XML 30 R37.htm IDEA: XBRL DOCUMENT v3.2.0.727
Reportable Segments (Tables)
6 Months Ended
Jun. 30, 2015
Segment Reporting, Disclosure of Entity's Reportable Segments [Abstract]  
Reportable Segments Schedule
The following tables present NOI for each segment from our rental real estate specific to continuing operations for the six months and quarters ended June 30, 2015 and 2014, respectively, as well as total assets and capital expenditures at June 30, 2015 (amounts in thousands):

 
 
Six Months Ended June 30, 2015
 
Six Months Ended June 30, 2014
 
 
Rental Income
 
Operating Expenses
 
NOI
 
Rental Income
 
Operating Expenses
 
NOI
Same store (1)
 
 

 
 

 
 

 
 

 
 

 
 

  Boston
 
$
124,419

 
$
41,741

 
$
82,678

 
$
120,678

 
$
39,725

 
$
80,953

  Denver
 
58,826

 
15,627

 
43,199

 
54,123

 
15,097

 
39,026

  New York
 
234,555

 
89,855

 
144,700

 
225,407

 
87,045

 
138,362

  San Francisco
 
182,399

 
53,957

 
128,442

 
165,343

 
52,964

 
112,379

  Seattle
 
81,906

 
25,697

 
56,209

 
76,511

 
25,770

 
50,741

  South Florida
 
99,828

 
36,224

 
63,604

 
94,755

 
35,159

 
59,596

  Southern California
 
212,517

 
68,164

 
144,353

 
201,450

 
67,298

 
134,152

  Washington D.C.
 
226,819

 
75,620

 
151,199

 
224,975

 
73,399

 
151,576

  Non-core
 
45,829

 
16,906

 
28,923

 
44,092

 
16,596

 
27,496

Total same store
 
1,267,098

 
423,791

 
843,307

 
1,207,334

 
413,053

 
794,281

 
 
 
 
 
 
 
 
 
 
 
 
 
Non-same store/other (2) (3)
 
 
 
 
 
 
 
 
 
 
 
 
  Boston
 
3,336

 
882

 
2,454

 
1,819

 
412

 
1,407

  New York
 
115

 
609

 
(494
)
 

 

 

  Seattle
 
9,396

 
2,596

 
6,800

 
1,240

 
657

 
583

  South Florida
 
3,913

 
1,346

 
2,567

 
2,047

 
1,251

 
796

  Southern California
 
35,005

 
12,864

 
22,141

 
19,392

 
8,642

 
10,750

  Washington D.C.
 
10,877

 
3,024

 
7,853

 
7,707

 
2,989

 
4,718

  Other (3)
 
11,374

 
8,966

 
2,408

 
40,952

 
21,766

 
19,186

Total non-same store/other
 
74,016

 
30,287

 
43,729

 
73,157

 
35,717

 
37,440

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
1,341,114

 
$
454,078

 
$
887,036

 
$
1,280,491

 
$
448,770

 
$
831,721


(1)
Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2014, less properties subsequently sold, which represented 96,761 apartment units.
(2)
Non-same store primarily includes properties acquired after January 1, 2014, plus any properties in lease-up and not stabilized as of January 1, 2014.
(3)
Other includes development, other corporate operations and operations prior to sale for properties sold in 2014 and 2015 that do not meet the new discontinued operations criteria.

 
 
Quarter Ended June 30, 2015
 
Quarter Ended June 30, 2014
 
 
Rental Income
 
Operating Expenses
 
NOI
 
Rental Income
 
Operating Expenses
 
NOI
Same store (1)
 
 

 
 

 
 

 
 

 
 

 
 

  Boston
 
$
62,556

 
$
20,061

 
$
42,495

 
$
60,779

 
$
18,442

 
$
42,337

  Denver
 
29,829

 
8,168

 
21,661

 
27,511

 
7,635

 
19,876

  New York
 
118,485

 
44,091

 
74,394

 
114,221

 
41,410

 
72,811

  San Francisco
 
92,549

 
26,854

 
65,695

 
84,082

 
26,354

 
57,728

  Seattle
 
41,515

 
13,030

 
28,485

 
38,890

 
13,036

 
25,854

  South Florida
 
50,527

 
18,256

 
32,271

 
47,860

 
17,634

 
30,226

  Southern California
 
110,357

 
34,984

 
75,373

 
104,319

 
34,697

 
69,622

  Washington D.C.
 
116,168

 
37,585

 
78,583

 
115,081

 
36,372

 
78,709

  Non-core
 
23,212

 
8,097

 
15,115

 
22,190

 
7,935

 
14,255

Total same store
 
645,198

 
211,126

 
434,072

 
614,933

 
203,515

 
411,418

 
 
 
 
 
 
 
 
 
 
 
 
 
Non-same store/other (2) (3)
 
 
 
 
 
 
 
 
 
 
 
 
  Boston
 
2,411

 
652

 
1,759

 
791

 
202

 
589

  New York
 
112

 
613

 
(501
)
 

 

 

  Seattle
 
4,816

 
1,297

 
3,519

 
1,129

 
511

 
618

  South Florida
 
1,981

 
672

 
1,309

 
1,246

 
797

 
449

  Southern California
 
14,193

 
5,375

 
8,818

 
7,836

 
4,019

 
3,817

  Washington D.C.
 
3,492

 
910

 
2,582

 
2,287

 
854

 
1,433

  Other (3)
 
4,305

 
997

 
3,308

 
21,544

 
9,094

 
12,450

Total non-same store/other
 
31,310

 
10,516

 
20,794

 
34,833

 
15,477

 
19,356

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
676,508

 
$
221,642

 
$
454,866

 
$
649,766

 
$
218,992

 
$
430,774


(1)
Same store primarily includes all properties acquired or completed and stabilized prior to April 1, 2014, less properties subsequently sold, which represented 97,580 apartment units.
(2)
Non-same store primarily includes properties acquired after April 1, 2014, plus any properties in lease-up and not stabilized as of April 1, 2014.
(3)
Other includes development, other corporate operations and operations prior to sale for properties sold in 2014 and 2015 that do not meet the new discontinued operations criteria.

 
 
Six Months Ended June 30, 2015
 
 
Total Assets
 
Capital Expenditures
Same store (1)
 
 

 
 

  Boston
 
$
1,868,144

 
$
6,525

  Denver
 
510,123

 
2,958

  New York
 
4,602,213

 
8,365

  San Francisco
 
2,683,829

 
12,676

  Seattle
 
1,080,755

 
6,505

  South Florida
 
1,118,604

 
7,453

  Southern California
 
2,768,169

 
14,390

  Washington D.C.
 
4,222,865

 
17,340

  Non-core
 
338,125

 
3,101

Total same store
 
19,192,827

 
79,313

 
 
 
 
 
Non-same store/other (2) (3)
 
 
 
 
  Boston
 
176,247

 
83

  New York
 
118,166

 

  Seattle
 
227,930

 
21

  South Florida
 
66,082

 
22

  Southern California
 
842,096

 
1,691

  Washington D.C.
 
239,843

 
509

  Other (3)
 
2,218,639

 
323

Total non-same store/other
 
3,889,003

 
2,649

Total
 
$
23,081,830

 
$
81,962



(1)
Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2014, less properties subsequently sold, which represented 96,761 apartment units.
(2)
Non-same store primarily includes properties acquired after January 1, 2014, plus any properties in lease-up and not stabilized as of January 1, 2014.
(3)
Other includes development, other corporate operations and capital expenditures for properties sold.

Reconciliation of NOI
The following table presents a reconciliation of NOI from our rental real estate specific to continuing operations for the six months and quarters ended June 30, 2015 and 2014, respectively (amounts in thousands):
 
 
Six Months Ended June 30,
 
Quarter Ended June 30,
 
 
2015
 
2014
 
2015
 
2014
Rental income
 
$
1,341,114

 
$
1,280,491

 
$
676,508

 
$
649,766

Property and maintenance expense
 
(242,565
)
 
(240,948
)
 
(118,005
)
 
(115,382
)
Real estate taxes and insurance expense
 
(169,551
)
 
(165,149
)
 
(83,119
)
 
(83,055
)
Property management expense
 
(41,962
)
 
(42,673
)
 
(20,518
)
 
(20,555
)
Total operating expenses
 
(454,078
)
 
(448,770
)
 
(221,642
)
 
(218,992
)
Net operating income
 
$
887,036

 
$
831,721

 
$
454,866

 
$
430,774