Business Segments | Note 10 — Business Segments We have three segments: (i) Development and Redevelopment, (ii) Operating, and (iii) Other. Our Development and Redevelopment segment consists of properties that are under construction or have not achieved stabilization, as well as land assemblages that are being held for development adjacent to The Hamilton community and other land purchases. Our Operating segment includes 24 residential apartment communities that have achieved stabilized level of operations as of January 1, 2021 and maintained it throughout the current year and comparable period. We aggregate all our apartment communities that have reached stabilization into our Operating segment. Our Other segment consists of properties that are not included in our Development and Redevelopment or Operating segments. Our chief operating decision maker (“CODM”) uses cash flow, construction timeline to completion, and actual versus budgeted results to evaluate our properties in our Development and Redevelopment segment. Our CODM uses proportionate property net operating income to assess the operating performance of our Operating segment. Proportionate property net operating income is defined as our share of rental and other property revenues, excluding reimbursements, less direct property operating expenses, net of utility reimbursements, for consolidated communities. In our condensed consolidated statements of operations, utility reimbursements are included in rental and other property revenues, in accordance with GAAP. As of March 31, 2022, our Development and Redevelopment segment consists of 13 properties: three residential apartment communities with 1,331 planned apartment homes, a single family rental community with 16 planned homes plus eight accessory dwelling units, and one hotel, with 106 planned rooms, we are actively developing or redeveloping; three residential apartment communities with 499 apartment homes for which we have completed the redevelopment, but have not achieved stabilization; and, land parcels held for development. Our Operating segment includes 24 consolidated apartment communities with 6,067 apartment homes. Our Other segment includes our recent Eldridge Townhomes acquisition, stabilized but not owned for the comparable reporting period, and 1001 Brickell Bay Drive, our only office building. The following tables present the results of operations of consolidated properties with our segments reported on a proportionate basis for the three months ended March 31, 2022 and 2021 (in thousands): Development and Redevelopment Operating Other Proportionate and Other Adjustments Corporate and Amounts Not Allocated to Segments Consolidated Three Months Ended March 31, 2022: Rental and other property revenues $ 6,932 $ 35,776 $ 5,045 $ 2,165 $ 76 $ 49,994 Property operating expenses 2,519 11,188 1,404 2,288 1,822 19,221 Other operating expenses not allocated — — — — 32,590 32,590 Total operating expenses 2,519 11,188 1,404 2,288 34,412 51,811 Proportionate property net operating 4,413 24,588 3,641 ( 123 ) ( 34,336 ) ( 1,817 ) Other items included in income before — — — — 7,873 7,873 Income (loss) before income tax benefit $ 4,413 $ 24,588 $ 3,641 $ ( 123 ) $ ( 26,463 ) $ 6,056 Development and Redevelopment Operating Other Proportionate and Other Adjustments Corporate and Amounts Not Allocated to Segments Consolidated Three Months Ended March 31, 2021: Rental and other property revenues $ 2,257 $ 32,690 $ 3,186 $ 1,671 $ — $ 39,804 Property operating expenses 1,871 11,170 1,037 1,655 1,209 16,942 Other operating expenses not allocated — — — — 27,028 27,028 Total operating expenses 1,871 11,170 1,037 1,655 28,237 43,970 Proportionate property net operating 386 21,520 2,149 16 ( 28,237 ) ( 4,166 ) Other items included in income before — — — — 20,500 20,500 Income (loss) before income tax benefit $ 386 $ 21,520 $ 2,149 $ 16 $ ( 7,737 ) $ 16,334 (1) Represents adjustments for redeemable noncontrolling interests in consolidated real estate partnerships' share of the results of consolidated communities in our segments, which are included in the related consolidated amounts, but excluded from proportionate property net operating income for our segment evaluation. Also includes the reclassification of utility reimbursements from revenues to property operating expenses for the purpose of evaluating segment results. Utility reimbursements are included in rental and other property revenues in our condensed consolidated statements of operations prepared in accordance with GAAP. (2) Other operating expenses not allocated to segments consists of depreciation and amortization, general and administrative expense, and miscellaneous other expenses. (3) Other items included in income before income tax benefit consists primarily of interest expense, unrealized gain on our interest rate options and mezzanine investment income, net. Net real estate and non-recourse property debt, net, of our segments were as follows (in thousands): Development and Redevelopment Operating Other Total As of March 31, 2022: Buildings and improvements $ 342,962 $ 783,538 $ 197,147 $ 1,323,647 Land 122,474 298,459 153,501 574,434 Total real estate 465,436 1,081,997 350,648 1,898,081 Accumulated depreciation ( 3,123 ) ( 526,547 ) ( 46,573 ) ( 576,243 ) Net real estate $ 462,313 $ 555,450 $ 304,075 $ 1,321,838 Non-recourse property debt and construction loans, net $ 211,729 $ 481,134 $ — $ 692,863 Development and Redevelopment Operating Other Total As of December 31, 2021: Buildings and improvements $ 277,041 $ 783,320 $ 196,853 $ 1,257,214 Land 82,325 298,459 153,501 534,285 Total real estate 359,366 1,081,779 350,354 1,791,499 Accumulated depreciation ( 2,252 ) ( 517,022 ) ( 41,841 ) ( 561,115 ) Net real estate $ 357,114 $ 564,757 $ 308,513 $ 1,230,384 Non-recourse property debt, net $ 163,570 $ 483,137 $ — $ 646,707 In addition to the amounts disclosed in the tables above, the Development and Redevelopment segment right-of-use assets and lease liabilities as of March 31, 2022 aggregated to $ 522.9 million and $ 509.2 million, respectively, and as of December 31, 2021, aggregated to $ 429.8 million and $ 435.1 million, respectively. As of March 31, 2022 , right-of-use assets and lease liabilities primarily relate to our investments in Upton Place, North Tower of Flamingo Point, 707 Leahy, The Fremont, Prism, Oak Shore, and Flagler Village. |