| Schedule Of Segment Reporting Information, By Segment |
Selected results of operations for the years ended December 31, 2014, 2013 and 2012, and selected asset information as of December 31, 2014 and 2013 regarding the Company’s operating segments are as follows. Amounts for prior periods have been restated to conform to the current period segment reporting presentation: (dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
Multi-family
|
|
|
|
Corporate
|
|
|
Total
|
|
|
|
& Other
|
|
|
Multi-family
|
|
|
Services
|
|
|
|
& Other (d)
|
|
|
Company
|
|
Total revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
585,491
|
|
$
|
24,971
|
|
$
|
30,533
|
(e)
|
|
$
|
(4,196)
|
|
$
|
636,799
|
|
2013
|
|
621,352
|
|
|
12,792
|
|
|
25,710
|
(f)
|
|
|
7,177
|
|
|
667,031
|
|
2012
|
|
635,278
|
|
|
-
|
|
|
4,465
|
|
|
|
10,889
|
|
|
650,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest expenses (a):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
295,416
|
|
$
|
12,235
|
|
$
|
38,377
|
|
|
$
|
138,733
|
|
$
|
484,761
|
|
2013
|
|
285,755
|
|
|
6,482
|
|
|
32,415
|
|
|
|
135,963
|
|
|
460,615
|
|
2012
|
|
276,700
|
|
|
-
|
|
|
5,195
|
|
|
|
146,122
|
|
|
428,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings (loss) of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated joint ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
4,236
|
|
$
|
(8,790)
|
|
$
|
2,131
|
|
|
$
|
-
|
|
$
|
(2,423)
|
|
2013
|
|
6,280
|
|
|
(10,615)
|
|
|
2,008
|
|
|
|
-
|
|
|
(2,327)
|
|
2012
|
|
5,564
|
|
|
(1,475)
|
|
|
-
|
|
|
|
-
|
|
|
4,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) (b):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
294,311
|
|
$
|
3,946
|
|
$
|
(5,713)
|
|
|
$
|
(142,929)
|
|
$
|
149,615
|
|
2013
|
|
341,877
|
|
|
(4,305)
|
|
|
(4,697)
|
|
|
|
(128,786)
|
|
|
204,089
|
|
2012
|
|
364,142
|
|
|
(1,475)
|
|
|
(730)
|
|
|
|
(135,233)
|
|
|
226,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
3,636,126
|
|
$
|
492,362
|
|
$
|
11,158
|
|
|
$
|
52,601
|
|
$
|
4,192,247
|
|
2013
|
|
3,886,574
|
|
|
377,237
|
|
|
10,488
|
|
|
|
241,029
|
|
|
4,515,328
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-lived assets (c):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
3,344,840
|
|
$
|
318,524
|
|
$
|
3,858
|
|
|
$
|
3,482
|
|
$
|
3,670,704
|
|
2013
|
|
3,620,494
|
|
|
240,501
|
|
|
3,468
|
|
|
|
3,730
|
|
|
3,868,193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated joint ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
$
|
81,649
|
|
$
|
164,912
|
|
$
|
907
|
|
|
$
|
-
|
|
$
|
247,468
|
|
2013
|
|
53,160
|
|
|
127,276
|
|
|
693
|
|
|
|
-
|
|
|
181,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
(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 $2.3 million of fees earned for this period from the multi-family real estate segment, which are eliminated in consolidation.
(f)Includes $2.2 million 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
2012
|
|
Net operating income
|
$
|
149,615
|
|
$
|
204,089
|
|
$
|
226,704
|
|
Less:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
(172,490)
|
|
|
(182,766)
|
|
|
(174,333)
|
|
Realized gains on disposition of
|
|
|
|
|
|
|
|
|
|
rental property, net
|
|
54,848
|
|
|
-
|
|
|
-
|
|
Loss from early extinguishment of debt
|
|
(582)
|
|
|
(156)
|
|
|
(4,960)
|
|
Impairments
|
|
-
|
|
|
(110,853)
|
|
|
(9,845)
|
|
Income (loss) from continuing operations
|
|
31,391
|
|
|
(89,686)
|
|
|
37,566
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations
|
|
-
|
|
|
11,811
|
|
|
21,878
|
|
Loss from early extinguishment of debt
|
|
-
|
|
|
(703)
|
|
|
-
|
|
Realized gains (losses) and unrealized losses on
|
|
|
|
|
|
|
|
|
|
disposition of rental property and impairments, net
|
|
-
|
|
|
59,520
|
|
|
(13,175)
|
|
Total discontinued operations, net
|
|
-
|
|
|
70,628
|
|
|
8,703
|
|
Net income (loss)
|
|
31,391
|
|
|
(19,058)
|
|
|
46,269
|
|
Noncontrolling interest in consolidated joint ventures
|
|
778
|
|
|
2,199
|
|
|
330
|
|
Noncontrolling interest in Operating Partnership
|
|
(3,602)
|
|
|
10,459
|
|
|
(4,619)
|
|
Noncontrolling interest in discontinued operations
|
|
-
|
|
|
(8,509)
|
|
|
(1,058)
|
|
Net income (loss) available to common shareholders
|
$
|
28,567
|
|
$
|
(14,909)
|
|
$
|
40,922
|
|