XML 43 R28.htm IDEA: XBRL DOCUMENT v3.23.2
Reportable Segments
6 Months Ended
Jun. 30, 2023
Segment Reporting [Abstract]  
Reportable Segments
13.
Reportable Segments

Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chief operating decision maker. The chief operating decision maker decides how resources are allocated and assesses performance on a recurring basis at least quarterly.

The Company’s primary business is the acquisition, development and management of multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents. The chief operating decision maker evaluates the Company’s operating performance geographically by market and both on a same store and non-same store basis. While the Company does maintain a non-residential presence, it accounts for approximately 3.8% of total revenues for the six months ended June 30, 2023 and is designed as an amenity for our residential residents. The chief operating decision maker evaluates the performance of each property on a consolidated residential and non-residential basis. The Company’s geographic consolidated same store operating segments represent its reportable segments.

The Company’s development activities are other business activities that do not constitute an operating segment and as such, have been aggregated in the “Other” category in the tables presented below.

All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the six months and quarters ended June 30, 2023 and 2022, respectively.

The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense and 2) real estate taxes and insurance expense (all as reflected in the accompanying consolidated statements of operations and comprehensive income). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties. Revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.

The following table presents a reconciliation of NOI from our rental real estate for the six months and quarters ended June 30, 2023 and 2022, respectively (amounts in thousands):

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Rental income

 

$

1,422,397

 

 

$

1,340,378

 

 

$

717,309

 

 

$

687,030

 

Property and maintenance expense

 

 

(262,350

)

 

 

(241,229

)

 

 

(124,771

)

 

 

(116,355

)

Real estate taxes and insurance expense

 

 

(209,749

)

 

 

(202,538

)

 

 

(103,080

)

 

 

(101,850

)

Total operating expenses

 

 

(472,099

)

 

 

(443,767

)

 

 

(227,851

)

 

 

(218,205

)

Net operating income

 

$

950,298

 

 

$

896,611

 

 

$

489,458

 

 

$

468,825

 

 

The following tables present NOI from our rental real estate for each segment for the six months and quarters ended June 30, 2023 and 2022, respectively, as well as total assets and capital expenditures at June 30, 2023 (amounts in thousands):

 

 

 

Six Months Ended June 30, 2023

 

 

Six Months Ended June 30, 2022

 

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

234,243

 

 

$

73,597

 

 

$

160,646

 

 

$

227,809

 

 

$

67,243

 

 

$

160,566

 

Orange County

 

 

63,904

 

 

 

14,372

 

 

 

49,532

 

 

 

60,018

 

 

 

13,013

 

 

 

47,005

 

San Diego

 

 

45,452

 

 

 

10,348

 

 

 

35,104

 

 

 

42,410

 

 

 

9,605

 

 

 

32,805

 

Subtotal - Southern California

 

 

343,599

 

 

 

98,317

 

 

 

245,282

 

 

 

330,237

 

 

 

89,861

 

 

 

240,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

216,121

 

 

 

66,067

 

 

 

150,054

 

 

 

206,019

 

 

 

61,753

 

 

 

144,266

 

Washington, D.C.

 

 

217,282

 

 

 

71,075

 

 

 

146,207

 

 

 

203,973

 

 

 

68,523

 

 

 

135,450

 

New York

 

 

237,830

 

 

 

97,859

 

 

 

139,971

 

 

 

206,162

 

 

 

93,941

 

 

 

112,221

 

Seattle

 

 

149,291

 

 

 

41,726

 

 

 

107,565

 

 

 

140,114

 

 

 

40,195

 

 

 

99,919

 

Boston

 

 

143,127

 

 

 

43,383

 

 

 

99,744

 

 

 

131,779

 

 

 

41,074

 

 

 

90,705

 

Denver

 

 

35,469

 

 

 

10,500

 

 

 

24,969

 

 

 

33,065

 

 

 

9,331

 

 

 

23,734

 

Other Expansion Markets

 

 

32,359

 

 

 

15,324

 

 

 

17,035

 

 

 

30,598

 

 

 

13,008

 

 

 

17,590

 

Total same store

 

 

1,375,078

 

 

 

444,251

 

 

 

930,827

 

 

 

1,281,947

 

 

 

417,686

 

 

 

864,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

44,677

 

 

 

17,236

 

 

 

27,441

 

 

 

33,690

 

 

 

15,357

 

 

 

18,333

 

Other (3)

 

 

2,642

 

 

 

10,612

 

 

 

(7,970

)

 

 

24,741

 

 

 

10,724

 

 

 

14,017

 

Total non-same store/other

 

 

47,319

 

 

 

27,848

 

 

 

19,471

 

 

 

58,431

 

 

 

26,081

 

 

 

32,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

1,422,397

 

 

$

472,099

 

 

$

950,298

 

 

$

1,340,378

 

 

$

443,767

 

 

$

896,611

 

 

(1)
For the six months ended June 30, 2023 and 2022, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2022, less properties subsequently sold, which represented 76,952 apartment units.
(2)
For the six months ended June 30, 2023 and 2022, non-same store primarily includes properties acquired after January 1, 2022, plus any properties in lease-up and not stabilized as of January 1, 2022, and any properties undergoing major renovations.
(3)
Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Quarter Ended June 30, 2023

 

 

Quarter Ended June 30, 2022

 

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

118,562

 

 

$

35,795

 

 

$

82,767

 

 

$

118,840

 

 

$

33,060

 

 

$

85,780

 

Orange County

 

 

32,316

 

 

 

7,186

 

 

 

25,130

 

 

 

31,252

 

 

 

6,482

 

 

 

24,770

 

San Diego

 

 

24,691

 

 

 

5,747

 

 

 

18,944

 

 

 

23,067

 

 

 

5,220

 

 

 

17,847

 

Subtotal - Southern California

 

 

175,569

 

 

 

48,728

 

 

 

126,841

 

 

 

173,159

 

 

 

44,762

 

 

 

128,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

108,641

 

 

 

32,062

 

 

 

76,579

 

 

 

105,403

 

 

 

30,081

 

 

 

75,322

 

Washington, D.C.

 

 

109,660

 

 

 

34,807

 

 

 

74,853

 

 

 

103,268

 

 

 

34,311

 

 

 

68,957

 

New York

 

 

119,785

 

 

 

48,088

 

 

 

71,697

 

 

 

106,332

 

 

 

46,067

 

 

 

60,265

 

Seattle

 

 

74,729

 

 

 

21,246

 

 

 

53,483

 

 

 

71,577

 

 

 

20,269

 

 

 

51,308

 

Boston

 

 

72,469

 

 

 

20,747

 

 

 

51,722

 

 

 

67,117

 

 

 

20,016

 

 

 

47,101

 

Denver

 

 

17,873

 

 

 

5,010

 

 

 

12,863

 

 

 

16,833

 

 

 

4,697

 

 

 

12,136

 

Other Expansion Markets

 

 

18,718

 

 

 

8,346

 

 

 

10,372

 

 

 

17,685

 

 

 

7,375

 

 

 

10,310

 

Total same store

 

 

697,444

 

 

 

219,034

 

 

 

478,410

 

 

 

661,374

 

 

 

207,578

 

 

 

453,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

19,664

 

 

 

7,219

 

 

 

12,445

 

 

 

14,848

 

 

 

6,064

 

 

 

8,784

 

Other (3)

 

 

201

 

 

 

1,598

 

 

 

(1,397

)

 

 

10,808

 

 

 

4,563

 

 

 

6,245

 

Total non-same store/other

 

 

19,865

 

 

 

8,817

 

 

 

11,048

 

 

 

25,656

 

 

 

10,627

 

 

 

15,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

717,309

 

 

$

227,851

 

 

$

489,458

 

 

$

687,030

 

 

$

218,205

 

 

$

468,825

 

 

(1)
For the quarters ended June 30, 2023 and 2022, same store primarily includes all properties acquired or completed that were stabilized prior to April 1, 2022, less properties subsequently sold, which represented 77,545 apartment units.
(2)
For the quarters ended June 30, 2023 and 2022, non-same store primarily includes properties acquired after April 1, 2022, plus any properties in lease-up and not stabilized as of April 1, 2022, and any properties undergoing major renovations.
(3)
Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Six Months Ended June 30, 2023

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

Los Angeles

 

$

2,522,130

 

 

$

23,582

 

Orange County

 

 

349,363

 

 

 

4,230

 

San Diego

 

 

229,569

 

 

 

7,907

 

Subtotal - Southern California

 

 

3,101,062

 

 

 

35,719

 

 

 

 

 

 

 

 

San Francisco

 

 

3,023,790

 

 

 

19,750

 

Washington, D.C.

 

 

3,039,410

 

 

 

23,142

 

New York

 

 

3,375,622

 

 

 

10,072

 

Seattle

 

 

2,141,765

 

 

 

14,237

 

Boston

 

 

1,773,166

 

 

 

11,998

 

Denver

 

 

840,581

 

 

 

1,773

 

Other Expansion Markets

 

 

796,218

 

 

 

1,805

 

Total same store

 

 

18,091,614

 

 

 

118,496

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

Non-same store (2)

 

 

1,321,994

 

 

 

16,682

 

Other (3)

 

 

732,121

 

 

 

69

 

Total non-same store/other

 

 

2,054,115

 

 

 

16,751

 

 

 

 

 

 

 

 

Totals

 

$

20,145,729

 

 

$

135,247

 

 

(1)
Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2022, less properties subsequently sold, which represented 76,952 apartment units.
(2)
Non-same store primarily includes properties acquired after January 1, 2022, plus any properties in lease-up and not stabilized as of January 1, 2022, and any properties undergoing major renovations.
(3)
Other includes development, other corporate operations and capital expenditures for properties sold.