XML 33 R19.htm IDEA: XBRL DOCUMENT
v3.22.2

Co-investments | 6 Months Ended
--- | ---
Jun. 30, 2022
Investments in and Advance to Affiliates, Subsidiaries, Associates, and Joint Ventures [Abstract] |
Co-investments | Co-investments The Company has joint ventures and preferred equity investments in co-investments which are accounted for under the equity method. The co-investments, including BEXAEW, LLC ("BEXAEW"), BEX II, LLC ("BEX II"), BEX IV, LLC (""BEX IV"), 500 Folsom, Wesco I, LLC ("Wesco I"), Wesco III, LLC ("Wesco III"), Wesco IV, Wesco V, LLC ("Wesco V"), Wesco VI, and Essex JV LLC ("Essex JV"), own, operate, and develop apartment communities. The carrying values of the Company's co-investments as of June 30, 2022 and December 31, 2021 are as follows ($ in thousands, except parenthetical amounts):
| Weighted Average Company Ownership Percentage (1) |  | June 30, 2022 |  | December 31, 2021
Ownership interest in: |  |  |  |  |
Wesco I (2), Wesco III, Wesco IV, Wesco V, Wesco VI, and Essex JV | 54 | % |  | $ | 178,960 |  |  | $ | 168,198 |
BEXAEW, BEX II, BEX IV, and 500 Folsom | 50 | % |  | 248,782 |  |  | 270,550 |
Other (3) | 52 | % |  | 88,533 |  |  | 126,503 |
Total operating and other co-investments, net |  |  | 516,275 |  |  | 565,251 |
Total development co-investments | 51 | % |  | 12,808 |  |  | 11,076 |
Total preferred interest co-investments (includes related party investments of $73.2 million and $71.1 million as of June 30, 2022 and December 31, 2021, respectively) |  |  | 520,169 |  |  | 565,930 |
Total co-investments, net |  |  | $ | 1,049,252 |  |  | $ | 1,142,257 |
(1) Weighted average Company ownership percentages are as of June 30, 2022. (2) As of June 30, 2022, the Company's investments in Wesco I, Wesco III, and Wesco IV were classified as a liability of $43.7 million due to distributions in excess of the Company's investment. (3) As of June 30, 2022, the Company's investment in Expo was classified as a liability of $0.3 million due to distributions received in excess of the Company's investment. The weighted average Essex ownership percentage excludes the Company's investments in non-core technology co-investments which are carried at fair value. The combined summarized financial information of co-investments is as follows ($ in thousands):
| June 30, 2022 |  | December 31, 2021
Combined balance sheets: (1) |  |  |
Rental properties and real estate under development | $ | 4,740,837 |  |  | $ | 4,603,465 |
Other assets | 328,851 |  |  | 278,411 |
Total assets | $ | 5,069,688 |  |  | $ | 4,881,876 |
Debt | $ | 3,326,245 |  |  | $ | 3,046,765 |
Other liabilities | 170,222 |  |  | 200,129 |
Equity | 1,573,221 |  |  | 1,634,982 |
Total liabilities and equity | $ | 5,069,688 |  |  | $ | 4,881,876 |
Company's share of equity | $ | 1,049,252 |  |  | $ | 1,142,257 |
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2022 |  | 2021 |  | 2022 |  | 2021
Combined statements of income: (1) |  |  |  |  |  |  |
Property revenues | $ | 93,576 |  |  | $ | 68,405 |  |  | $ | 178,176 |  |  | $ | 140,164 |
Property operating expenses | (29,509) |  |  | (27,013) |  |  | (65,302) |  |  | (54,344) |
Net operating income | 64,067 |  |  | 41,392 |  |  | 112,874 |  |  | 85,820 |
Interest expense | (21,779) |  |  | (15,965) |  |  | (40,081) |  |  | (32,665) |
General and administrative | (6,392) |  |  | (4,029) |  |  | (10,359) |  |  | (8,310) |
Depreciation and amortization | (39,381) |  |  | (31,813) |  |  | (78,188) |  |  | (64,522) |
Net loss | $ | (3,485) |  |  | $ | (10,415) |  |  | $ | (15,754) |  |  | $ | (19,677) |
Company's share of net income (2) | $ | (8,400) |  |  | $ | 18,248 |  |  | $ | 12,771 |  |  | $ | 35,259 |
(1) Includes preferred equity investments held by the Company and excludes investments in technology co-investments. (2) Includes the Company's share of equity income from joint ventures and preferred equity investments, gain on sales of co-investments, co-investment promote income and income from early redemption of preferred equity investments. Includes related party income of $1.8 million and $2.3 million for the three months ended June 30, 2022 and 2021, respectively, and $3.6 million and $4.6 million for the six months ended June 30, 2022 and 2021, respectively.

X
- References No definition available. + Details
Name: | us-gaap_InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for investments in certain debt and equity securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 320 -URI https://asc.fasb.org/subtopic&trid=2209399 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 946 -SubTopic 320 -URI https://asc.fasb.org/subtopic&trid=2324412 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 320 -URI https://asc.fasb.org/topic&trid=2196928 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 940 -SubTopic 320 -URI https://asc.fasb.org/subtopic&trid=2176304 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-K (SK) -Number 229 -Section 1403 -Paragraph (b) + Details
Name: | us-gaap_InvestmentsInDebtAndMarketableEquitySecuritiesAndCertainTradingAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration