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 held for development. Our Operating segment includes 21 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 June 30, 2022, our Development and Redevelopment segment consists of 14 properties: two residential apartment communities with 965 planned apartment homes, a single family rental community with 16 pla nned homes plus eight accessory dwelling units, and one hotel, with 106 planned rooms, we are actively developing or redeveloping; four residential apartment communities with 865 apartment homes for which we have completed the redevelopment, but have not achieved stabilization; and, land parcels held for development. Our Operating segment includes 21 consolidated apartment communities with 5,582 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 June 30, 2022 and 2021 (in thousands): Development and Redevelopment Operating Other Proportionate and Other Adjustments (1) Corporate and Amounts Not Allocated to Segments Consolidated Three Months Ended June 30, 2022: Rental and other property revenues $ 8,899 $ 33,122 $ 4,333 $ 1,867 $ 2,476 $ 50,697 Property operating expenses 3,212 10,435 1,267 1,846 2,948 19,708 Other operating expenses not allocated (2) — — — — 43,824 43,824 Total operating expenses 3,212 10,435 1,267 1,846 46,772 63,532 Proportionate property net operating 5,687 22,687 3,066 21 ( 44,296 ) ( 12,835 ) Other items included in income before (3) — — — — 312,003 312,003 Income (loss) before income tax $ 5,687 $ 22,687 $ 3,066 $ 21 $ 267,707 $ 299,168 Development and Redevelopment Operating Other Proportionate and Other Adjustments (1) Corporate and Amounts Not Allocated to Segments Consolidated Three Months Ended June 30, 2021: Rental and other property revenues $ 2,489 $ 29,782 $ 3,138 $ 1,255 $ 3,754 $ 40,418 Property operating expenses 2,101 9,954 1,090 1,239 2,019 16,403 Other operating expenses not allocated (2) — — — — 28,022 28,022 Total operating expenses 2,101 9,954 1,090 1,239 30,041 44,425 Proportionate property net operating 388 19,828 2,048 16 ( 26,287 ) ( 4,007 ) Other items included in income before (3) — — — — ( 19,139 ) ( 19,139 ) Income (loss) before income tax $ 388 $ 19,828 $ 2,048 $ 16 $ ( 45,426 ) $ ( 23,146 ) The following tables present the results of operations of consolidated properties with our segments reported on a proportionate basis for the six months ended June 30, 2022 and 2021 (in thousands): Development and Redevelopment Operating Other Proportionate and Other Adjustments (1) Corporate and Consolidated Six Months Ended June 30, 2022: Rental and other property revenues $ 15,831 $ 65,361 $ 9,378 $ 3,797 $ 6,324 $ 100,691 Property operating expenses 5,728 20,697 2,822 3,750 5,932 38,929 Other operating expenses not allocated (2) — — — — 76,414 76,414 Total operating expenses 5,728 20,697 2,822 3,750 82,346 115,343 Proportionate property net operating 10,103 44,664 6,556 47 ( 76,022 ) ( 14,652 ) Other items included in income before (3) — — — — 319,876 319,876 Income (loss) before income tax $ 10,103 $ 44,664 $ 6,556 $ 47 $ 243,854 $ 305,224 Development and Redevelopment Operating Other Proportionate and Other Adjustments (1) Corporate and Consolidated Six Months Ended June 30, 2021: Rental and other property revenues $ 4,746 $ 59,051 $ 6,324 $ 2,712 $ 7,389 $ 80,222 Property operating expenses 3,968 20,160 2,127 2,680 4,410 33,345 Other operating expenses not allocated (2) — — — — 55,050 55,050 Total operating expenses 3,968 20,160 2,127 2,680 59,460 88,395 Proportionate property net operating 778 38,891 4,197 32 ( 52,071 ) ( 8,173 ) Other items included in income before (3) — — — — 1,361 1,361 Income (loss) before income tax $ 778 $ 38,891 $ 4,197 $ 32 $ ( 50,710 ) $ ( 6,812 ) (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 consist of depreciation and amortization, general and administrative expense, and miscellaneous other expenses. (3) Other items included in Income before income tax benefit consist primarily of interest expense, gain on our interest rate options, gain on sale of Real Estate, lease modification income and mezzanine investment income, net. Net real estate and non-recourse property debt, net, of our segments as of June 30, 2022 and December 31, 2021, were as follows (in thousands): Development and Redevelopment Operating Other Corporate (1) Total As of June 30, 2022: Buildings and improvements $ 403,803 $ 668,510 $ 197,311 $ — $ 1,269,624 Land 189,222 259,033 153,502 — 601,757 Total real estate 593,025 927,543 350,813 — 1,871,381 Accumulated depreciation ( 18,081 ) ( 450,643 ) ( 51,144 ) — ( 519,868 ) Net real estate 574,944 476,900 299,669 — 1,351,513 Non-recourse property debt and construction loans, net $ 231,090 $ 743,596 $ 26,463 $ — $ 1,001,149 Development and Redevelopment Operating Other Corporate (1) Total As of December 31, 2021: Buildings and improvements $ 277,041 $ 675,269 $ 196,853 $ 108,051 $ 1,257,214 Land 82,325 259,033 153,501 39,426 $ 534,285 Total real estate 359,366 934,302 350,354 147,477 1,791,499 Accumulated depreciation ( 2,252 ) ( 444,324 ) ( 41,841 ) ( 72,698 ) ( 561,115 ) Net real estate $ 357,114 $ 489,978 $ 308,513 $ 74,779 $ 1,230,384 Non-recourse property debt, net $ 163,570 $ 428,308 $ — $ 54,829 $ 646,707 (1) During the six months ended June 30, 2022, certain properties were sold or reclassified as Held for Sale, and therefore are not included in our segment balance sheets, as of June 30, 2022. We added a new Corporate segment to this table for presentation purposes to display these assets and the associated debt as of December 31, 2021. In addition to the amounts disclosed in the tables above, as of June 30, 2022 the Development and Redevelopment segment right-of-use lease assets and lease liabilities aggregated to $ 130.5 million and $ 123.8 million, respectively, and as of December 31, 2021, aggregated to $ 429.8 million and $ 435.1 million, respectively. As of June 30, 2022, right-of-use lease assets and lease liabilities primarily relate to our investments in Upton Place and Oak Shore. As described in Note 9, we entered into termination agreements to cancel our leases on North Tower of Flamingo Point, 707 Leahy, The Fremont, and Prism on September 1, 2022. Consequently, during the period ended June 30, 2022 , we wrote off $ 326.1 million and $ 337.3 million right-of-use lease assets and lease liability, respectively. Additionally, we purchased a land parcel for $ 64.0 million and terminated the certain lease component on Flagler Village and derecognized associated right-of-use lease assets and lease liabilities of $ 60.5 million and $ 46.7 million, respectively. |