XML 49 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Reporting
9 Months Ended
Sep. 30, 2012
Segment Reporting  
Segment Reporting

7.  Segment Reporting

 

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

 

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 segments’ 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 revenue less direct property operating expenses.  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, 2012 and 2011 is as follows (dollars in thousands):

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

9-30-12

 

9-30-11

 

9-30-12

 

9-30-11

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,747

 

$

44,677

 

$

301,178

 

$

118,405

 

Indirect operating expenses, net of corporate income

 

7,396

 

7,743

 

24,049

 

22,490

 

Investments and investment management expense

 

1,582

 

1,328

 

4,526

 

3,860

 

Expensed acquisition, development and other pursuit costs

 

608

 

633

 

1,749

 

2,636

 

Interest expense, net

 

33,985

 

42,659

 

100,804

 

130,174

 

Loss on extinguishment of debt, net

 

 

 

1,179

 

 

General and administrative expense

 

8,372

 

6,087

 

26,398

 

21,524

 

Equity in income of unconsolidated entities

 

(5,553

)

(2,615

)

(9,801

)

(3,513

)

Depreciation expense

 

65,998

 

60,893

 

193,434

 

180,953

 

Impairment loss

 

 

14,052

 

 

14,052

 

Gain on sale of real estate assets

 

 

(13,716

)

(95,329

)

(21,391

)

Income from discontinued operations

 

 

(327

)

(2,870

)

(631

)

Gain on acquisition of unconsolidated entity

 

(14,194

)

 

(14,194

)

 

Net operating income

 

$

184,941

 

$

161,414

 

$

531,123

 

$

468,559

 

 

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 as of the beginning of the given calendar year. Therefore, each year the composition of communities within each business segment is adjusted.  Accordingly, the amounts between years are not directly comparable. Segment information for the three and nine months ended September 30, 2012 and 2011 have been adjusted for the real estate assets that were sold from January 1, 2011 through September 30, 2012, or otherwise qualify as discontinued operations as of September 30, 2012, as described in Note 6, “Real Estate Disposition Activities.”

 

 

 

For the three months ended

 

For the nine months ended

 

 

 

Total

 

 

 

% NOI change

 

Total

 

 

 

% NOI change

 

Gross

 

 

 

revenue

 

NOI

 

from prior year

 

revenue

 

NOI

 

from prior year

 

real estate (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the period ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Established

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New England

 

$

42,755

 

$

27,374

 

2.7

%

$

125,568

 

$

81,268

 

5.6

%

$

1,287,578

 

Metro NY/NJ

 

59,346

 

41,051

 

5.6

%

174,734

 

121,280

 

7.2

%

1,966,938

 

Mid-Atlantic

 

26,300

 

18,618

 

3.7

%

77,825

 

56,156

 

4.2

%

591,802

 

Pacific Northwest

 

8,401

 

5,984

 

19.6

%

24,426

 

17,207

 

13.6

%

304,381

 

Northern California

 

32,949

 

24,316

 

15.9

%

95,979

 

70,344

 

14.7

%

1,180,656

 

Southern California

 

25,131

 

17,224

 

6.2

%

74,000

 

51,225

 

8.8

%

946,802

 

Total Established

 

194,882

 

134,567

 

7.1

%

572,532

 

397,480

 

8.1

%

6,278,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Stabilized

 

39,222

 

25,691

 

N/A

 

110,200

 

71,641

 

N/A

 

1,383,135

 

Development / Redevelopment

 

35,267

 

24,683

 

N/A

 

90,692

 

62,002

 

N/A

 

1,871,336

 

Land Held for Future Development

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

304,295

 

Non-allocated (2)

 

2,533

 

N/A

 

N/A

 

7,852

 

N/A

 

N/A

 

54,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

271,904

 

$

184,941

 

14.6

%

$

781,276

 

$

531,123

 

14.4

%

$

9,891,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the period ended September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Established

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New England

 

$

43,277

 

$

27,560

 

8.6

%

$

126,387

 

$

80,048

 

8.6

%

$

1,300,019

 

Metro NY/NJ

 

49,721

 

33,707

 

10.0

%

145,912

 

98,420

 

7.3

%

1,532,296

 

Mid-Atlantic

 

26,031

 

18,403

 

5.6

%

76,677

 

55,242

 

6.7

%

602,609

 

Pacific Northwest

 

9,560

 

6,120

 

7.1

%

28,035

 

18,609

 

4.7

%

362,806

 

Northern California

 

24,172

 

17,244

 

11.3

%

70,449

 

50,445

 

8.9

%

868,400

 

Southern California

 

19,035

 

12,699

 

13.1

%

55,997

 

37,047

 

7.8

%

695,828

 

Total Established

 

171,796

 

115,733

 

9.3

%

503,457

 

339,811

 

7.7

%

5,361,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Stabilized

 

35,742

 

23,310

 

N/A

 

101,773

 

65,605

 

N/A

 

1,566,557

 

Development / Redevelopment

 

33,748

 

22,371

 

N/A

 

93,708

 

63,143

 

N/A

 

1,627,772

 

Land Held for Future Development

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

263,155

 

Non-allocated (2)

 

2,433

 

N/A

 

N/A

 

7,085

 

N/A

 

N/A

 

76,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

243,719

 

$

161,414

 

15.1

%

$

706,023

 

$

468,559

 

14.0

%

$

8,895,763

 

 

(1)         Does not include gross real estate assets held for sale of $0 and $269,719 as of September 30, 2012 and 2011, respectively.

 

(2)         Revenue represents third party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.