XML 57 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information (Tables)
12 Months Ended
Dec. 31, 2016
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, 2016, 2015, and 2014 ($ in thousands):
 
Years Ended December 31,
 
2016
 
2015
 
2014
Revenues:
 
 
 
 
 
Southern California
$
561,094

 
$
507,536

 
$
418,495

Northern California
453,140

 
407,590

 
319,082

Seattle Metro
217,259

 
201,417

 
168,337

Other real estate assets
54,230

 
68,955

 
55,677

Total property revenues
$
1,285,723

 
$
1,185,498

 
$
961,591

Net operating income:
 

 
 

 
 

Southern California
$
382,312

 
$
340,797

 
$
274,806

Northern California
325,394

 
291,168

 
223,559

Seattle Metro
148,279

 
136,579

 
112,494

Other real estate assets
40,811

 
53,446

 
38,186

Total net operating income
896,796

 
821,990

 
649,045

Management and other fees from affiliates
8,278

 
8,909

 
9,347

Depreciation and amortization
(441,682
)
 
(453,423
)
 
(360,592
)
General and administrative
(40,751
)
 
(40,090
)
 
(40,878
)
Merger and integration expenses

 
(3,798
)
 
(53,530
)
Acquisition and investment related costs
(1,841
)
 
(2,414
)
 
(1,878
)
Interest expense
(219,654
)
 
(204,827
)
 
(164,551
)
Total return swap income
11,716

 
5,655

 

Interest and other income
27,305

 
19,143

 
11,811

Equity income in co-investments
48,698

 
21,861

 
39,893

Loss on early retirement of debt
(606
)
 
(6,114
)
 
(268
)
Gain on sale of real estate and land
154,561

 
47,333

 
46,039

Deferred tax expense on gain on sale of real estate and land
(4,410
)
 

 

Gain on remeasurement of co-investment

 
34,014

 

Net income
$
438,410

 
$
248,239

 
$
134,438

Reconciliation of Assets from Segment to Consolidated
Total assets for each of the reportable operating segments are summarized as follows as of December 31, 2016 and 2015 ($ in thousands):
 
As of December 31,
Assets:
2016
 
2015
Southern California
$
4,924,792

 
$
4,752,174

Northern California
3,791,549

 
3,733,218

Seattle Metro
1,570,340

 
1,613,175

Other real estate assets
78,079

 
283,010

Net reportable operating segments - real estate assets
10,364,760

 
10,381,577

Real estate under development
190,505

 
242,326

Co-investments
1,161,275

 
1,036,047

Real estate held for sale, net
101,957

 
26,879

Cash and cash equivalents, including restricted cash
170,302

 
123,055

Marketable securities
139,189

 
137,485

Notes and other receivables
40,970

 
19,285

Prepaid expenses and other assets
48,450

 
41,730

Total assets
$
12,217,408

 
$
12,008,384