XML 55 R39.htm IDEA: XBRL DOCUMENT v3.21.1
Reportable Segments (Tables)
3 Months Ended
Mar. 31, 2021
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 quarters ended March 31, 2021 and 2020, respectively (amounts in thousands):

 

 

 

Quarter Ended March 31,

 

 

 

2021

 

 

2020

 

Rental income

 

$

597,602

 

 

$

682,305

 

Property and maintenance expense

 

 

(117,054

)

 

 

(115,816

)

Real estate taxes and insurance expense

 

 

(103,470

)

 

 

(97,732

)

Total operating expenses

 

 

(220,524

)

 

 

(213,548

)

Net operating income

 

$

377,078

 

 

$

468,757

 

Schedule of NOI for Each Segment from Rental Real Estate Specific to Continuing Operations

 

The following tables present NOI for each segment from our rental real estate for the quarters ended March 31, 2021 and 2020, respectively, as well as total assets and capital expenditures at March 31, 2021 (amounts in thousands):

 

 

 

Quarter Ended March 31, 2021

 

 

Quarter Ended March 31, 2020

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

116,345

 

 

$

39,201

 

 

$

77,144

 

 

$

126,495

 

 

$

38,837

 

 

$

87,658

 

Orange County

 

 

25,841

 

 

 

6,336

 

 

 

19,505

 

 

 

26,695

 

 

 

6,172

 

 

 

20,523

 

San Diego

 

 

18,740

 

 

 

4,639

 

 

 

14,101

 

 

 

18,777

 

 

 

4,585

 

 

 

14,192

 

Subtotal - Southern California

 

 

160,926

 

 

 

50,176

 

 

 

110,750

 

 

 

171,967

 

 

 

49,594

 

 

 

122,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

105,332

 

 

 

33,275

 

 

 

72,057

 

 

 

125,102

 

 

 

31,796

 

 

 

93,306

 

Washington D.C.

 

 

99,117

 

 

 

33,321

 

 

 

65,796

 

 

 

104,718

 

 

 

32,103

 

 

 

72,615

 

New York

 

 

99,754

 

 

 

53,076

 

 

 

46,678

 

 

 

118,025

 

 

 

50,909

 

 

 

67,116

 

Seattle

 

 

61,709

 

 

 

19,799

 

 

 

41,910

 

 

 

68,869

 

 

 

18,683

 

 

 

50,186

 

Boston

 

 

56,606

 

 

 

19,374

 

 

 

37,232

 

 

 

63,683

 

 

 

18,327

 

 

 

45,356

 

Denver

 

 

9,344

 

 

 

3,031

 

 

 

6,313

 

 

 

9,657

 

 

 

2,789

 

 

 

6,868

 

Total same store

 

 

592,788

 

 

 

212,052

 

 

 

380,736

 

 

 

662,021

 

 

 

204,201

 

 

 

457,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

4,660

 

 

 

1,445

 

 

 

3,215

 

 

 

4,163

 

 

 

1,246

 

 

 

2,917

 

Other (3)

 

 

154

 

 

 

7,027

 

 

 

(6,873

)

 

 

16,121

 

 

 

8,101

 

 

 

8,020

 

Total non-same store/other

 

 

4,814

 

 

 

8,472

 

 

 

(3,658

)

 

 

20,284

 

 

 

9,347

 

 

 

10,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

597,602

 

 

$

220,524

 

 

$

377,078

 

 

$

682,305

 

 

$

213,548

 

 

$

468,757

 

 

(1)

For the quarters ended March 31, 2021 and 2020, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2020, less properties subsequently sold, which represented 77,060 apartment units.

(2)

For the quarters ended March 31, 2021 and 2020, non-same store primarily includes properties acquired after January 1, 2020, plus any properties in lease-up and not stabilized as of January 1, 2020.

(3)

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

 

 

 

Quarter Ended March 31, 2021

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

Los Angeles

 

$

3,220,144

 

 

$

4,666

 

Orange County

 

 

384,585

 

 

 

1,056

 

San Diego

 

 

240,071

 

 

 

679

 

Subtotal - Southern California

 

 

3,844,800

 

 

 

6,401

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

3,472,556

 

 

 

3,936

 

Washington D.C.

 

 

3,323,572

 

 

 

6,325

 

New York

 

 

3,971,142

 

 

 

5,993

 

Seattle

 

 

2,010,532

 

 

 

2,139

 

Boston

 

 

1,742,381

 

 

 

3,469

 

Denver

 

 

507,264

 

 

 

355

 

Total same store

 

 

18,872,247

 

 

 

28,618

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

Non-same store

 

 

297,717

 

 

 

62

 

Other (3)

 

 

999,051

 

 

 

(1

)

Total non-same store/other

 

 

1,296,768

 

 

 

61

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,169,015

 

 

$

28,679

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2020, less properties subsequently sold, which represented 77,060 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2020, plus any properties in lease-up and not stabilized as of January 1, 2020.

(3)

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