XML 67 R48.htm IDEA: XBRL DOCUMENT v3.22.0.1
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2021
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 years ended December 31, 2021, 2020 and 2019, respectively (amounts in thousands):

 

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

Rental income

 

$

2,463,997

 

 

$

2,571,705

 

 

$

2,700,691

 

Property and maintenance expense

 

 

(453,532

)

 

 

(440,998

)

 

 

(446,845

)

Real estate taxes and insurance expense

 

 

(397,105

)

 

 

(381,562

)

 

 

(366,139

)

Total operating expenses

 

 

(850,637

)

 

 

(822,560

)

 

 

(812,984

)

Net operating income

 

$

1,613,360

 

 

$

1,749,145

 

 

$

1,887,707

 

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

 

 

The following tables present NOI from our rental real estate for each segment for the years ended December 31, 2021, 2020 and 2019, respectively, as well as total assets and capital expenditures at December 31, 2021 and 2020, respectively (amounts in thousands):

 

 

 

Year Ended December 31, 2021

 

 

Year Ended December 31, 2020

 

 

Year Ended December 31, 2019

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

447,094

 

 

$

141,636

 

 

$

305,458

 

 

$

444,129

 

 

$

140,469

 

 

$

303,660

 

 

$

485,084

 

 

$

144,314

 

 

$

340,770

 

Orange County

 

 

109,427

 

 

 

24,986

 

 

 

84,441

 

 

 

105,236

 

 

 

24,545

 

 

 

80,691

 

 

 

105,087

 

 

 

24,359

 

 

 

80,728

 

San Diego

 

 

78,709

 

 

 

18,396

 

 

 

60,313

 

 

 

74,737

 

 

 

18,176

 

 

 

56,561

 

 

 

73,698

 

 

 

17,889

 

 

 

55,809

 

Subtotal - Southern California

 

 

635,230

 

 

 

185,018

 

 

 

450,212

 

 

 

624,102

 

 

 

183,190

 

 

 

440,912

 

 

 

663,869

 

 

 

186,562

 

 

 

477,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

391,022

 

 

 

121,134

 

 

 

269,888

 

 

 

435,371

 

 

 

117,085

 

 

 

318,286

 

 

 

473,102

 

 

 

115,702

 

 

 

357,400

 

Washington D.C.

 

 

393,374

 

 

 

130,445

 

 

 

262,929

 

 

 

405,571

 

 

 

125,353

 

 

 

280,218

 

 

 

394,171

 

 

 

119,419

 

 

 

274,752

 

New York

 

 

405,830

 

 

 

202,954

 

 

 

202,876

 

 

 

424,534

 

 

 

197,740

 

 

 

226,794

 

 

 

464,270

 

 

 

191,514

 

 

 

272,756

 

Seattle

 

 

245,484

 

 

 

77,537

 

 

 

167,947

 

 

 

257,372

 

 

 

74,362

 

 

 

183,010

 

 

 

252,311

 

 

 

68,717

 

 

 

183,594

 

Boston

 

 

232,233

 

 

 

75,698

 

 

 

156,535

 

 

 

240,158

 

 

 

71,611

 

 

 

168,547

 

 

 

253,297

 

 

 

70,875

 

 

 

182,422

 

Other Markets

 

 

39,084

 

 

 

11,209

 

 

 

27,875

 

 

 

37,917

 

 

 

11,040

 

 

 

26,877

 

 

 

18,215

 

 

 

4,713

 

 

 

13,502

 

Total same store

 

 

2,342,257

 

 

 

803,995

 

 

 

1,538,262

 

 

 

2,425,025

 

 

 

780,381

 

 

 

1,644,644

 

 

 

2,519,235

 

 

 

757,502

 

 

 

1,761,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

51,604

 

 

 

21,296

 

 

 

30,308

 

 

 

11,791

 

 

 

2,706

 

 

 

9,085

 

 

 

58,751

 

 

 

17,702

 

 

 

41,049

 

Other (3)

 

 

70,136

 

 

 

25,346

 

 

 

44,790

 

 

 

134,889

 

 

 

39,473

 

 

 

95,416

 

 

 

122,705

 

 

 

37,780

 

 

 

84,925

 

Total non-same store/other

 

 

121,740

 

 

 

46,642

 

 

 

75,098

 

 

 

146,680

 

 

 

42,179

 

 

 

104,501

 

 

 

181,456

 

 

 

55,482

 

 

 

125,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,463,997

 

 

$

850,637

 

 

$

1,613,360

 

 

$

2,571,705

 

 

$

822,560

 

 

$

1,749,145

 

 

$

2,700,691

 

 

$

812,984

 

 

$

1,887,707

 

 

(1)

For the years ended December 31, 2021 and 2020, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2020, less properties subsequently sold, which represented 74,077 apartment units.  For the year ended December 31, 2019, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2019, less properties subsequently sold, which represented 73,585 apartment units.     

(2)

For the years ended December 31, 2021 and 2020, non-same store primarily includes properties acquired after January 1, 2020, plus any properties in lease-up and not stabilized as of January 1, 2020.  For the year ended December 31, 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.

 

 

 

Year Ended December 31, 2021

 

 

Year Ended December 31, 2020

 

 

 

Total Assets

 

 

Capital Expenditures

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,792,948

 

 

$

21,507

 

 

$

2,905,404

 

 

$

21,537

 

Orange County

 

 

371,063

 

 

 

5,647

 

 

 

389,007

 

 

 

7,260

 

San Diego

 

 

232,345

 

 

 

2,899

 

 

 

242,429

 

 

 

3,430

 

Subtotal - Southern California

 

 

3,396,356

 

 

 

30,053

 

 

 

3,536,840

 

 

 

32,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

3,195,089

 

 

 

22,416

 

 

 

3,310,083

 

 

 

18,091

 

Washington D.C.

 

 

3,177,162

 

 

 

27,148

 

 

 

3,291,760

 

 

 

23,637

 

New York

 

 

3,897,202

 

 

 

29,623

 

 

 

4,000,355

 

 

 

25,716

 

Seattle

 

 

1,958,145

 

 

 

15,038

 

 

 

2,023,183

 

 

 

11,621

 

Boston

 

 

1,694,432

 

 

 

21,095

 

 

 

1,758,665

 

 

 

18,367

 

Denver

 

 

492,454

 

 

 

2,015

 

 

 

512,131

 

 

 

1,579

 

Total same store

 

 

17,810,840

 

 

 

147,388

 

 

 

18,433,017

 

 

 

131,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

2,512,611

 

 

 

1,704

 

 

 

671,216

 

 

 

73

 

Other (3)

 

 

845,790

 

 

 

1,927

 

 

 

1,182,658

 

 

 

4,668

 

Total non-same store/other

 

 

3,358,401

 

 

 

3,631

 

 

 

1,853,874

 

 

 

4,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

21,169,241

 

 

$

151,019

 

 

$

20,286,891

 

 

$

135,979

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2020, less properties subsequently sold, which represented 74,077 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2020, plus any properties in lease-up and not stabilized as of January 1, 2020.

(3)

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