XML 23 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting
9 Months Ended
Sep. 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 transaction, 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 nine months ended September 30, 2018 and 2017 is as follows (dollars in thousands):
 
For the three months ended
 
For the nine months ended
 
9/30/2018
 
9/30/2017
 
9/30/2018
 
9/30/2017
Net income
$
192,407

 
$
238,199

 
$
588,540

 
$
639,174

Indirect operating expenses, net of corporate income
18,855

 
15,752

 
55,850

 
48,472

Investments and investment management expense
1,726

 
1,501

 
4,898

 
4,277

Expensed transaction, development and other pursuit costs, net of recoveries
1,020

 
789

 
2,709

 
2,087

Interest expense, net
54,097

 
47,741

 
165,795

 
147,138

Loss on extinguishment of debt, net
1,678

 

 
2,717

 
24,162

General and administrative expense
13,905

 
11,655

 
42,013

 
38,808

Equity in income of unconsolidated real estate entities
(10,031
)
 
(52,568
)
 
(12,560
)
 
(70,386
)
Depreciation expense
156,538

 
144,990

 
472,282

 
427,050

Income tax expense
29

 
24

 
87

 
102

Casualty and impairment (gain) loss, net
(554
)
 

 
(612
)
 
11,688

Gain on sale of communities
(27,243
)
 
(27,738
)
 
(132,444
)
 
(159,754
)
(Gain) loss on other real estate transactions, net
(12
)
 
120

 
(335
)
 
(246
)
Net operating income from real estate assets sold or held for sale
(2,545
)
 
(10,340
)
 
(15,913
)
 
(35,162
)
        Net operating income
$
399,870

 
$
370,125

 
$
1,173,027

 
$
1,077,410



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 nine months ended
 
9/30/2018
 
9/30/2017
 
9/30/2018
 
9/30/2017
Rental income from real estate assets sold or held for sale
$
4,006

 
$
16,280

 
$
24,747

 
$
54,803

Operating expenses from real estate assets sold or held for sale
(1,461
)
 
(5,940
)
 
(8,834
)
 
(19,641
)
Net operating income from real estate assets sold or held for sale
$
2,545

 
$
10,340

 
$
15,913

 
$
35,162



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 nine months ended September 30, 2018 and 2017 has been adjusted to exclude the real estate assets that were sold from January 1, 2017 through September 30, 2018, or otherwise qualify as held for sale as of September 30, 2018, as described in Note 6, "Real Estate Disposition Activities."
 
For the three months ended
 
For the nine months ended
 
 
 
Total
revenue
 
NOI
 
Total
revenue
 
NOI
 
Gross real estate (1)
For the period ended September 30, 2018
 
 
 
 
 
 

Established
 

 
 

 
 
 
 
 
 

New England
$
60,690

 
$
40,005

 
$
178,841

 
$
117,008

 
$
2,006,671

Metro NY/NJ
106,341

 
74,562

 
315,683

 
219,396

 
3,729,612

Mid-Atlantic
59,752

 
41,432

 
177,342

 
123,056

 
2,223,386

Pacific Northwest
22,014

 
15,681

 
64,609

 
45,753

 
726,752

Northern California
92,292

 
70,465

 
274,206

 
209,866

 
2,983,019

Southern California
85,934

 
60,931

 
255,385

 
182,875

 
2,916,530

Total Established
427,023

 
303,076

 
1,266,066

 
897,954

 
14,585,970

 
 
 
 
 
 
 
 
 
 
Other Stabilized
66,542

 
45,196

 
195,034

 
132,498

 
2,740,944

Development / Redevelopment
77,499

 
51,598

 
217,416

 
142,575

 
4,895,487

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
116,582

Non-allocated (2)
912

 
N/A

 
2,752

 
N/A

 
96,876

 
 
 
 
 
 
 
 
 
 
Total
$
571,976

 
$
399,870

 
$
1,681,268

 
$
1,173,027

 
$
22,435,859

 
 
 
 
 
 
 
 
 
 
For the period ended September 30, 2017
 
 
 
 
 
 

Established
 

 
 

 
 
 
 
 
 

New England
$
58,872

 
$
38,635

 
$
174,018

 
$
113,423

 
$
1,988,987

Metro NY/NJ
105,225

 
71,864

 
311,301

 
215,187

 
3,617,773

Mid-Atlantic
58,561

 
40,020

 
174,653

 
120,186

 
2,213,522

Pacific Northwest
21,531

 
15,692

 
62,833

 
45,632

 
723,674

Northern California
89,798

 
68,731

 
267,316

 
205,168

 
2,966,133

Southern California
83,343

 
59,013

 
246,087

 
177,326

 
2,901,525

Total Established
417,330

 
293,955

 
1,236,208

 
876,922

 
14,411,614

 
 
 
 
 
 
 
 
 
 
Other Stabilized
52,885

 
34,746

 
137,739

 
88,946

 
2,477,846

Development / Redevelopment (3)
63,012

 
41,424

 
171,297

 
111,542

 
3,847,578

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
85,863

Non-allocated (2)
993

 
N/A

 
3,290

 
N/A

 
93,778

Real estate disposed or held for sale (4)
 
 
 
 
 
 
 
 
629,970

 
 
 
 
 
 
 
 
 
 
Total
$
534,220

 
$
370,125

 
$
1,548,534

 
$
1,077,410

 
$
21,546,649

__________________________________

(1)
Does not include gross real estate assets held for sale of $109,900 and $53,723 as of September 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)
Total revenue and NOI for the three and nine months ended September 30, 2017 includes $3,495 in business interruption insurance proceeds related to the Maplewood casualty loss.
(4)
Represents real estate sold or held for sale during the period of September 30, 2017 to September 30, 2018, which is not allocated to a reportable segment.