XML 19 R4.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Revenues:    
Rental and other property $ 352,876 $ 389,750
Management and other fees from affiliates 2,249 2,617
Revenues 355,125 392,367
Expenses:    
Property operating, excluding real estate taxes 65,151 64,131
Real estate taxes 45,328 43,012
Corporate-level property management expenses 8,947 8,759
Depreciation and amortization 128,587 131,559
General and administrative 9,812 13,982
Expensed acquisition and investment related costs 15 87
Total expenses 257,840 261,530
Gain on sale of real estate and land 100,096 0
Earnings from operations 197,381 130,837
Interest expense (51,649) (55,147)
Total return swap income 2,844 1,984
Interest and other income (loss) 14,387 (5,221)
Equity income from co-investments 17,011 21,297
Deferred tax expense on unrealized gain on unconsolidated co-investment (508) 0
(Loss) gain on early retirement of debt, net (2,517) 321
Gain on remeasurement of co-investment 0 234,694
Net income 176,949 328,765
Net income attributable to noncontrolling interest (8,505) (13,759)
Net income available to common stockholders 168,444 315,006
Comprehensive income 181,441 319,678
Comprehensive income attributable to noncontrolling interest (8,658) (13,452)
Comprehensive income attributable to controlling interest $ 172,783 $ 306,226
Basic:    
Net income available to common stockholders/unitholders (in dollars per share) $ 2.59 $ 4.77
Weighted average number of shares/common units outstanding during the period (in shares) 64,989,620 66,043,831
Diluted:    
Net income available to common stockholders/unitholders (in dollars per share) $ 2.59 $ 4.76
Weighted average number of shares/common units outstanding during the period (in shares) 65,114,933 66,195,415
Essex Portfolio, L.P.    
Revenues:    
Rental and other property $ 352,876 $ 389,750
Management and other fees from affiliates 2,249 2,617
Revenues 355,125 392,367
Expenses:    
Property operating, excluding real estate taxes 65,151 64,131
Real estate taxes 45,328 43,012
Corporate-level property management expenses 8,947 8,759
Depreciation and amortization 128,587 131,559
General and administrative 9,812 13,982
Expensed acquisition and investment related costs 15 87
Total expenses 257,840 261,530
Gain on sale of real estate and land 100,096 0
Earnings from operations 197,381 130,837
Interest expense (51,649) (55,147)
Total return swap income 2,844 1,984
Interest and other income (loss) 14,387 (5,221)
Equity income from co-investments 17,011 21,297
Deferred tax expense on unrealized gain on unconsolidated co-investment (508) 0
(Loss) gain on early retirement of debt, net (2,517) 321
Gain on remeasurement of co-investment 0 234,694
Net income 176,949 328,765
Net income attributable to noncontrolling interest (2,558) (2,773)
Net income available to common stockholders 174,391 325,992
Comprehensive income 181,441 319,678
Comprehensive income attributable to noncontrolling interest (2,558) (2,773)
Comprehensive income attributable to controlling interest $ 178,883 $ 316,905
Basic:    
Net income available to common stockholders/unitholders (in dollars per share) $ 2.59 $ 4.77
Weighted average number of shares/common units outstanding during the period (in shares) 67,283,424 68,344,012
Diluted:    
Net income available to common stockholders/unitholders (in dollars per share) $ 2.59 $ 4.76
Weighted average number of shares/common units outstanding during the period (in shares) 67,408,737 68,495,596