XML 53 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Reportable Segments (Tables)
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Schedule of Reconciliation of Net Income Per Consolidated Statements of Operations to NOI

The following table presents a reconciliation of net income per the consolidated statements of operations to NOI for the nine months and quarters ended September 30, 2025 and 2024, respectively (amounts in thousands):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

760,451

 

 

$

637,104

 

 

$

296,868

 

 

$

148,517

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Property management

 

 

100,691

 

 

 

100,381

 

 

 

30,089

 

 

 

31,412

 

General and administrative

 

 

51,450

 

 

 

48,902

 

 

 

14,664

 

 

 

14,551

 

Depreciation

 

 

752,292

 

 

 

688,041

 

 

 

254,657

 

 

 

237,948

 

Net (gain) loss on sales of real estate properties

 

 

(355,117

)

 

 

(227,829

)

 

 

(142,685

)

 

 

165

 

Interest and other income

 

 

(49,040

)

 

 

(26,501

)

 

 

(45,219

)

 

 

(15,844

)

Other expenses

 

 

39,903

 

 

 

59,094

 

 

 

30,942

 

 

 

13,971

 

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

227,572

 

 

 

205,762

 

 

 

80,141

 

 

 

72,722

 

Amortization of deferred financing costs

 

 

6,369

 

 

 

5,784

 

 

 

2,122

 

 

 

1,948

 

Income and other tax expense (benefit)

 

 

1,224

 

 

 

925

 

 

 

395

 

 

 

290

 

(Income) loss from investments in
   unconsolidated entities

 

 

15,388

 

 

 

4,865

 

 

 

3,981

 

 

 

1,493

 

Net (gain) loss on sales of land parcels

 

 

80

 

 

 

 

 

 

2

 

 

 

 

Total NOI

 

$

1,551,263

 

 

$

1,496,528

 

 

$

525,957

 

 

$

507,173

 

 

Schedule of NOI from Our Rental Real Estate for Continuing Operations

The following tables present NOI from our rental real estate for the nine months and quarters ended September 30, 2025 and 2024, respectively (amounts in thousands):

 

 

 

Nine Months Ended September 30, 2025

 

 

Nine Months Ended September 30, 2024

 

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

364,899

 

 

$

115,456

 

 

$

249,443

 

 

$

359,596

 

 

$

111,101

 

 

$

248,495

 

Orange County

 

 

96,026

 

 

 

21,707

 

 

 

74,319

 

 

 

93,760

 

 

 

21,111

 

 

 

72,649

 

San Diego

 

 

63,874

 

 

 

14,055

 

 

 

49,819

 

 

 

62,172

 

 

 

13,121

 

 

 

49,051

 

Subtotal - Southern California

 

 

524,799

 

 

 

151,218

 

 

 

373,581

 

 

 

515,528

 

 

 

145,333

 

 

 

370,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

337,075

 

 

 

101,315

 

 

 

235,760

 

 

 

322,643

 

 

 

97,285

 

 

 

225,358

 

New York

 

 

384,057

 

 

 

156,931

 

 

 

227,126

 

 

 

369,642

 

 

 

151,404

 

 

 

218,238

 

Washington, D.C.

 

 

332,425

 

 

 

107,042

 

 

 

225,383

 

 

 

319,579

 

 

 

101,973

 

 

 

217,606

 

Boston

 

 

240,793

 

 

 

72,807

 

 

 

167,986

 

 

 

238,308

 

 

 

68,678

 

 

 

169,630

 

Seattle

 

 

209,873

 

 

 

59,936

 

 

 

149,937

 

 

 

204,493

 

 

 

58,647

 

 

 

145,846

 

Denver

 

 

57,246

 

 

 

17,702

 

 

 

39,544

 

 

 

59,339

 

 

 

17,952

 

 

 

41,387

 

Other Expansion Markets

 

 

58,787

 

 

 

24,761

 

 

 

34,026

 

 

 

60,906

 

 

 

24,459

 

 

 

36,447

 

Total same store

 

 

2,145,055

 

 

 

691,712

 

 

 

1,453,343

 

 

 

2,090,438

 

 

 

665,731

 

 

 

1,424,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

149,440

 

 

 

54,171

 

 

 

95,269

 

 

 

43,763

 

 

 

18,623

 

 

 

25,140

 

Total reportable segments

 

 

2,294,495

 

 

 

745,883

 

 

 

1,548,612

 

 

 

2,134,201

 

 

 

684,354

 

 

 

1,449,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (2)

 

 

17,553

 

 

 

14,902

 

 

 

2,651

 

 

 

79,128

 

 

 

32,447

 

 

 

46,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,312,048

 

 

$

760,785

 

 

$

1,551,263

 

 

$

2,213,329

 

 

$

716,801

 

 

$

1,496,528

 

 

(1)
For the nine months ended September 30, 2025 and 2024, same store represented 74,595 apartment units.
(2)
Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Quarter Ended September 30, 2025

 

 

Quarter Ended September 30, 2024

 

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

 

Rental
Income

 

 

Operating
Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

122,414

 

 

$

38,867

 

 

$

83,547

 

 

$

120,210

 

 

$

37,415

 

 

$

82,795

 

Orange County

 

 

32,216

 

 

 

7,486

 

 

 

24,730

 

 

 

31,487

 

 

 

7,306

 

 

 

24,181

 

San Diego

 

 

21,482

 

 

 

4,748

 

 

 

16,734

 

 

 

20,802

 

 

 

4,518

 

 

 

16,284

 

Subtotal - Southern California

 

 

176,112

 

 

 

51,101

 

 

 

125,011

 

 

 

172,499

 

 

 

49,239

 

 

 

123,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

116,271

 

 

 

34,509

 

 

 

81,762

 

 

 

109,811

 

 

 

33,550

 

 

 

76,261

 

New York

 

 

129,940

 

 

 

52,099

 

 

 

77,841

 

 

 

123,506

 

 

 

49,949

 

 

 

73,557

 

Washington, D.C.

 

 

113,992

 

 

 

37,791

 

 

 

76,201

 

 

 

110,288

 

 

 

36,122

 

 

 

74,166

 

Boston

 

 

80,416

 

 

 

24,599

 

 

 

55,817

 

 

 

79,872

 

 

 

22,732

 

 

 

57,140

 

Seattle

 

 

70,742

 

 

 

20,279

 

 

 

50,463

 

 

 

68,519

 

 

 

19,784

 

 

 

48,735

 

Denver

 

 

18,878

 

 

 

5,893

 

 

 

12,985

 

 

 

19,649

 

 

 

6,117

 

 

 

13,532

 

Other Expansion Markets

 

 

21,204

 

 

 

8,301

 

 

 

12,903

 

 

 

21,991

 

 

 

9,001

 

 

 

12,990

 

Total same store

 

 

727,555

 

 

 

234,572

 

 

 

492,983

 

 

 

706,135

 

 

 

226,494

 

 

 

479,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

51,872

 

 

 

18,962

 

 

 

32,910

 

 

 

17,287

 

 

 

6,160

 

 

 

11,127

 

Total reportable segments

 

 

779,427

 

 

 

253,534

 

 

 

525,893

 

 

 

723,422

 

 

 

232,654

 

 

 

490,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (2)

 

 

2,984

 

 

 

2,920

 

 

 

64

 

 

 

24,926

 

 

 

8,521

 

 

 

16,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

782,411

 

 

$

256,454

 

 

$

525,957

 

 

$

748,348

 

 

$

241,175

 

 

$

507,173

 

 

(1)
For the quarters ended September 30, 2025 and 2024, same store represented 75,473 apartment units.
(2)
Other includes development, other corporate operations and operations prior to disposition for properties sold.
Schedule of Reconciliation of Operating Expenses

The following tables present reconciliations of operating expenses for each reportable segment for the nine months and quarters ended September 30, 2025 and 2024, respectively (amounts in thousands):

 

 

 

Nine Months Ended September 30, 2025

 

 

Nine Months Ended September 30, 2024

 

 

 

Same Store (1)

 

 

Non-Same Store

 

 

Total

 

 

Same Store (1)

 

 

Non-Same Store

 

 

Total

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate taxes

 

$

279,841

 

 

$

19,028

 

 

$

298,869

 

 

$

273,035

 

 

$

7,091

 

 

$

280,126

 

On-site payroll

 

 

126,836

 

 

 

10,660

 

 

 

137,496

 

 

 

125,189

 

 

 

3,256

 

 

 

128,445

 

Utilities

 

 

111,015

 

 

 

8,353

 

 

 

119,368

 

 

 

102,389

 

 

 

2,756

 

 

 

105,145

 

Repairs and maintenance

 

 

95,097

 

 

 

9,443

 

 

 

104,540

 

 

 

90,064

 

 

 

2,237

 

 

 

92,301

 

Other (2)

 

 

78,923

 

 

 

6,687

 

 

 

85,610

 

 

 

75,054

 

 

 

3,283

 

 

 

78,337

 

Total

 

$

691,712

 

 

$

54,171

 

 

$

745,883

 

 

$

665,731

 

 

$

18,623

 

 

$

684,354

 

 

(1)
For the nine months ended September 30, 2025 and 2024, same store represented 74,595 apartment units.
(2)
Other operating expenses for each reportable segment includes insurance, leasing and advertising and other on-site operating expenses.

 

 

 

Quarter Ended September 30, 2025

 

 

Quarter Ended September 30, 2024

 

 

 

Same Store (1)

 

 

Non-Same Store

 

 

Total

 

 

Same Store (1)

 

 

Non-Same Store

 

 

Total

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate taxes

 

$

93,747

 

 

$

6,665

 

 

$

100,412

 

 

$

91,782

 

 

$

2,597

 

 

$

94,379

 

On-site payroll

 

 

42,078

 

 

 

3,774

 

 

 

45,852

 

 

 

42,854

 

 

 

1,088

 

 

 

43,942

 

Utilities

 

 

38,692

 

 

 

2,896

 

 

 

41,588

 

 

 

35,918

 

 

 

926

 

 

 

36,844

 

Repairs and maintenance

 

 

34,220

 

 

 

3,579

 

 

 

37,799

 

 

 

31,230

 

 

 

787

 

 

 

32,017

 

Other (2)

 

 

25,835

 

 

 

2,048

 

 

 

27,883

 

 

 

24,710

 

 

 

762

 

 

 

25,472

 

Total

 

$

234,572

 

 

$

18,962

 

 

$

253,534

 

 

$

226,494

 

 

$

6,160

 

 

$

232,654

 

 

(1)
For the quarters ended September 30, 2025 and 2024, same store represented 75,473 apartment units.
(2)
Other operating expenses for each reportable segment includes insurance, leasing and advertising and other on-site operating expenses.
Schedule of Reconciliation of Total Assets and Capital Expenditures

The following table presents a reconciliation of total assets and capital expenditures as of and for the nine months ended September 30, 2025 (amounts in thousands):

 

 

 

September 30, 2025

 

 

 

Same Store (1)

 

 

Non-Same Store

 

 

Other (2)

 

 

Total

 

Total assets

 

$

17,159,953

 

 

$

2,984,407

 

 

$

920,703

 

 

$

21,065,063

 

Capital expenditures

 

$

209,488

 

 

$

32,149

 

 

$

1,932

 

 

$

243,569

 

 

(1)
For the nine months ended September 30, 2025, same store represented 74,595 apartment units.
(2)
Other includes development, other corporate operations and capital expenditures for properties sold.