XML 55 R40.htm IDEA: XBRL DOCUMENT v3.22.2
Reportable Segments (Tables)
6 Months Ended
Jun. 30, 2022
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 six months and quarters ended June 30, 2022 and 2021, respectively (amounts in thousands):

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Rental income

 

$

1,340,378

 

 

$

1,195,661

 

 

$

687,030

 

 

$

598,059

 

Property and maintenance expense

 

 

(241,229

)

 

 

(224,800

)

 

 

(116,355

)

 

 

(107,746

)

Real estate taxes and insurance expense

 

 

(202,538

)

 

 

(200,871

)

 

 

(101,850

)

 

 

(97,401

)

Total operating expenses

 

 

(443,767

)

 

 

(425,671

)

 

 

(218,205

)

 

 

(205,147

)

Net operating income

 

$

896,611

 

 

$

769,990

 

 

$

468,825

 

 

$

392,912

 

Schedule of NOI from Our 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 six months and quarters ended June 30, 2022 and 2021, respectively, as well as total assets and capital expenditures at June 30, 2022 (amounts in thousands):

 

 

 

Six Months Ended June 30, 2022

 

 

Six Months Ended June 30, 2021

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

241,119

 

 

$

72,466

 

 

$

168,653

 

 

$

213,291

 

 

$

70,202

 

 

$

143,089

 

Orange County

 

 

60,018

 

 

 

12,805

 

 

 

47,213

 

 

 

52,510

 

 

 

12,411

 

 

 

40,099

 

San Diego

 

 

42,410

 

 

 

9,555

 

 

 

32,855

 

 

 

37,928

 

 

 

9,176

 

 

 

28,752

 

Subtotal - Southern California

 

 

343,547

 

 

 

94,826

 

 

 

248,721

 

 

 

303,729

 

 

 

91,789

 

 

 

211,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

206,018

 

 

 

61,588

 

 

 

144,430

 

 

 

188,762

 

 

 

59,386

 

 

 

129,376

 

Washington D.C.

 

 

203,494

 

 

 

68,073

 

 

 

135,421

 

 

 

194,911

 

 

 

64,309

 

 

 

130,602

 

New York

 

 

218,855

 

 

 

99,705

 

 

 

119,150

 

 

 

188,676

 

 

 

98,235

 

 

 

90,441

 

Seattle

 

 

137,255

 

 

 

38,837

 

 

 

98,418

 

 

 

126,450

 

 

 

40,434

 

 

 

86,016

 

Boston

 

 

127,660

 

 

 

39,881

 

 

 

87,779

 

 

 

115,089

 

 

 

38,077

 

 

 

77,012

 

Denver

 

 

21,404

 

 

 

5,939

 

 

 

15,465

 

 

 

18,920

 

 

 

5,532

 

 

 

13,388

 

Total same store

 

 

1,258,233

 

 

 

408,849

 

 

 

849,384

 

 

 

1,136,537

 

 

 

397,762

 

 

 

738,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

77,019

 

 

 

31,614

 

 

 

45,405

 

 

 

5,186

 

 

 

2,299

 

 

 

2,887

 

Other (3)

 

 

5,126

 

 

 

3,304

 

 

 

1,822

 

 

 

53,938

 

 

 

25,610

 

 

 

28,328

 

Total non-same store/other

 

 

82,145

 

 

 

34,918

 

 

 

47,227

 

 

 

59,124

 

 

 

27,909

 

 

 

31,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

1,340,378

 

 

$

443,767

 

 

$

896,611

 

 

$

1,195,661

 

 

$

425,671

 

 

$

769,990

 

 

(1)

For the six months ended June 30, 2022 and 2021, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2021, less properties subsequently sold, which represented 74,057 apartment units.

(2)

For the six months ended June 30, 2022 and 2021, non-same store primarily includes properties acquired after January 1, 2021, plus any properties in lease-up and not stabilized as of January 1, 2021.

(3)

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

 

 

 

Quarter Ended June 30, 2022

 

 

Quarter Ended June 30, 2021

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

125,767

 

 

$

35,692

 

 

$

90,075

 

 

$

106,873

 

 

$

34,509

 

 

$

72,364

 

Orange County

 

 

31,252

 

 

 

6,381

 

 

 

24,871

 

 

 

26,669

 

 

 

6,096

 

 

 

20,573

 

San Diego

 

 

21,470

 

 

 

4,626

 

 

 

16,844

 

 

 

19,188

 

 

 

4,543

 

 

 

14,645

 

Subtotal - Southern California

 

 

178,489

 

 

 

46,699

 

 

 

131,790

 

 

 

152,730

 

 

 

45,148

 

 

 

107,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

105,402

 

 

 

30,050

 

 

 

75,352

 

 

 

93,784

 

 

 

28,982

 

 

 

64,802

 

Washington D.C.

 

 

103,022

 

 

 

34,172

 

 

 

68,850

 

 

 

97,423

 

 

 

31,701

 

 

 

65,722

 

New York

 

 

112,865

 

 

 

48,559

 

 

 

64,306

 

 

 

94,473

 

 

 

48,258

 

 

 

46,215

 

Seattle

 

 

70,128

 

 

 

19,512

 

 

 

50,616

 

 

 

62,603

 

 

 

19,999

 

 

 

42,604

 

Boston

 

 

65,066

 

 

 

19,443

 

 

 

45,623

 

 

 

57,777

 

 

 

18,530

 

 

 

39,247

 

Denver

 

 

10,825

 

 

 

2,930

 

 

 

7,895

 

 

 

9,575

 

 

 

2,710

 

 

 

6,865

 

Total same store

 

 

645,797

 

 

 

201,365

 

 

 

444,432

 

 

 

568,365

 

 

 

195,328

 

 

 

373,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

40,501

 

 

 

15,646

 

 

 

24,855

 

 

 

3,436

 

 

 

1,660

 

 

 

1,776

 

Other (3)

 

 

732

 

 

 

1,194

 

 

 

(462

)

 

 

26,258

 

 

 

8,159

 

 

 

18,099

 

Total non-same store/other

 

 

41,233

 

 

 

16,840

 

 

 

24,393

 

 

 

29,694

 

 

 

9,819

 

 

 

19,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

687,030

 

 

$

218,205

 

 

$

468,825

 

 

$

598,059

 

 

$

205,147

 

 

$

392,912

 

 

(1)

For the quarters ended June 30, 2022 and 2021, same store primarily includes all properties acquired or completed that were stabilized prior to April 1, 2021, less properties subsequently sold, which represented 74,057 apartment units.

(2)

For the quarters ended June 30, 2022 and 2021, non-same store primarily includes properties acquired after April 1, 2021, plus any properties in lease-up and not stabilized as of April 1, 2021.

(3)

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

 

 

 

Six Months Ended June 30, 2022

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,748,850

 

 

$

14,728

 

Orange County

 

 

362,679

 

 

 

2,643

 

San Diego

 

 

228,219

 

 

 

1,828

 

Subtotal - Southern California

 

 

3,339,748

 

 

 

19,199

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

3,114,937

 

 

 

13,003

 

Washington D.C.

 

 

3,120,459

 

 

 

13,391

 

New York

 

 

3,700,473

 

 

 

12,422

 

Seattle

 

 

2,106,727

 

 

 

8,761

 

Boston

 

 

1,708,006

 

 

 

9,799

 

Denver

 

 

482,417

 

 

 

562

 

Total same store

 

 

17,572,767

 

 

 

77,137

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

2,421,668

 

 

 

6,053

 

Other (3)

 

 

579,910

 

 

 

114

 

Total non-same store/other

 

 

3,001,578

 

 

 

6,167

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,574,345

 

 

$

83,304

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2021, less properties subsequently sold, which represented 74,057 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2021, plus any properties in lease-up and not stabilized as of January 1, 2021.

(3)

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