XML 71 R50.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Information (Tables)
12 Months Ended
Dec. 31, 2025
Segment Reporting [Abstract]  
Schedule of Reconciliation of Revenues and Operating Profit (Loss) from Segments to Consolidated
The revenues and NOI for each of the reportable operating segments are summarized as follows for the years ended December 31, 2025, 2024 and 2023 ($ in thousands):
Year Ended December 31,
 202520242023
Rental and other property revenueProperty operating expenses, including real estate taxesNet operating incomeRental and other property revenueProperty operating expenses, including real estate taxesNet operating incomeRental and other property revenueProperty operating expenses, including real estate taxesNet operating income
Southern California$763,124 $225,015 $538,109 $714,975 $208,380 $506,595 $654,422 $190,897 $463,525 
Northern California760,821 235,979 524,842 663,825 202,059 461,766 628,880 188,041 440,839 
Seattle Metro313,410 90,967 222,443 295,002 87,558 207,444 282,092 81,334 200,758 
Other real estate assets40,609 7,025 33,584 90,383 23,539 66,844 92,870 27,486 65,384 
Total$1,877,964 $558,986 $1,318,978 $1,764,185 $521,536 $1,242,649 $1,658,264 $487,758 $1,170,506 
   
Total net operating income$1,318,978 $1,242,649 $1,170,506 
Management and other fees from affiliates9,381 10,265 11,131 
Corporate-level property management expenses(49,052)(46,208)(43,593)
Depreciation and amortization(607,542)(580,220)(548,438)
General and administrative(71,948)(98,902)(63,474)
Expensed acquisition and investment related costs(25)(72)(595)
Casualty loss— — (433)
Gain on sale of real estate and land299,524 175,583 59,238 
Interest expense(258,404)(235,529)(212,905)
Total return swap income4,729 3,099 3,148 
Interest and other income20,004 80,951 46,259 
Equity income from co-investments35,464 48,206 10,561 
Tax benefit (expense) on unconsolidated co-investments2,096 929 (697)
Loss on early retirement of debt(762)— — 
Gain on remeasurement of co-investment330 210,555 — 
Net income$702,773 $811,306 $430,708 
Schedule of Reconciliation of Assets from Segment to Consolidated
Total assets for each of the reportable operating segments as of December 31, 2025 and 2024 are summarized as follows ($ in thousands):
 December 31,
20252024
Assets:
Southern California$4,194,554 $4,162,462 
Northern California6,136,977 5,414,689 
Seattle Metro1,412,405 1,460,865 
Other real estate assets (1)
160,646 400,884 
Net reportable operating segments - real estate assets11,904,582 11,438,900 
Real estate under development157,122 52,682 
Co-investments630,550 935,014 
Cash and cash equivalents, including restricted cash85,586 75,846 
Marketable securities98,070 69,794 
Notes and other receivables141,591 206,706 
Operating lease right-of-use assets50,833 51,556 
Prepaid expenses and other assets90,675 96,861 
Total assets$13,159,009 $12,927,359 
(1) Includes retail space, commercial properties, held for sale properties and disposition properties.