Business Segments | Note 8 — Business Segments We have three segments: (i) Development and Redevelopment, (ii) Operating Portfolio, 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 our Hamilton on the Bay community. Our Operating Portfolio segment includes 24 majority owned residential communities that have achieved stabilized level of operations as of January 1, 2020 and maintained it throughout the current year and comparable period. We aggregate all our apartment communities that have reached stabilization into our Operating Portfolio. Our Other segment consists of properties that are not included in our Developments and Redevelopment or Operating segment. We realigned our segments during the fourth quarter 2020 and have restated historical periods to conform with current segment presentation. 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 Portfolio. 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, 2021, our Development and Redevelopment segment includes four real estate investments: Upton Place, Hamilton on the Bay, The Benson Hotel, and our land parcels adjacent to our Hamilton on the Bay community. The Development and Redevelopment segment also includes our five leased properties of which, two are under construction and three are in lease-up but have not achieved stabilization. Our Operating Portfolio segment includes 24 consolidated apartment communities with 6,067 apartment homes. Our Other segment includes 1001 Brickell Bay Drive, our only office building. The following tables present the revenues, proportionate property net operating income, and income before income tax benefit of our segments on a proportionate basis, excluding amounts related to our proportionate share of four apartment communities with apartment homes that we neither manage nor consolidate, for the three and six months ended June 30, 2021 and 2020 (in thousands): Development and Redevelopment Operating Portfolio 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 $ 33,329 $ 2,981 $ 1,619 $ — $ 40,418 Property operating expenses 2,102 10,959 1,036 1,501 805 16,403 Other operating expenses not allocated to segments (2) — — — — 28,022 28,022 Total operating expenses 2,102 10,959 1,036 1,501 28,827 44,425 Proportionate property net operating income (loss) 387 22,370 1,945 118 (28,827 ) (4,007 ) Other items included in income before income tax benefit (3) — — — — (19,139 ) (19,139 ) Income (loss) before income tax benefit $ 387 $ 22,370 $ 1,945 $ 118 $ (47,966 ) $ (23,146 ) Development and Redevelopment Operating Portfolio Other Proportionate and Other Adjustments (1) Corporate and Amounts Not Allocated to Segments Consolidated Three months ended June 30, 2020: Rental and other property revenues $ — $ 32,599 $ 3,074 $ 1,492 $ — $ 37,165 Property operating expenses — 10,396 955 1,373 2,598 15,322 Other operating expenses not allocated to segments (2) — — — — 20,655 20,655 Total operating expenses — 10,396 955 1,373 23,253 35,977 Proportionate property net operating income (loss) — 22,203 2,119 119 (23,253 ) 1,188 Other items included in income before income tax benefit (3) — — — — (107 ) (107 ) Income (loss) before income tax benefit $ — $ 22,203 $ 2,119 $ 119 $ (23,360 ) $ 1,081 Development and Redevelopment Operating Portfolio Other Proportionate and Other Adjustments (1) Corporate and Amounts Not Allocated to Segments Consolidated Six months ended June 30, 2021: Rental and other property revenues $ 4,746 $ 66,018 $ 6,008 $ 3,450 $ — $ 80,222 Property operating expenses 3,969 22,129 2,021 3,208 2,018 33,345 Other operating expenses not allocated to segments (2) — — — — 55,050 55,050 Total operating expenses 3,969 22,129 2,021 3,208 57,068 88,395 Proportionate property net operating income (loss) 777 43,889 3,987 242 (57,068 ) (8,173 ) Other items included in income before income tax benefit (3) — — — — 1,361 1,361 Income (loss) before income tax benefit $ 777 $ 43,889 $ 3,987 $ 242 $ (55,707 ) $ (6,812 ) Development and Redevelopment Operating Portfolio Other Proportionate and Other Adjustments (1) Corporate and Amounts Not Allocated to Segments Consolidated Six months ended June 30, 2020: Rental and other property revenues $ — $ 65,960 $ 6,351 $ 3,163 $ — $ 75,474 Property operating expenses — 20,906 1,945 2,920 4,900 30,671 Other operating expenses not allocated to segments (2) — — — — 41,764 41,764 Total operating expenses — 20,906 1,945 2,920 46,664 72,435 Proportionate property net operating income (loss) — 45,054 4,406 243 (46,664 ) 3,039 Other items included in income before income tax benefit (3) — — — — 574 574 Income (loss) before income tax benefit $ — $ 45,054 $ 4,406 $ 243 $ (46,090 ) $ 3,613 (1) Represents adjustments for the redeemable noncontrolling interest in consolidated real estate partnership’s 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 other operating expenses which are not included in our measure of segment performance. (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 Portfolio Other Total As of June 30, 2021: Buildings and improvements $ 169,474 $ 777,568 $ 160,887 $ 1,107,929 Land 70,476 298,459 150,019 518,954 Total real estate 239,950 1,076,027 310,906 1,626,883 Accumulated depreciation (1,210 ) (493,784 ) (32,982 ) (527,976 ) Net real estate $ 238,740 $ 582,243 $ 277,924 $ 1,098,907 Non-recourse property debt, net $ 114,309 $ 427,881 $ — $ 542,190 Development and Redevelopment Operating Portfolio Other Total As of December 31, 2020: Buildings and improvements $ 61,813 $ 772,786 $ 160,517 $ 995,116 Land 56,676 298,459 150,018 505,153 Total real estate 118,489 1,071,245 310,535 1,500,269 Accumulated depreciation (447 ) (469,873 ) (24,690 ) (495,010 ) Net real estate $ 118,042 $ 601,372 $ 285,845 $ 1,005,259 Non-recourse property debt, net $ — $ 447,967 $ — $ 447,967 In addition to the amounts disclosed in the tables above, the Development and Redevelopment segment right-of-use lease assets and lease liabilities as of June 30, 2021 aggregat ed to $ million and $ million, respectively, related to our investments in Upton Place, North Tower of Flamingo Point, 707 Leahy, The Fremont, Prism , and Robin Drive Land. As of December 31, 2020, the Development and Redevelopment segment right-of-use lease assets and lease liabilities totaled $ 92.7 million and $ 86.8 million, respectively, related to our investment in Upton Place. |