XML 68 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2018
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, 2018, 2017 and 2016, respectively (amounts in thousands):

 

 

 

Year Ended December 31,

 

 

 

2018

 

 

2017

 

 

2016

 

Rental income

 

$

2,577,681

 

 

$

2,470,689

 

 

$

2,422,233

 

Property and maintenance expense

 

 

(429,335

)

 

 

(405,281

)

 

 

(406,823

)

Real estate taxes and insurance expense

 

 

(357,814

)

 

 

(335,495

)

 

 

(317,387

)

Total operating expenses

 

 

(787,149

)

 

 

(740,776

)

 

 

(724,210

)

Net operating income

 

$

1,790,532

 

 

$

1,729,913

 

 

$

1,698,023

 

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, 2018, 2017 and 2016, respectively, as well as total assets and capital expenditures at December 31, 2018 and 2017, respectively (amounts in thousands):

 

 

 

Year Ended December 31, 2018

 

 

Year Ended December 31, 2017

 

 

Year Ended December 31, 2016

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

416,688

 

 

$

119,473

 

 

$

297,215

 

 

$

402,192

 

 

$

114,055

 

 

$

288,137

 

 

$

382,425

 

 

$

111,055

 

 

$

271,370

 

Orange County

 

 

91,650

 

 

 

22,071

 

 

 

69,579

 

 

 

88,527

 

 

 

21,544

 

 

 

66,983

 

 

 

84,590

 

 

 

20,600

 

 

 

63,990

 

San Diego

 

 

91,971

 

 

 

24,023

 

 

 

67,948

 

 

 

88,507

 

 

 

23,073

 

 

 

65,434

 

 

 

84,646

 

 

 

22,366

 

 

 

62,280

 

Subtotal - Southern California

 

 

600,309

 

 

 

165,567

 

 

 

434,742

 

 

 

579,226

 

 

 

158,672

 

 

 

420,554

 

 

 

551,661

 

 

 

154,021

 

 

 

397,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

442,773

 

 

 

105,686

 

 

 

337,087

 

 

 

430,501

 

 

 

108,689

 

 

 

321,812

 

 

 

371,633

 

 

 

90,393

 

 

 

281,240

 

Washington D.C.

 

 

434,545

 

 

 

134,427

 

 

 

300,118

 

 

 

430,060

 

 

 

129,720

 

 

 

300,340

 

 

 

424,350

 

 

 

126,154

 

 

 

298,196

 

New York

 

 

458,366

 

 

 

181,040

 

 

 

277,326

 

 

 

454,945

 

 

 

170,064

 

 

 

284,881

 

 

 

456,664

 

 

 

159,302

 

 

 

297,362

 

Boston

 

 

229,079

 

 

 

63,348

 

 

 

165,731

 

 

 

223,595

 

 

 

60,931

 

 

 

162,664

 

 

 

225,014

 

 

 

62,650

 

 

 

162,364

 

Seattle

 

 

196,479

 

 

 

55,165

 

 

 

141,314

 

 

 

191,074

 

 

 

52,470

 

 

 

138,604

 

 

 

168,975

 

 

 

46,255

 

 

 

122,720

 

Other Markets

 

 

1,940

 

 

 

657

 

 

 

1,283

 

 

 

1,839

 

 

 

652

 

 

 

1,187

 

 

 

1,797

 

 

 

567

 

 

 

1,230

 

Total same store

 

 

2,363,491

 

 

 

705,890

 

 

 

1,657,601

 

 

 

2,311,240

 

 

 

681,198

 

 

 

1,630,042

 

 

 

2,200,094

 

 

 

639,342

 

 

 

1,560,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

190,814

 

 

 

63,907

 

 

 

126,907

 

 

 

95,016

 

 

 

30,742

 

 

 

64,274

 

 

 

117,143

 

 

 

41,877

 

 

 

75,266

 

Other (3)

 

 

23,376

 

 

 

17,352

 

 

 

6,024

 

 

 

64,433

 

 

 

28,836

 

 

 

35,597

 

 

 

104,996

 

 

 

42,991

 

 

 

62,005

 

Total non-same store/other

 

 

214,190

 

 

 

81,259

 

 

 

132,931

 

 

 

159,449

 

 

 

59,578

 

 

 

99,871

 

 

 

222,139

 

 

 

84,868

 

 

 

137,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,577,681

 

 

$

787,149

 

 

$

1,790,532

 

 

$

2,470,689

 

 

$

740,776

 

 

$

1,729,913

 

 

$

2,422,233

 

 

$

724,210

 

 

$

1,698,023

 

 

(1)

For the years ended December 31, 2018 and 2017, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2017, less properties subsequently sold, which represented 71,721 apartment units.  For the year ended December 31, 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.     

(2)

For the years ended December 31, 2018 and 2017, non-same store primarily includes properties acquired after January 1, 2017, plus any properties in lease-up and not stabilized as of January 1, 2017.  For the year ended December 31, 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 disposition for properties sold.

 

 

 

Year Ended December 31, 2018

 

 

Year Ended December 31, 2017

 

 

 

Total Assets

 

 

Capital Expenditures

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,608,347

 

 

$

28,306

 

 

$

2,692,602

 

 

$

26,921

 

Orange County

 

 

318,472

 

 

 

8,192

 

 

 

328,593

 

 

 

9,237

 

San Diego

 

 

405,449

 

 

 

4,525

 

 

 

421,267

 

 

 

4,922

 

Subtotal - Southern California

 

 

3,332,268

 

 

 

41,023

 

 

 

3,442,462

 

 

 

41,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

2,967,735

 

 

 

44,837

 

 

 

3,039,552

 

 

 

38,618

 

Washington D.C.

 

 

3,702,368

 

 

 

29,616

 

 

 

3,803,185

 

 

 

35,423

 

New York

 

 

4,063,568

 

 

 

23,472

 

 

 

4,160,603

 

 

 

30,403

 

Boston

 

 

1,589,000

 

 

 

24,623

 

 

 

1,636,925

 

 

 

28,687

 

Seattle

 

 

1,277,865

 

 

 

17,825

 

 

 

1,316,678

 

 

 

21,646

 

Other Markets

 

 

12,781

 

 

 

163

 

 

 

12,768

 

 

 

103

 

Total same store

 

 

16,945,585

 

 

 

181,559

 

 

 

17,412,173

 

 

 

195,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

2,940,770

 

 

 

6,665

 

 

 

2,276,312

 

 

 

3,704

 

Other (3)

 

 

507,854

 

 

 

277

 

 

 

882,114

 

 

 

2,943

 

Total non-same store/other

 

 

3,448,624

 

 

 

6,942

 

 

 

3,158,426

 

 

 

6,647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,394,209

 

 

$

188,501

 

 

$

20,570,599

 

 

$

202,607

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2017, less properties subsequently sold, which represented 71,721 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2017, plus any properties in lease-up and not stabilized as of January 1, 2017.

(3)

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