| Schedule Of Segment Reporting Information, By Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
Multi-family
|
|
|
|
Corporate
|
|
|
Total
|
|
|
|
& Other
|
|
|
Multi-family
|
|
|
Services
|
|
|
|
& Other (d)
|
|
|
Company
|
|
Total revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
131,910
|
|
$
|
6,964
|
|
$
|
8,409
|
(e)
|
|
$
|
(1,125)
|
|
$
|
146,158
|
|
September 30, 2014
|
|
141,659
|
|
|
6,711
|
|
|
8,300
|
(f)
|
|
|
(1,181)
|
|
|
155,489
|
|
Nine months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
406,128
|
|
|
20,541
|
|
|
24,910
|
(g)
|
|
|
(3,139)
|
|
|
448,440
|
|
September 30, 2014
|
|
446,036
|
|
|
19,801
|
|
|
22,650
|
(h)
|
|
|
(3,102)
|
|
|
485,385
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest expenses (a):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
59,810
|
|
$
|
4,233
|
|
$
|
9,598
|
|
|
$
|
28,236
|
|
$
|
101,877
|
|
September 30, 2014
|
|
68,537
|
|
|
3,529
|
|
|
10,249
|
|
|
|
28,102
|
|
|
110,417
|
|
Nine months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
199,178
|
|
|
12,775
|
|
|
28,304
|
|
|
|
79,804
|
|
|
320,061
|
|
September 30, 2014
|
|
228,571
|
|
|
10,276
|
|
|
28,790
|
|
|
|
97,053
|
|
|
364,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings (loss) of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated joint ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
5,181
|
|
$
|
(2,793)
|
|
$
|
747
|
|
|
$
|
-
|
|
$
|
3,135
|
|
September 30, 2014
|
|
328
|
|
|
(2,088)
|
|
|
492
|
|
|
|
-
|
|
|
(1,268)
|
|
Nine months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
4,611
|
|
|
(8,290)
|
|
|
956
|
|
|
|
-
|
|
|
(2,723)
|
|
September 30, 2014
|
|
3,145
|
|
|
(6,566)
|
|
|
1,361
|
|
|
|
-
|
|
|
(2,060)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) (b):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
77,281
|
|
$
|
(62)
|
|
$
|
(442)
|
|
|
$
|
(29,361)
|
|
$
|
47,416
|
|
September 30, 2014
|
|
73,450
|
|
|
1,094
|
|
|
(1,457)
|
|
|
|
(29,283)
|
|
|
43,804
|
|
Nine months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
|
211,561
|
|
|
(524)
|
|
|
(2,438)
|
|
|
|
(82,943)
|
|
|
125,656
|
|
September 30, 2014
|
|
220,610
|
|
|
2,959
|
|
|
(4,779)
|
|
|
|
(100,155)
|
|
|
118,635
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
3,197,838
|
|
$
|
747,039
|
|
$
|
9,850
|
|
|
$
|
47,175
|
|
$
|
4,001,902
|
|
December 31, 2014
|
|
3,473,176
|
|
|
662,208
|
|
|
11,158
|
|
|
|
45,705
|
|
|
4,192,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-lived assets (c):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
2,914,461
|
|
$
|
508,212
|
|
$
|
3,717
|
|
|
$
|
(1,865)
|
|
$
|
3,424,525
|
|
December 31, 2014
|
|
3,181,225
|
|
|
486,243
|
|
|
3,858
|
|
|
|
(622)
|
|
|
3,670,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated joint ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015
|
$
|
76,715
|
|
$
|
221,717
|
|
$
|
1,054
|
|
|
$
|
-
|
|
$
|
299,486
|
|
December 31, 2014
|
|
81,649
|
|
|
164,912
|
|
|
907
|
|
|
|
-
|
|
|
247,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)Total operating and interest expenses represent the sum of: real estate taxes; utilities; operating services; direct construction costs; real estate services expenses; general and administrative and interest expense (net of interest income). All interest expense, net of interest and other investment income, (including for property-level mortgages) is excluded from segment amounts and classified in Corporate & Other for all periods.
(b)Net operating income represents total revenues less total operating and interest expenses (as defined in Note “a”), plus equity in earnings (loss) of unconsolidated joint ventures, for the period.
(c)Long-lived assets are comprised of net investment in rental property, unbilled rents receivable and goodwill. The Company recorded an impairment charge of $164.2 million on assets included in the commercial and other real estate business segment for the three and nine months ended September 30, 2015. See Note 3: Recent Transactions – Impairments on Properties Held and Used.
(d)Corporate & Other represents all corporate-level items (including interest and other investment income, interest expense, non-property general and administrative expense, construction services revenue and direct construction costs) as well as intercompany eliminations necessary to reconcile to consolidated Company totals.
(e)Includes $1,621 of fees earned for this period from the multi-family real estate segment, which are eliminated in consolidation.
(f)Includes $1,199 of fees earned for this period from the multi-family real estate segment, which are eliminated in consolidation.
(g)Includes $4,452 of fees earned for this period from the multi-family real estate segment, which are eliminated in consolidation.
(h)Includes $2,962 of fees earned for this period from the multi-family real estate segment, which are eliminated in consolidation.
The following schedule reconciles net operating income to net income available to common shareholders: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
Net operating income
|
$
|
47,416
|
|
$
|
43,804
|
|
$
|
125,656
|
|
$
|
118,635
|
|
Add (deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
(44,099)
|
|
|
(41,983)
|
|
|
(127,266)
|
|
|
(131,679)
|
|
Realized gains on disposition of
|
|
|
|
|
|
|
|
|
|
|
|
|
rental property, net
|
|
18,718
|
|
|
264
|
|
|
53,261
|
|
|
54,848
|
|
Gain on sale of investment in unconsolidated joint venture
|
|
-
|
|
|
-
|
|
|
6,448
|
|
|
-
|
|
Impairments
|
|
(164,176)
|
|
|
-
|
|
|
(164,176)
|
|
|
-
|
|
Net income (loss)
|
|
(142,141)
|
|
|
2,085
|
|
|
(106,077)
|
|
|
41,804
|
|
Noncontrolling interest in consolidated joint ventures
|
|
(281)
|
|
|
145
|
|
|
582
|
|
|
757
|
|
Noncontrolling interest in Operating Partnership
|
|
15,530
|
|
|
(248)
|
|
|
11,461
|
|
|
(4,754)
|
|
Net income (loss) available to common shareholders
|
$
|
(126,892)
|
|
$
|
1,982
|
|
$
|
(94,034)
|
|
$
|
37,807
|
|