XML 42 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
Reportable Segments
9 Months Ended
Sep. 30, 2022
Segment Reporting [Abstract]  
Reportable Segments
13.
Reportable Segments

Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chief operating decision maker. The chief operating decision maker decides how resources are allocated and assesses performance on a recurring basis at least quarterly.

The Company’s primary business is the acquisition, development and management of multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents. The chief operating decision maker evaluates the Company’s operating performance geographically by market and both on a same store and non-same store basis. While the Company does maintain a non-residential presence, it accounts for approximately 3.7% of total revenues for the nine months ended September 30, 2022 and is designed as an amenity for our residential residents. The chief operating decision maker evaluates the performance of each property on a consolidated residential and non-residential basis. The Company’s geographic consolidated same store operating segments represent its reportable segments.

The Company’s development activities are other business activities that do not constitute an operating segment and as such, have been aggregated in the “Other” category in the tables presented below.

All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the nine months and quarters ended September 30, 2022 and 2021, respectively.

The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense and 2) real estate taxes and insurance expense (all as reflected in the accompanying consolidated statements of operations and comprehensive income). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties. Revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.

The following table presents a reconciliation of NOI from our rental real estate for the nine months and quarters ended September 30, 2022 and 2021, respectively (amounts in thousands):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Rental income

 

$

2,035,477

 

 

$

1,818,867

 

 

$

695,099

 

 

$

623,206

 

Property and maintenance expense

 

 

(365,277

)

 

 

(341,261

)

 

 

(124,048

)

 

 

(116,461

)

Real estate taxes and insurance expense

 

 

(302,899

)

 

 

(297,780

)

 

 

(100,361

)

 

 

(96,909

)

Total operating expenses

 

 

(668,176

)

 

 

(639,041

)

 

 

(224,409

)

 

 

(213,370

)

Net operating income

 

$

1,367,301

 

 

$

1,179,826

 

 

$

470,690

 

 

$

409,836

 

The following tables present NOI from our rental real estate for each segment for the nine months and quarters ended September 30, 2022 and 2021, respectively, as well as total assets and capital expenditures at September 30, 2022 (amounts in thousands):

 

 

 

Nine Months Ended September 30, 2022

 

 

Nine Months Ended September 30, 2021

 

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

351,896

 

 

$

103,121

 

 

$

248,775

 

 

$

316,206

 

 

$

99,837

 

 

$

216,369

 

Orange County

 

 

91,271

 

 

 

19,681

 

 

 

71,590

 

 

 

80,773

 

 

 

18,865

 

 

 

61,908

 

San Diego

 

 

64,540

 

 

 

14,574

 

 

 

49,966

 

 

 

58,210

 

 

 

13,892

 

 

 

44,318

 

Subtotal - Southern California

 

 

507,707

 

 

 

137,376

 

 

 

370,331

 

 

 

455,189

 

 

 

132,594

 

 

 

322,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

312,401

 

 

 

93,572

 

 

 

218,829

 

 

 

285,212

 

 

 

89,559

 

 

 

195,653

 

Washington, D.C.

 

 

306,161

 

 

 

102,564

 

 

 

203,597

 

 

 

290,255

 

 

 

97,407

 

 

 

192,848

 

New York

 

 

318,756

 

 

 

139,121

 

 

 

179,635

 

 

 

270,776

 

 

 

136,859

 

 

 

133,917

 

Seattle

 

 

210,011

 

 

 

59,222

 

 

 

150,789

 

 

 

190,386

 

 

 

61,092

 

 

 

129,294

 

Boston

 

 

194,640

 

 

 

60,003

 

 

 

134,637

 

 

 

173,953

 

 

 

57,478

 

 

 

116,475

 

Denver

 

 

32,505

 

 

 

9,129

 

 

 

23,376

 

 

 

28,732

 

 

 

8,482

 

 

 

20,250

 

Total same store

 

 

1,882,181

 

 

 

600,987

 

 

 

1,281,194

 

 

 

1,694,503

 

 

 

583,471

 

 

 

1,111,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

131,693

 

 

 

54,236

 

 

 

77,457

 

 

 

31,305

 

 

 

15,256

 

 

 

16,049

 

Other (3)

 

 

21,603

 

 

 

12,953

 

 

 

8,650

 

 

 

93,059

 

 

 

40,314

 

 

 

52,745

 

Total non-same store/other

 

 

153,296

 

 

 

67,189

 

 

 

86,107

 

 

 

124,364

 

 

 

55,570

 

 

 

68,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,035,477

 

 

$

668,176

 

 

$

1,367,301

 

 

$

1,818,867

 

 

$

639,041

 

 

$

1,179,826

 

 

(1)
For the nine months ended September 30, 2022 and 2021, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2021, less properties subsequently sold, which represented 72,869 apartment units.
(2)
For the nine months ended September 30, 2022 and 2021, non-same store primarily includes properties acquired after January 1, 2021, plus any properties in lease-up and not stabilized as of January 1, 2021, and any properties undergoing major renovations.
(3)
Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Quarter Ended September 30, 2022

 

 

Quarter Ended September 30, 2021

 

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

119,269

 

 

$

34,783

 

 

$

84,486

 

 

$

110,180

 

 

$

33,568

 

 

$

76,612

 

Orange County

 

 

31,252

 

 

 

6,875

 

 

 

24,377

 

 

 

28,263

 

 

 

6,455

 

 

 

21,808

 

San Diego

 

 

22,129

 

 

 

5,018

 

 

 

17,111

 

 

 

20,283

 

 

 

4,717

 

 

 

15,566

 

Subtotal - Southern California

 

 

172,650

 

 

 

46,676

 

 

 

125,974

 

 

 

158,726

 

 

 

44,740

 

 

 

113,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

106,382

 

 

 

31,984

 

 

 

74,398

 

 

 

96,451

 

 

 

30,173

 

 

 

66,278

 

Washington, D.C.

 

 

106,098

 

 

 

35,686

 

 

 

70,412

 

 

 

98,643

 

 

 

34,238

 

 

 

64,405

 

New York

 

 

112,595

 

 

 

46,194

 

 

 

66,401

 

 

 

93,454

 

 

 

45,282

 

 

 

48,172

 

Seattle

 

 

72,756

 

 

 

20,385

 

 

 

52,371

 

 

 

63,936

 

 

 

20,658

 

 

 

43,278

 

Boston

 

 

66,981

 

 

 

20,122

 

 

 

46,859

 

 

 

58,863

 

 

 

19,401

 

 

 

39,462

 

Denver

 

 

11,102

 

 

 

3,191

 

 

 

7,911

 

 

 

9,812

 

 

 

2,950

 

 

 

6,862

 

All Other Markets

 

 

2,148

 

 

 

794

 

 

 

1,354

 

 

 

1,933

 

 

 

697

 

 

 

1,236

 

Total same store

 

 

650,712

 

 

 

205,032

 

 

 

445,680

 

 

 

581,818

 

 

 

198,139

 

 

 

383,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store (2)

 

 

42,707

 

 

 

17,068

 

 

 

25,639

 

 

 

15,702

 

 

 

7,736

 

 

 

7,966

 

Other (3)

 

 

1,680

 

 

 

2,309

 

 

 

(629

)

 

 

25,686

 

 

 

7,495

 

 

 

18,191

 

Total non-same store/other

 

 

44,387

 

 

 

19,377

 

 

 

25,010

 

 

 

41,388

 

 

 

15,231

 

 

 

26,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

695,099

 

 

$

224,409

 

 

$

470,690

 

 

$

623,206

 

 

$

213,370

 

 

$

409,836

 

 

(1)
For the quarters ended September 30, 2022 and 2021, same store primarily includes all properties acquired or completed that were stabilized prior to July 1, 2021, less properties subsequently sold, which represented 73,402 apartment units.
(2)
For the quarters ended September 30, 2022 and 2021, non-same store primarily includes properties acquired after July 1, 2021, plus any properties in lease-up and not stabilized as of July 1, 2021, and any properties undergoing major renovations.
(3)
Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Nine Months Ended September 30, 2022

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

Los Angeles

 

$

2,604,866

 

 

$

21,459

 

Orange County

 

 

358,574

 

 

 

4,170

 

San Diego

 

 

227,344

 

 

 

4,206

 

Subtotal - Southern California

 

 

3,190,784

 

 

 

29,835

 

 

 

 

 

 

 

 

San Francisco

 

 

3,090,195

 

 

 

21,988

 

Washington, D.C.

 

 

3,057,549

 

 

 

22,596

 

New York

 

 

3,424,747

 

 

 

17,365

 

Seattle

 

 

2,089,219

 

 

 

16,569

 

Boston

 

 

1,692,529

 

 

 

16,349

 

Denver

 

 

477,354

 

 

 

939

 

Total same store

 

 

17,022,377

 

 

 

125,641

 

 

 

 

 

 

 

 

Non-same store/other

 

 

 

 

 

 

Non-same store (2)

 

 

2,517,480

 

 

 

15,524

 

Other (3)

 

 

725,548

 

 

 

542

 

Total non-same store/other

 

 

3,243,028

 

 

 

16,066

 

 

 

 

 

 

 

 

Totals

 

$

20,265,405

 

 

$

141,707

 

 

(1)
Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2021, less properties subsequently sold, which represented 72,869 apartment units.
(2)
Non-same store primarily includes properties acquired after January 1, 2021, plus any properties in lease-up and not stabilized as of January 1, 2021, and any properties undergoing major renovations.
(3)
Other includes development, other corporate operations and capital expenditures for properties sold.