XML 33 R24.htm IDEA: XBRL DOCUMENT v3.22.2
Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2022
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, 2022 and 2021 is as follows (dollars in thousands):
 For the three months endedFor the six months ended
 6/30/20226/30/20216/30/20226/30/2021
Net income $138,566 $447,977 $400,642 $590,211 
Property management and other indirect operating expenses, net of corporate income30,632 24,318 58,745 48,788 
Expensed transaction, development and other pursuit costs, net of recoveries2,364 1,653 3,351 1,483 
Interest expense, net 58,797 56,104 115,323 108,717 
Gain on extinguishment of debt, net— — — (122)
General and administrative expense21,291 18,465 38,712 35,817 
Income from investments in unconsolidated entities(2,480)(26,559)(2,797)(26,092)
Depreciation expense199,302 184,472 401,088 367,769 
Income tax (benefit) expense(159)10 2,312 (745)
Casualty and impairment loss— 1,177 — 1,177 
Gain on sale of communities(404)(334,569)(149,204)(388,296)
Gain on other real estate transactions, net(43)(32)(80)(459)
Net for-sale condominium activity71 647 (165)1,560 
Net operating income from real estate assets sold or held for sale (3,650)(13,893)(8,916)(28,472)
        Net operating income$444,287 $359,770 $859,011 $711,336 
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 endedFor the six months ended
6/30/20226/30/20216/30/20226/30/2021
Rental income from real estate assets sold or held for sale$5,699 $22,887 $14,510 $47,165 
Operating expenses from real estate assets sold or held for sale(2,049)(8,994)(5,594)(18,693)
Net operating income from real estate assets sold or held for sale$3,650 $13,893 $8,916 $28,472 
Schedule of details of segment information The following table details 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, 2022. Segment information for the three and six months ended June 30, 2022 and 2021 has been adjusted to exclude the real estate assets that were sold from January 1, 2021 through June 30, 2022, or otherwise qualify as held for sale as of June 30, 2022, as described in Note 6, "Real Estate Disposition Activities."
 For the three months endedFor the six months ended
 Total
revenue
NOITotal
revenue
NOIGross real estate (1)
For the period ended June 30, 2022 
Same Store   
New England$85,966 $57,413 $167,783 $110,000 $2,897,758 
Metro NY/NJ114,791 80,041 224,674 155,980 4,099,129 
Mid-Atlantic85,191 57,944 167,284 113,936 3,264,662 
Southeast Florida9,439 6,171 18,510 12,148 397,445 
Denver, CO6,663 4,900 12,978 9,627 321,043 
Pacific Northwest36,310 26,101 70,608 50,323 1,292,648 
Northern California100,487 72,072 197,216 140,771 3,661,197 
Southern California129,329 92,204 250,370 176,921 4,421,423 
Total Same Store568,176 396,846 1,109,423 769,706 20,355,305 
Other Stabilized48,708 33,269 94,308 62,811 2,583,348 
Development / Redevelopment21,072 14,172 38,589 26,494 1,910,921 
Land Held for DevelopmentN/AN/AN/AN/A194,458 
Non-allocated (2)904 N/A1,656 N/A190,301 
Total$638,860 $444,287 $1,243,976 $859,011 $25,234,333 
For the period ended June 30, 2021 
Same Store   
New England$76,028 $49,292 $150,899 $96,738 $2,866,866 
Metro NY/NJ101,709 68,865 203,312 138,806 4,064,542 
Mid-Atlantic79,090 52,583 157,194 105,634 3,237,943 
Southeast Florida7,706 4,557 14,948 8,746 395,009 
Denver, CO5,853 3,935 11,505 7,954 319,994 
Pacific Northwest31,035 21,024 61,567 41,414 1,284,135 
Northern California92,080 65,022 184,935 130,574 3,620,936 
Southern California108,710 73,364 215,801 145,899 4,373,247 
Total Same Store502,211 338,642 1,000,161 675,765 20,162,672 
Other Stabilized26,886 16,326 47,844 27,298 1,806,053 
Development / Redevelopment8,951 4,802 16,024 8,273 1,261,434 
Land Held for DevelopmentN/AN/AN/AN/A100,106 
Non-allocated (2)808 N/A1,685 N/A322,576 
Total$538,856 $359,770 $1,065,714 $711,336 $23,652,841 
__________________________________
(1)Does not include gross real estate assets held for sale of $152,391 as of June 30, 2022 and gross real estate either sold or classified as held for sale subsequent to June 30, 2021 of $398,960.
(2)Revenue represents third-party management, accounting, and developer fees and miscellaneous income and other ancillary items which are not allocated to a reportable segment. Gross real estate includes the for-sale residential condominiums at The Park Loggia, as discussed in Note 6, "Real Estate Disposition Activities."