XML 59 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Reconciliation Of Revenues And Operating Profit Loss From Segments To Consolidated
The revenues and net operating income for each of the reportable operating segments are summarized as follows for the years ended December 31, 2015, 2014, and 2013 ($ in thousands):
 
Years Ended December 31,
 
2015
 
2014
 
2013
Revenues:
 
 
 
 
 
Southern California
$
529,440

 
$
423,570

 
$
263,582

Northern California
416,347

 
326,996

 
210,831

Seattle Metro
201,418

 
168,337

 
107,796

Other real estate assets
38,293

 
42,688

 
21,118

Total property revenues
$
1,185,498

 
$
961,591

 
$
603,327

Net operating income:
 

 
 

 
 

Southern California
$
355,007

 
$
279,434

 
$
176,075

Northern California
297,472

 
228,971

 
146,053

Seattle Metro
136,580

 
112,494

 
71,650

Other real estate assets
32,931

 
28,146

 
12,213

Total net operating income
821,990

 
649,045

 
405,991

Depreciation and amortization
(453,423
)
 
(360,592
)
 
(192,420
)
Interest expense
(204,827
)
 
(164,551
)
 
(116,524
)
Total return swap income
5,655

 

 

Management and other fees from affiliates
8,909

 
9,347

 
7,263

General and administrative
(40,090
)
 
(40,878
)
 
(26,684
)
Merger and integration expenses
(3,798
)
 
(53,530
)
 
(4,284
)
Acquisition and investment related costs
(2,414
)
 
(1,878
)
 
(1,161
)
Interest and other income
19,143

 
11,811

 
11,633

Loss on early retirement of debt, net
(6,114
)
 
(268
)
 
(300
)
Gain on sale of real estate and land
47,333

 
46,039

 
1,503

Equity income from co-investments
21,861

 
39,893

 
55,865

Gain on remeasurement of co-investment
34,014

 

 

Income before discontinued operations
$
248,239

 
$
134,438

 
$
140,882

Reconciliation of Assets from Segment to Consolidated
Total assets for each of the reportable operating segments are summarized as follows as of December 31, 2015 and 2014 ($ in thousands):
 
As of December 31,
Assets:
2015
 
2014
Southern California
$
4,912,264

 
$
4,277,754

Northern California
3,749,072

 
3,418,571

Seattle Metro
1,613,175

 
1,647,058

Other real estate assets
107,066

 
336,492

Net reportable operating segments - real estate assets
10,381,577

 
9,679,875

Real estate under development
242,326

 
429,096

Co-investments
1,036,047

 
1,042,423

Real estate held for sale, net
26,879

 
56,300

Cash and cash equivalents, including restricted cash
123,055

 
95,749

Marketable securities and other investments
137,485

 
117,240

Notes and other receivables
19,285

 
24,923

Other non-segment assets
38,437

 
81,126

Total assets
$
12,005,091

 
$
11,526,732