XML 60 R37.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2022
Segment Reporting [Abstract]  
Summary of Total Assets by Segment

The following table sets forth the total assets by segment ($ in thousands):

 

 

December 31, 2022

 

 

December 31, 2021

 

Multifamily

$

 

16,663,050

 

 

$

 

12,225,256

 

Single-family rental

 

 

1,357,576

 

 

 

 

1,150,987

 

Industrial

 

 

3,180,764

 

 

 

 

2,145,163

 

Office

 

 

1,589,368

 

 

 

 

1,599,774

 

Self-storage

 

 

366,299

 

 

 

 

331,024

 

Investments in real estate debt

 

 

1,657,663

 

 

 

 

954,077

 

Other properties

 

 

1,225,052

 

 

 

 

764,714

 

Other (Corporate)

 

 

725,081

 

 

 

 

800,436

 

Total assets

$

 

26,764,853

 

 

$

 

19,971,431

 

Summary of Financial Results by Segment

The following table sets forth the financial results by segment for the year ended December 31, 2022 ($ in thousands):

 

 

Multifamily

 

 

Single-
Family
Rental

 

 

Industrial

 

 

Office

 

 

Self-
Storage

 

 

Other

 

 

Investments
in Real
Estate Debt

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

$

 

1,068,277

 

 

$

 

73,558

 

 

$

 

177,998

 

 

$

 

136,185

 

 

$

 

26,614

 

 

$

 

38,023

 

 

$

 

 

 

$

 

1,520,655

 

Other revenue

 

 

11,114

 

 

 

 

 

 

 

 

42

 

 

 

 

416

 

 

 

 

 

 

 

 

47,121

 

 

 

 

 

 

 

 

58,693

 

Total revenues

 

 

1,079,391

 

 

 

 

73,558

 

 

 

 

178,040

 

 

 

 

136,601

 

 

 

 

26,614

 

 

 

 

85,144

 

 

 

 

 

 

 

 

1,579,348

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

467,413

 

 

 

 

36,575

 

 

 

 

44,983

 

 

 

 

52,972

 

 

 

 

9,866

 

 

 

 

38,785

 

 

 

 

 

 

 

 

650,594

 

Total segment expenses

 

 

467,413

 

 

 

 

36,575

 

 

 

 

44,983

 

 

 

 

52,972

 

 

 

 

9,866

 

 

 

 

38,785

 

 

 

 

 

 

 

 

650,594

 

Income from unconsolidated
   real estate ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,189

 

 

 

 

 

 

 

 

12,189

 

Income from investments in
   real estate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99,787

 

 

 

 

99,787

 

Segment net operating income

$

 

611,978

 

 

$

 

36,983

 

 

$

 

133,057

 

 

$

 

83,629

 

 

$

 

16,748

 

 

$

 

58,548

 

 

$

 

99,787

 

 

$

 

1,040,730

 

Depreciation and amortization

$

 

(595,718

)

 

$

 

(46,864

)

 

$

 

(101,484

)

 

$

 

(64,869

)

 

$

 

(10,080

)

 

$

 

(29,928

)

 

$

 

 

 

$

 

(848,943

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(44,708

)

Management fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(167,100

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(102,348

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(428,853

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(313

)

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

485,608

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

(65,927

)

  Net income attributable to non-controlling interests in consolidated joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,927

)

  Net loss attributable to non-controlling interests in Operating Partnership

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,146

 

Net loss attributable to stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

(65,708

)

 

The following table sets forth the financial results by segment for the year ended December 31, 2021 ($ in thousands):

 

 

Multifamily

 

 

Single-
Family
Rental

 

 

Industrial

 

 

Office

 

 

Self-Storage

 

 

Other

 

 

Investments
in Real
Estate Debt

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

$

 

365,052

 

 

$

 

1,158

 

 

$

 

96,826

 

 

$

 

124,317

 

 

$

 

741

 

 

$

 

16,480

 

 

$

 

 

 

$

 

604,574

 

Other revenue

 

 

4,310

 

 

 

 

 

 

 

 

 

 

 

 

331

 

 

 

 

 

 

 

 

33,690

 

 

 

 

 

 

 

 

38,331

 

Total revenues

 

 

369,362

 

 

 

 

1,158

 

 

 

 

96,826

 

 

 

 

124,648

 

 

 

 

741

 

 

 

 

50,170

 

 

 

 

 

 

 

 

642,905

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

151,923

 

 

 

 

274

 

 

 

 

25,258

 

 

 

 

43,741

 

 

 

 

287

 

 

 

 

27,168

 

 

 

 

 

 

 

 

248,651

 

Total segment expenses

 

 

151,923

 

 

 

 

274

 

 

 

 

25,258

 

 

 

 

43,741

 

 

 

 

287

 

 

 

 

27,168

 

 

 

 

 

 

 

 

248,651

 

Loss from unconsolidated
   real estate ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(615

)

 

 

 

 

 

 

 

(615

)

Income from investments in real
   estate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,156

 

 

 

 

45,156

 

Segment net operating income

$

 

217,439

 

 

$

 

884

 

 

$

 

71,568

 

 

$

 

80,907

 

 

$

 

454

 

 

$

 

22,387

 

 

$

 

45,156

 

 

$

 

438,795

 

Depreciation and amortization

$

 

(189,084

)

 

$

 

(2,311

)

 

$

 

(58,002

)

 

$

 

(61,953

)

 

$

 

(429

)

 

$

 

(18,676

)

 

$

 

 

 

$

 

(330,455

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25,404

)

Management fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(62,237

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(204,225

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(134,127

)

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,210

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

(304,443

)

Net loss attributable to non-controlling interests in consolidated joint ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

434

 

Net loss attributable to non-controlling interests in Operating Partnership

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,758

 

Net loss attributable to stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

(302,251

)

 

The following table sets forth the financial results by segment for the year ended December 31, 2020 ($ in thousands):

 

 

Multifamily

 

 

Industrial

 

 

Office

 

 

Other

 

 

Investments
in Real
Estate Debt

 

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

$

 

132,835

 

 

$

 

30,203

 

 

$

 

97,078

 

 

$

 

13,731

 

 

$

 

 

 

$

 

273,847

 

Other revenue

 

 

2,045

 

 

 

 

 

 

 

 

145

 

 

 

 

22,386

 

 

 

 

 

 

 

 

24,576

 

Total revenues

 

 

134,880

 

 

 

 

30,203

 

 

 

 

97,223

 

 

 

 

36,117

 

 

 

 

 

 

 

 

298,423

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

51,878

 

 

 

 

7,261

 

 

 

 

32,895

 

 

 

 

21,150

 

 

 

 

 

 

 

 

113,184

 

Total segment expenses

 

 

51,878

 

 

 

 

7,261

 

 

 

 

32,895

 

 

 

 

21,150

 

 

 

 

 

 

 

 

113,184

 

Loss from unconsolidated
   real estate ventures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,462

)

 

 

 

 

 

 

 

(1,462

)

Income from investments in real
   estate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,206

 

 

 

 

7,206

 

Segment net operating income

$

 

83,002

 

 

$

 

22,942

 

 

$

 

64,328

 

 

$

 

13,505

 

 

$

 

7,206

 

 

$

 

190,983

 

Depreciation and amortization

$

 

(73,365

)

 

$

 

(18,323

)

 

$

 

(48,477

)

 

$

 

(15,699

)

 

$

 

 

 

$

 

(155,864

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,624

)

Management fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19,423

)

Performance participation allocation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,061

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(80,808

)

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,403

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

(98,200

)

 Net loss attributable to non-controlling interests in consolidated joint ventures

 

 

 

 

 

 

 

 

 

 

1,300

 

 Net loss attributable to non-controlling interests in Operating Partnership

 

 

 

 

 

 

 

 

 

 

 

 

642

 

Net loss attributable to stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

(96,258

)