XML 44 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Revenues:    
Rental and other property $ 280,229us-gaap_OperatingLeasesIncomeStatementMinimumLeaseRevenue $ 159,349us-gaap_OperatingLeasesIncomeStatementMinimumLeaseRevenue
Management and other fees from affiliates 2,644us-gaap_ManagementFeesRevenue 1,660us-gaap_ManagementFeesRevenue
Total revenues 282,873us-gaap_SalesRevenueNet 161,009us-gaap_SalesRevenueNet
Expenses:    
Property operating, excluding real estate taxes 55,618us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment 36,967us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment
Real estate taxes 31,553us-gaap_RealEstateTaxExpense 15,339us-gaap_RealEstateTaxExpense
Depreciation and amortization 106,907us-gaap_Depreciation 50,312us-gaap_Depreciation
General and administrative 10,545us-gaap_GeneralAndAdministrativeExpense 7,583us-gaap_GeneralAndAdministrativeExpense
Merger and integration expenses 2,388us-gaap_BusinessCombinationAcquisitionRelatedCosts 16,059us-gaap_BusinessCombinationAcquisitionRelatedCosts
Acquisition costs 547us-gaap_BusinessCombinationIntegrationRelatedCosts 188us-gaap_BusinessCombinationIntegrationRelatedCosts
Total expenses 207,558us-gaap_CostsAndExpenses 126,448us-gaap_CostsAndExpenses
Earnings from operations 75,315us-gaap_OperatingIncomeLoss 34,561us-gaap_OperatingIncomeLoss
Interest expense (47,546)us-gaap_InterestExpense (29,041)us-gaap_InterestExpense
Interest and other income 4,199us-gaap_InterestAndOtherIncome 2,879us-gaap_InterestAndOtherIncome
Equity income in co-investments 4,311us-gaap_IncomeLossFromEquityMethodInvestments 10,526us-gaap_IncomeLossFromEquityMethodInvestments
Gains on sale of real estate and land 7,112us-gaap_GainsLossesOnSalesOfAssets 7,481us-gaap_GainsLossesOnSalesOfAssets
Gain on remeasurement of co-investment 21,362us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Net income 64,753us-gaap_ProfitLoss 26,406us-gaap_ProfitLoss
Net income attributable to noncontrolling interest (4,076)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (3,126)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to controlling interest 60,677us-gaap_NetIncomeLoss 23,280us-gaap_NetIncomeLoss
Dividends to preferred stockholders (1,314)us-gaap_PreferredStockDividendsIncomeStatementImpact (1,368)us-gaap_PreferredStockDividendsIncomeStatementImpact
Net income available to common stockholders 59,363us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 21,912us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Comprehensive income 65,352us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 30,729us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
Comprehensive income attributable to noncontrolling interest (4,091)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest (3,372)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
Comprehensive income attributable to controlling interest 61,261us-gaap_ComprehensiveIncomeNetOfTax 27,357us-gaap_ComprehensiveIncomeNetOfTax
Basic:    
Net income available to common stockholders (in dollars per share) $ 0.92us-gaap_EarningsPerShareBasic $ 0.58us-gaap_EarningsPerShareBasic
Weighted average number of shares outstanding during the period (in shares) 64,185,455us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 37,685,073us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted:    
Net income available to common stockholders (in dollars per share) $ 0.92us-gaap_EarningsPerShareDiluted $ 0.58us-gaap_EarningsPerShareDiluted
Weighted average number of shares outstanding during the period (in shares) 64,394,680us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 37,931,454us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Dividends per common share (in dollars per share) $ 1.44us-gaap_CommonStockDividendsPerShareDeclared $ 1.21us-gaap_CommonStockDividendsPerShareDeclared
Essex Portfolio, L.P. [Member]    
Revenues:    
Rental and other property 280,229us-gaap_OperatingLeasesIncomeStatementMinimumLeaseRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
159,349us-gaap_OperatingLeasesIncomeStatementMinimumLeaseRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Management and other fees from affiliates 2,644us-gaap_ManagementFeesRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
1,660us-gaap_ManagementFeesRevenue
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Total revenues 282,873us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
161,009us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Expenses:    
Property operating, excluding real estate taxes 55,618us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
36,967us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Real estate taxes 31,553us-gaap_RealEstateTaxExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
15,339us-gaap_RealEstateTaxExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Depreciation and amortization 106,907us-gaap_Depreciation
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
50,312us-gaap_Depreciation
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
General and administrative 10,545us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
7,583us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Merger and integration expenses 2,388us-gaap_BusinessCombinationAcquisitionRelatedCosts
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
16,059us-gaap_BusinessCombinationAcquisitionRelatedCosts
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Acquisition costs 547us-gaap_BusinessCombinationIntegrationRelatedCosts
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
188us-gaap_BusinessCombinationIntegrationRelatedCosts
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Total expenses 207,558us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
126,448us-gaap_CostsAndExpenses
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Earnings from operations 75,315us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
34,561us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Interest expense (47,546)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(29,041)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Interest and other income 4,199us-gaap_InterestAndOtherIncome
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
2,879us-gaap_InterestAndOtherIncome
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Equity income in co-investments 4,311us-gaap_IncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
10,526us-gaap_IncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Gains on sale of real estate and land 7,112us-gaap_GainsLossesOnSalesOfAssets
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
7,481us-gaap_GainsLossesOnSalesOfAssets
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Gain on remeasurement of co-investment 21,362us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
0us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Net income 64,753us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
26,406us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Net income attributable to noncontrolling interest (1,965)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(1,709)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Net income attributable to controlling interest 62,788us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
24,697us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Dividends to preferred stockholders (1,314)us-gaap_PreferredStockDividendsIncomeStatementImpact
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(1,368)us-gaap_PreferredStockDividendsIncomeStatementImpact
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Net income available to common stockholders 61,474us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
23,329us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Comprehensive income 65,352us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
30,729us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Comprehensive income attributable to noncontrolling interest (1,965)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
(1,709)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Comprehensive income attributable to controlling interest $ 63,387us-gaap_ComprehensiveIncomeNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
$ 29,020us-gaap_ComprehensiveIncomeNetOfTax
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Basic:    
Net income available to common stockholders (in dollars per share) $ 0.93us-gaap_EarningsPerShareBasic
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
$ 0.58us-gaap_EarningsPerShareBasic
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Weighted average number of shares outstanding during the period (in shares) 66,369,769us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
39,957,252us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Diluted:    
Net income available to common stockholders (in dollars per share) $ 0.92us-gaap_EarningsPerShareDiluted
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
$ 0.58us-gaap_EarningsPerShareDiluted
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Weighted average number of shares outstanding during the period (in shares) 66,578,994us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
40,203,633us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
Dividends per common share (in dollars per share) $ 1.44us-gaap_CommonStockDividendsPerShareDeclared
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember
$ 1.21us-gaap_CommonStockDividendsPerShareDeclared
/ dei_LegalEntityAxis
= us-gaap_SubsidiariesMember