XML 70 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Schedule of Reconciliation of NOI from Rental Real Estate Specific to Continuing Operations

The following table presents a reconciliation of NOI from our rental real estate specific to continuing operations for the years ended December 31, 2017, 2016 and 2015, respectively (amounts in thousands):

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Rental income

 

$

2,470,689

 

 

$

2,422,233

 

 

$

2,736,578

 

Property and maintenance expense

 

 

(405,281

)

 

 

(406,823

)

 

 

(479,160

)

Real estate taxes and insurance expense

 

 

(335,495

)

 

 

(317,387

)

 

 

(339,802

)

Total operating expenses

 

 

(740,776

)

 

 

(724,210

)

 

 

(818,962

)

Net operating income

 

$

1,729,913

 

 

$

1,698,023

 

 

$

1,917,616

 

 

Schedule of NOI for Each Segment from Rental Real Estate Specific to Continuing Operations

The following tables present NOI for each segment from our rental real estate specific to continuing operations for the years ended December 31, 2017, 2016 and 2015, respectively, as well as total assets and capital expenditures at December 31, 2017 and 2016, respectively (amounts in thousands):

 

 

 

Year Ended December 31, 2017

 

 

Year Ended December 31, 2016

 

 

Year Ended December 31, 2015

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

396,375

 

 

$

111,854

 

 

$

284,521

 

 

$

382,425

 

 

$

111,055

 

 

$

271,370

 

 

$

349,285

 

 

$

104,614

 

 

$

244,671

 

Orange County

 

 

88,527

 

 

 

21,544

 

 

 

66,983

 

 

 

84,590

 

 

 

20,600

 

 

 

63,990

 

 

 

75,068

 

 

 

18,550

 

 

 

56,518

 

San Diego

 

 

88,507

 

 

 

23,073

 

 

 

65,434

 

 

 

84,646

 

 

 

22,366

 

 

 

62,280

 

 

 

83,491

 

 

 

22,938

 

 

 

60,553

 

Subtotal - Southern California

 

 

573,409

 

 

 

156,471

 

 

 

416,938

 

 

 

551,661

 

 

 

154,021

 

 

 

397,640

 

 

 

507,844

 

 

 

146,102

 

 

 

361,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington D.C.

 

 

430,056

 

 

 

129,717

 

 

 

300,339

 

 

 

424,350

 

 

 

126,154

 

 

 

298,196

 

 

 

417,985

 

 

 

123,450

 

 

 

294,535

 

New York

 

 

457,100

 

 

 

165,173

 

 

 

291,927

 

 

 

456,664

 

 

 

159,302

 

 

 

297,362

 

 

 

450,460

 

 

 

152,682

 

 

 

297,778

 

San Francisco

 

 

378,939

 

 

 

91,777

 

 

 

287,162

 

 

 

371,633

 

 

 

90,393

 

 

 

281,240

 

 

 

343,089

 

 

 

84,603

 

 

 

258,486

 

Boston

 

 

228,724

 

 

 

63,148

 

 

 

165,576

 

 

 

225,014

 

 

 

62,650

 

 

 

162,364

 

 

 

232,462

 

 

 

67,252

 

 

 

165,210

 

Seattle

 

 

178,497

 

 

 

49,383

 

 

 

129,114

 

 

 

168,975

 

 

 

46,255

 

 

 

122,720

 

 

 

145,646

 

 

 

39,307

 

 

 

106,339

 

Other Markets

 

 

1,839

 

 

 

652

 

 

 

1,187

 

 

 

1,797

 

 

 

567

 

 

 

1,230

 

 

 

1,680

 

 

 

528

 

 

 

1,152

 

Total same store

 

 

2,248,564

 

 

 

656,321

 

 

 

1,592,243

 

 

 

2,200,094

 

 

 

639,342

 

 

 

1,560,752

 

 

 

2,099,166

 

 

 

613,924

 

 

 

1,485,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

207,974

 

 

 

72,723

 

 

 

135,251

 

 

 

117,143

 

 

 

41,877

 

 

 

75,266

 

 

 

72,123

 

 

 

27,078

 

 

 

45,045

 

Other (3)

 

 

14,151

 

 

 

11,732

 

 

 

2,419

 

 

 

104,996

 

 

 

42,991

 

 

 

62,005

 

 

 

565,289

 

 

 

177,960

 

 

 

387,329

 

Total non-same store/other

 

 

222,125

 

 

 

84,455

 

 

 

137,670

 

 

 

222,139

 

 

 

84,868

 

 

 

137,271

 

 

 

637,412

 

 

 

205,038

 

 

 

432,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,470,689

 

 

$

740,776

 

 

$

1,729,913

 

 

$

2,422,233

 

 

$

724,210

 

 

$

1,698,023

 

 

$

2,736,578

 

 

$

818,962

 

 

$

1,917,616

 

 

(1)

For the years ended December 31, 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 70,117 apartment units.  For the year ended December 31, 2015, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2015, less properties subsequently sold, which represented 69,879 apartment units.    

(2)

For the years ended December 31, 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.  For the year ended December 31, 2015, non-same store primarily includes properties acquired after January 1, 2015, plus any properties in lease-up and not stabilized as of January 1, 2015.

(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.

 

 

Year Ended December 31, 2017

 

 

Year Ended December 31, 2016

 

 

 

Total Assets

 

 

Capital Expenditures

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,601,569

 

 

$

26,679

 

 

$

2,678,787

 

 

$

26,335

 

Orange County

 

 

328,593

 

 

 

9,237

 

 

 

336,195

 

 

 

6,876

 

San Diego

 

 

421,267

 

 

 

4,922

 

 

 

436,005

 

 

 

4,851

 

Subtotal - Southern California

 

 

3,351,429

 

 

 

40,838

 

 

 

3,450,987

 

 

 

38,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington D.C.

 

 

3,803,185

 

 

 

35,423

 

 

 

3,916,264

 

 

 

33,867

 

New York

 

 

4,123,841

 

 

 

32,209

 

 

 

4,256,087

 

 

 

25,171

 

San Francisco

 

 

2,467,872

 

 

 

38,392

 

 

 

2,521,729

 

 

 

24,455

 

Boston

 

 

1,653,997

 

 

 

28,696

 

 

 

1,702,675

 

 

 

18,396

 

Seattle

 

 

1,165,031

 

 

 

21,479

 

 

 

1,191,591

 

 

 

14,019

 

Other Markets

 

 

12,768

 

 

 

103

 

 

 

12,902

 

 

 

67

 

Total same store

 

 

16,578,123

 

 

 

197,140

 

 

 

17,052,235

 

 

 

154,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

3,221,468

 

 

 

4,849

 

 

 

2,727,875

 

 

 

10,965

 

Other (3)

 

 

771,008

 

 

 

618

 

 

 

924,038

 

 

 

7,175

 

Total non-same store/other

 

 

3,992,476

 

 

 

5,467

 

 

 

3,651,913

 

 

 

18,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,570,599

 

 

$

202,607

 

 

$

20,704,148

 

 

$

172,177

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2016, less properties subsequently sold, which represented 70,117 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.