XML 36 R25.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
Schedule of reconciliation of NOI to net income
A reconciliation of NOI to net income for the three and six months ended June 30, 2019 and 2018 is as follows (dollars in thousands):
 
For the three months ended
 
For the six months ended
 
6/30/2019
 
6/30/2018
 
6/30/2019
 
6/30/2018
Net income
$
168,305

 
$
254,543

 
$
338,723

 
$
396,133

Indirect operating expenses, net of corporate income
23,018

 
19,677

 
42,740

 
38,636

Expensed transaction, development and other pursuit costs, net of recoveries
2,711

 
1,047

 
3,806

 
1,847

Interest expense, net
50,010

 
56,585

 
97,902

 
111,698

Loss on extinguishment of debt, net
229

 
642

 
509

 
1,039

General and administrative expense
18,965

 
15,209

 
32,671

 
29,640

Equity in (income) loss of unconsolidated real estate entities
(197
)
 
(789
)
 
863

 
(2,529
)
Depreciation expense
162,693

 
156,685

 
324,749

 
315,743

Income tax expense (refund)

 
58

 
(6
)
 
58

Casualty and impairment gain, net

 

 

 
(58
)
Gain on sale of communities
(20,530
)
 
(105,201
)
 
(35,365
)
 
(105,201
)
Gain on other real estate transactions, net
(34
)
 
(370
)
 
(300
)
 
(323
)
Net operating income from real estate assets sold or held for sale
(1,495
)
 
(19,680
)
 
(4,077
)
 
(40,377
)
        Net operating income
$
403,675

 
$
378,406

 
$
802,215

 
$
746,306


Schedule of net operating income from real estate assets sold or held for sale, not classified as discontinued operations
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
 
6/30/2019
 
6/30/2018
 
6/30/2019
 
6/30/2018
Rental income from real estate assets sold or held for sale
$
2,591

 
$
30,024

 
$
7,193

 
$
61,857

Operating expenses from real estate assets sold or held for sale
(1,096
)
 
(10,344
)
 
(3,116
)
 
(21,480
)
Net operating income from real estate assets sold or held for sale
$
1,495

 
$
19,680

 
$
4,077

 
$
40,377


Schedule of details of segment information
 
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, 2019
 
 
 
 
 
 

Established
 

 
 

 
 
 
 
 
 

New England
$
63,819

 
$
41,907

 
$
127,092

 
$
83,715

 
$
2,118,237

Metro NY/NJ
103,073

 
73,212

 
204,276

 
145,055

 
3,531,694

Mid-Atlantic
73,094

 
51,073

 
145,103

 
102,125

 
2,674,020

Pacific Northwest
28,224

 
20,605

 
56,026

 
40,815

 
987,121

Northern California
88,301

 
67,384

 
175,661

 
135,622

 
2,776,718

Southern California
101,288

 
72,593

 
201,829

 
145,288

 
3,589,188

Total Established
457,799

 
326,774

 
909,987

 
652,620

 
15,676,978

 
 
 
 
 
 
 
 
 
 
Other Stabilized
75,696

 
50,813

 
148,371

 
100,024

 
3,327,804

Development / Redevelopment
40,063

 
26,088

 
75,643

 
49,571

 
3,719,999

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
18,606

Non-allocated (2)
1,114

 
N/A

 
2,252

 
N/A

 
98,492

 
 
 
 
 
 
 
 
 
 
Total
$
574,672

 
$
403,675

 
$
1,136,253

 
$
802,215

 
$
22,841,879

 
 
 
 
 
 
 
 
 
 
For the period ended June 30, 2018
 
 
 
 
 
 

Established
 

 
 

 
 
 
 
 
 

New England
$
62,110

 
$
40,750

 
$
123,318

 
$
80,441

 
$
2,109,273

Metro NY/NJ
99,745

 
70,412

 
197,774

 
139,429

 
3,518,123

Mid-Atlantic
71,099

 
49,917

 
140,868

 
98,772

 
2,662,775

Pacific Northwest
26,894

 
19,142

 
53,381

 
37,766

 
984,029

Northern California
85,559

 
66,133

 
169,983

 
130,946

 
2,764,856

Southern California
98,179

 
71,482

 
195,094

 
141,082

 
3,561,270

Total Established
443,586

 
317,836

 
880,418

 
628,436

 
15,600,326

 
 
 
 
 
 
 
 
 
 
Other Stabilized
59,134

 
38,776

 
114,894

 
75,000

 
2,764,061

Development / Redevelopment
31,965

 
21,794

 
63,411

 
42,870

 
2,618,434

Land Held for Development
N/A

 
N/A

 
N/A

 
N/A

 
130,802

Non-allocated (2)
954

 
N/A

 
1,841

 
N/A

 
79,703

 
 
 
 
 
 
 
 
 
 
Total
$
535,639

 
$
378,406

 
$
1,060,564

 
$
746,306

 
$
21,193,326

__________________________________

(1)
Does not include gross real estate assets held for sale of $77,030 as of June 30, 2019 and gross real estate either sold or classified as held for sale subsequent to June 30, 2018 of $1,153,352.
(2)
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.