XML 44 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Reportable Segments
6 Months Ended
Jun. 30, 2017
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.  The Company’s same store operating segments located in its coastal markets represent its reportable segments.  The Company's operating segments located in its other markets (Phoenix) that are not material have also been included in the tables presented below.  

The Company’s fee and asset management and 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, 2017 and 2016, 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 specific to continuing operations for the six months and quarters ended June 30, 2017 and 2016, respectively (amounts in thousands):

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Rental income

 

$

1,216,219

 

 

$

1,211,104

 

 

$

612,299

 

 

$

594,939

 

Property and maintenance expense

 

 

(201,924

)

 

 

(205,472

)

 

 

(99,316

)

 

 

(96,307

)

Real estate taxes and insurance expense

 

 

(169,231

)

 

 

(157,611

)

 

 

(87,503

)

 

 

(77,415

)

Total operating expenses

 

 

(371,155

)

 

 

(363,083

)

 

 

(186,819

)

 

 

(173,722

)

Net operating income

 

$

845,064

 

 

$

848,021

 

 

$

425,480

 

 

$

421,217

 

 

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, 2017 and 2016, respectively, as well as total assets and capital expenditures at June 30, 2017 (amounts in thousands):

 

 

 

Six Months Ended June 30, 2017

 

 

Six Months Ended June 30, 2016

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

195,685

 

 

$

56,725

 

 

$

138,960

 

 

$

188,764

 

 

$

54,533

 

 

$

134,231

 

San Diego

 

 

45,319

 

 

 

12,073

 

 

 

33,246

 

 

 

43,346

 

 

 

11,698

 

 

 

31,648

 

Orange County

 

 

43,654

 

 

 

10,856

 

 

 

32,798

 

 

 

41,551

 

 

 

10,167

 

 

 

31,384

 

Subtotal - Southern California

 

 

284,658

 

 

 

79,654

 

 

 

205,004

 

 

 

273,661

 

 

 

76,398

 

 

 

197,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington DC

 

 

213,544

 

 

 

64,585

 

 

 

148,959

 

 

 

210,540

 

 

 

62,371

 

 

 

148,169

 

New York

 

 

229,462

 

 

 

84,309

 

 

 

145,153

 

 

 

229,454

 

 

 

79,746

 

 

 

149,708

 

San Francisco

 

 

188,483

 

 

 

45,532

 

 

 

142,951

 

 

 

183,915

 

 

 

44,929

 

 

 

138,986

 

Boston

 

 

113,474

 

 

 

31,186

 

 

 

82,288

 

 

 

111,749

 

 

 

30,908

 

 

 

80,841

 

Seattle

 

 

87,825

 

 

 

24,646

 

 

 

63,179

 

 

 

82,618

 

 

 

23,218

 

 

 

59,400

 

Other Markets

 

 

924

 

 

 

340

 

 

 

584

 

 

 

885

 

 

 

292

 

 

 

593

 

Total same store

 

 

1,118,370

 

 

 

330,252

 

 

 

788,118

 

 

 

1,092,822

 

 

 

317,862

 

 

 

774,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

92,408

 

 

 

34,678

 

 

 

57,730

 

 

 

46,064

 

 

 

17,225

 

 

 

28,839

 

Other (3)

 

 

5,441

 

 

 

6,225

 

 

 

(784

)

 

 

72,218

 

 

 

27,996

 

 

 

44,222

 

Total non-same store/other

 

 

97,849

 

 

 

40,903

 

 

 

56,946

 

 

 

118,282

 

 

 

45,221

 

 

 

73,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

1,216,219

 

 

$

371,155

 

 

$

845,064

 

 

$

1,211,104

 

 

$

363,083

 

 

$

848,021

 

 

(1)

For the six months ended June 30, 2017 and 2016, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2016, less properties subsequently sold, which represented 70,400 apartment units.

(2)

For the six months ended June 30, 2017 and 2016, non-same store primarily includes properties acquired after January 1, 2016, plus any properties in lease-up and not stabilized as of January 1, 2016.

(3)

Other includes development, other corporate operations and operations prior to sale for properties sold from 2014 through 2017 that do not meet the discontinued operations criteria.

 

 

 

Quarter Ended June 30, 2017

 

 

Quarter Ended June 30, 2016

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

100,360

 

 

$

28,731

 

 

$

71,629

 

 

$

96,930

 

 

$

27,877

 

 

$

69,053

 

San Diego

 

 

22,760

 

 

 

6,010

 

 

 

16,750

 

 

 

21,876

 

 

 

5,862

 

 

 

16,014

 

Orange County

 

 

21,999

 

 

 

5,385

 

 

 

16,614

 

 

 

21,028

 

 

 

5,025

 

 

 

16,003

 

Subtotal - Southern California

 

 

145,119

 

 

 

40,126

 

 

 

104,993

 

 

 

139,834

 

 

 

38,764

 

 

 

101,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

120,775

 

 

 

43,320

 

 

 

77,455

 

 

 

120,846

 

 

 

40,723

 

 

 

80,123

 

Washington DC

 

 

107,102

 

 

 

32,252

 

 

 

74,850

 

 

 

106,246

 

 

 

30,909

 

 

 

75,337

 

San Francisco

 

 

94,475

 

 

 

22,780

 

 

 

71,695

 

 

 

92,553

 

 

 

22,502

 

 

 

70,051

 

Boston

 

 

57,097

 

 

 

15,432

 

 

 

41,665

 

 

 

56,089

 

 

 

15,273

 

 

 

40,816

 

Seattle

 

 

46,333

 

 

 

12,993

 

 

 

33,340

 

 

 

43,547

 

 

 

12,167

 

 

 

31,380

 

Other Markets

 

 

461

 

 

 

144

 

 

 

317

 

 

 

449

 

 

 

140

 

 

 

309

 

Total same store

 

 

571,362

 

 

 

167,047

 

 

 

404,315

 

 

 

559,564

 

 

 

160,478

 

 

 

399,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

36,824

 

 

 

15,923

 

 

 

20,901

 

 

 

17,533

 

 

 

6,392

 

 

 

11,141

 

Other (3)

 

 

4,113

 

 

 

3,849

 

 

 

264

 

 

 

17,842

 

 

 

6,852

 

 

 

10,990

 

Total non-same store/other

 

 

40,937

 

 

 

19,772

 

 

 

21,165

 

 

 

35,375

 

 

 

13,244

 

 

 

22,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

612,299

 

 

$

186,819

 

 

$

425,480

 

 

$

594,939

 

 

$

173,722

 

 

$

421,217

 

 

(1)

For the quarters ended June 30, 2017 and 2016, same store primarily includes all properties acquired or completed that were stabilized prior to April 1, 2016, less properties subsequently sold, which represented 71,354 apartment units.

(2)

For the quarters ended June 30, 2017 and 2016, non-same store primarily includes properties acquired after April 1, 2016, plus any properties in lease-up and not stabilized as of April 1, 2016.

(3)

Other includes development, other corporate operations and operations prior to sale for properties sold from 2014 through 2017 that do not meet the discontinued operations criteria.

 

 

 

Six Months Ended June 30,

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,641,868

 

 

$

11,677

 

San Diego

 

 

464,432

 

 

 

2,725

 

Orange County

 

 

331,904

 

 

 

3,801

 

Subtotal - Southern California

 

 

3,438,204

 

 

 

18,203

 

 

 

 

 

 

 

 

 

 

Washington DC

 

 

3,861,391

 

 

 

17,474

 

New York

 

 

4,226,200

 

 

 

14,585

 

San Francisco

 

 

2,493,666

 

 

 

17,039

 

Boston

 

 

1,679,537

 

 

 

10,559

 

Seattle

 

 

1,177,985

 

 

 

8,804

 

Other Markets

 

 

12,783

 

 

 

46

 

Total same store

 

 

16,889,766

 

 

 

86,710

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

Non-same store

 

 

2,403,684

 

 

 

2,208

 

Other (3)

 

 

1,343,125

 

 

 

379

 

Total non-same store/other

 

 

3,746,809

 

 

 

2,587

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,636,575

 

 

$

89,297

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2016, less properties subsequently sold, which represented 70,400 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2016, plus any properties in lease-up and not stabilized as of January 1, 2016.

(3)

Other includes development, other corporate operations and capital expenditures for properties sold.