
 
Total
$
515,374

 
$
358,410

 
$
1,019,639

 
$
710,613

 
$
21,088,796

__________________________________

(1)
Does not include gross real estate assets held for sale of $167,247 and $15,271 as of June 30, 2018 and 2017, respectively.
(2)
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.
(3)
Represents real estate sold or held for sale during the period of June 30, 2017 to June 30, 2018, which is not allocated to a reportable segment.