XML 61 R39.htm IDEA: XBRL DOCUMENT v3.20.1
Reportable Segments (Tables)
3 Months Ended
Mar. 31, 2020
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 for the quarters ended March 31, 2020 and 2019, respectively (amounts in thousands):

 

 

 

Quarter Ended March 31,

 

 

 

2020

 

 

2019

 

Rental income

 

$

682,305

 

 

$

662,302

 

Property and maintenance expense

 

 

(115,816

)

 

 

(115,070

)

Real estate taxes and insurance expense

 

 

(97,732

)

 

 

(91,442

)

Total operating expenses

 

 

(213,548

)

 

 

(206,512

)

Net operating income

 

$

468,757

 

 

$

455,790

 

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 for the quarters ended March 31, 2020 and 2019, respectively, as well as total assets and capital expenditures at March 31, 2020 (amounts in thousands):

 

 

 

Quarter Ended March 31, 2020

 

 

Quarter Ended March 31, 2019

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

121,920

 

 

$

36,916

 

 

$

85,004

 

 

$

119,536

 

 

$

36,430

 

 

$

83,106

 

Orange County

 

 

26,694

 

 

 

6,214

 

 

 

20,480

 

 

 

25,828

 

 

 

6,175

 

 

 

19,653

 

San Diego

 

 

24,142

 

 

 

6,317

 

 

 

17,825

 

 

 

23,304

 

 

 

6,148

 

 

 

17,156

 

Subtotal - Southern California

 

 

172,756

 

 

 

49,447

 

 

 

123,309

 

 

 

168,668

 

 

 

48,753

 

 

 

119,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

121,950

 

 

 

30,694

 

 

 

91,256

 

 

 

118,071

 

 

 

29,502

 

 

 

88,569

 

Washington D.C.

 

 

103,884

 

 

 

32,044

 

 

 

71,840

 

 

 

101,504

 

 

 

31,520

 

 

 

69,984

 

New York

 

 

116,590

 

 

 

50,932

 

 

 

65,658

 

 

 

114,761

 

 

 

48,894

 

 

 

65,867

 

Seattle

 

 

64,956

 

 

 

17,427

 

 

 

47,529

 

 

 

61,598

 

 

 

17,118

 

 

 

44,480

 

Boston

 

 

63,683

 

 

 

18,160

 

 

 

45,523

 

 

 

61,920

 

 

 

18,241

 

 

 

43,679

 

Denver

 

 

4,558

 

 

 

1,233

 

 

 

3,325

 

 

 

4,577

 

 

 

1,196

 

 

 

3,381

 

Total same store

 

 

648,377

 

 

 

199,937

 

 

 

448,440

 

 

 

631,099

 

 

 

195,224

 

 

 

435,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

29,653

 

 

 

9,165

 

 

 

20,488

 

 

 

5,838

 

 

 

1,783

 

 

 

4,055

 

Other (3)

 

 

4,275

 

 

 

4,446

 

 

 

(171

)

 

 

25,365

 

 

 

9,505

 

 

 

15,860

 

Total non-same store/other

 

 

33,928

 

 

 

13,611

 

 

 

20,317

 

 

 

31,203

 

 

 

11,288

 

 

 

19,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

682,305

 

 

$

213,548

 

 

$

468,757

 

 

$

662,302

 

 

$

206,512

 

 

$

455,790

 

 

(1)

For the quarters ended March 31, 2020 and 2019, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2019, less properties subsequently sold, which represented 74,919 apartment units.

(2)

For the quarters ended March 31, 2020 and 2019, non-same store primarily includes properties acquired after January 1, 2019, plus any properties in lease-up and not stabilized as of January 1, 2019.

(3)

Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Quarter Ended  March 31, 2020

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

Los Angeles

 

$

3,090,294

 

 

$

9,360

 

Orange County

 

 

401,249

 

 

 

2,021

 

San Diego

 

 

385,989

 

 

 

1,117

 

Subtotal - Southern California

 

 

3,877,532

 

 

 

12,498

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

3,362,398

 

 

 

4,121

 

Washington D.C.

 

 

3,343,974

 

 

 

6,836

 

New York

 

 

4,001,406

 

 

 

6,327

 

Seattle

 

 

1,855,378

 

 

 

2,026

 

Boston

 

 

1,809,524

 

 

 

5,665

 

Denver

 

 

253,763

 

 

 

184

 

Total same store

 

 

18,503,975

 

 

 

37,657

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Non-same store

 

 

1,660,327

 

 

 

548

 

Other (3)

 

 

755,016

 

 

 

137

 

Total non-same store/other

 

 

2,415,343

 

 

 

685

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,919,318

 

 

$

38,342

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2019, less properties subsequently sold, which represented 74,919 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2019, plus any properties in lease-up and not stabilized as of January 1, 2019.

(3)

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