XML 19 R4.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Income and Comprehensive Income - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenues:    
Total revenues $ 356,223 $ 347,255
Expenses:    
Property operating, excluding real estate taxes 58,898 57,250
Real estate taxes 39,418 37,713
Corporate-level property management expenses 8,153 7,770
Depreciation and amortization 120,568 119,105
General and administrative 13,459 14,813
Expensed acquisition and investment related costs 32 57
Total expenses 240,528 236,708
Earnings from operations 115,695 110,547
Interest expense (53,643) (54,861)
Total return swap income 2,045 2,270
Interest and other income 12,261 5,909
Equity income from co-investments 16,276 32,774
Gain on early retirement of debt, net 1,336 0
Gain on remeasurement of co-investment 31,535 0
Net income 125,505 96,639
Net income attributable to noncontrolling interest (6,647) (5,721)
Net income available to common stockholders 118,858 90,918
Comprehensive income 123,668 102,815
Comprehensive income attributable to noncontrolling interest (6,585) (5,926)
Comprehensive income attributable to controlling interest $ 117,083 $ 96,889
Basic:    
Net income available to common stockholders/unitholders (in dollars per share) $ 1.81 $ 1.38
Weighted average number of shares/common units outstanding during the period (in shares) 65,702,788 66,044,022
Diluted:    
Net income available to common stockholders/unitholders (in dollars per share) $ 1.81 $ 1.38
Weighted average number of shares/common units outstanding during the period (in shares) 65,783,869 66,082,517
Rental and Other Property Revenues [Member]    
Revenues:    
Total revenues $ 353,888 $ 344,947
Management and Other Fees From Affiliates Income [Member]    
Revenues:    
Total revenues 2,335 2,308
Essex Portfolio, L.P. [Member]    
Revenues:    
Total revenues 356,223 347,255
Expenses:    
Property operating, excluding real estate taxes 58,898 57,250
Real estate taxes 39,418 37,713
Corporate-level property management expenses 8,153 7,770
Depreciation and amortization 120,568 119,105
General and administrative 13,459 14,813
Expensed acquisition and investment related costs 32 57
Total expenses 240,528 236,708
Earnings from operations 115,695 110,547
Interest expense (53,643) (54,861)
Total return swap income 2,045 2,270
Interest and other income 12,261 5,909
Equity income from co-investments 16,276 32,774
Gain on early retirement of debt, net 1,336 0
Gain on remeasurement of co-investment 31,535 0
Net income 125,505 96,639
Net income attributable to noncontrolling interest (2,476) (2,589)
Net income available to common stockholders 123,029 94,050
Comprehensive income 123,668 102,815
Comprehensive income attributable to noncontrolling interest (2,476) (2,589)
Comprehensive income attributable to controlling interest $ 121,192 $ 100,226
Basic:    
Net income available to common stockholders/unitholders (in dollars per share) $ 1.81 $ 1.38
Weighted average number of shares/common units outstanding during the period (in shares) 68,007,852 68,317,435
Diluted:    
Net income available to common stockholders/unitholders (in dollars per share) $ 1.81 $ 1.38
Weighted average number of shares/common units outstanding during the period (in shares) 68,088,933 68,355,930
Essex Portfolio, L.P. [Member] | Rental and Other Property Revenues [Member]    
Revenues:    
Total revenues $ 353,888 $ 344,947
Essex Portfolio, L.P. [Member] | Management and Other Fees From Affiliates Income [Member]    
Revenues:    
Total revenues $ 2,335 $ 2,308