Cover Page
Cover Page - shares | 3 Months Ended | |
Mar. 31, 2024 | May 03, 2024 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2024 | |
Document Transition Report | false | |
Entity File Number | 001-33106 | |
Entity Registrant Name | Douglas Emmett, Inc. | |
Entity Incorporation, State or Country Code | MD | |
Entity Tax Identification Number | 20-3073047 | |
Entity Address, Address Line One | 1299 Ocean Avenue | |
Entity Address, Address Line Two | Suite 1000 | |
Entity Address, City or Town | Santa Monica | |
Entity Address, State or Province | CA | |
Entity Address, Postal Zip Code | 90401 | |
City Area Code | 310 | |
Local Phone Number | 255-7700 | |
Title of 12(b) Security | Common Stock, $0.01 par value per share | |
Trading Symbol | DEI | |
Security Exchange Name | NYSE | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Common Shares Outstanding | 167,378,737 | |
Entity Central Index Key | 0001364250 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2024 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Assets | ||
Investment in real estate, gross | $ 12,432,301 | $ 12,405,814 |
Less: accumulated depreciation and amortization | (3,721,673) | (3,652,630) |
Investment in real estate, net | 8,710,628 | 8,753,184 |
Ground lease right-of-use asset | 7,445 | 7,447 |
Cash and cash equivalents | 556,677 | 523,082 |
Tenant receivables | 5,783 | 6,096 |
Deferred rent receivables | 115,120 | 115,321 |
Acquired lease intangible assets, net | 2,848 | 2,971 |
Interest rate contract assets | 170,607 | 170,880 |
Investment in unconsolidated Fund | 24,996 | 15,977 |
Other assets | 42,963 | 49,260 |
Total Assets | 9,637,067 | 9,644,218 |
Liabilities | ||
Secured notes payable, net | 5,544,517 | 5,543,171 |
Ground lease liability | 10,832 | 10,836 |
Interest payable, accounts payable and deferred revenue | 153,235 | 131,237 |
Security deposits | 62,428 | 61,958 |
Acquired lease intangible liabilities, net | 17,373 | 19,838 |
Dividends payable | 31,812 | 31,781 |
Total Liabilities | 5,820,197 | 5,798,821 |
Douglas Emmett, Inc. stockholders' equity: | ||
Common Stock, $0.01 par value, 750,000,000 authorized, 167,371,920 and 167,206,267 outstanding at March 31, 2024 and December 31, 2023, respectively | 1,674 | 1,672 |
Additional paid-in capital | 3,395,499 | 3,392,955 |
Accumulated other comprehensive income | 118,999 | 115,917 |
Accumulated deficit | (1,313,573) | (1,290,682) |
Total Douglas Emmett, Inc. stockholders' equity | 2,202,599 | 2,219,862 |
Noncontrolling interests | 1,614,271 | 1,625,535 |
Total Equity | 3,816,870 | 3,845,397 |
Total Liabilities and Equity | $ 9,637,067 | $ 9,644,218 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - $ / shares | Mar. 31, 2024 | Dec. 31, 2023 |
Statement of Financial Position [Abstract] | ||
Common stock, par value (in usd per share) | $ 0.01 | $ 0.01 |
Common stock, authorized (in shares) | 750,000,000 | 750,000,000 |
Common Stock, outstanding (in shares) | 167,371,920 | 167,206,267 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Revenues | ||
Total revenues | $ 244,969 | $ 252,393 |
Operating Expenses | ||
General and administrative expenses | 11,571 | 10,940 |
Depreciation and amortization | 95,769 | 93,176 |
Total operating expenses | 190,410 | 193,772 |
Other income | 7,044 | 3,283 |
Other expenses | (114) | (520) |
(Loss) income from unconsolidated Fund | (26) | 289 |
Interest expense | (55,332) | (45,511) |
Net income | 6,131 | 16,162 |
Net loss attributable to noncontrolling interests | 2,778 | 2,211 |
Net income attributable to common stockholders | $ 8,909 | $ 18,373 |
Net income per common share - basic (in usd per share) | $ 0.05 | $ 0.10 |
Net income per common share – diluted (in usd per share) | $ 0.05 | $ 0.10 |
Office rental | ||
Revenues | ||
Total revenues | $ 197,937 | $ 203,358 |
Operating Expenses | ||
Operating expenses | 67,220 | 72,768 |
Office rental | Rental revenues and tenant recoveries | ||
Revenues | ||
Total revenues | 169,726 | 176,345 |
Office rental | Parking and other income | ||
Revenues | ||
Total revenues | 28,211 | 27,013 |
Multifamily rental | ||
Revenues | ||
Total revenues | 47,032 | 49,035 |
Operating Expenses | ||
Operating expenses | 15,850 | 16,888 |
Multifamily rental | Parking and other income | ||
Revenues | ||
Total revenues | 3,812 | 5,062 |
Multifamily rental | Rental revenues | ||
Revenues | ||
Total revenues | $ 43,220 | $ 43,973 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Statement of Comprehensive Income [Abstract] | ||
Net income | $ 6,131 | $ 16,162 |
Other comprehensive income (loss): cash flow hedges | 4,100 | (51,897) |
Comprehensive income (loss) | 10,231 | (35,735) |
Comprehensive loss attributable to noncontrolling interests | 1,760 | 18,121 |
Comprehensive income (loss) attributable to common stockholders | $ 11,991 | $ (17,614) |
Consolidated Statements of Equi
Consolidated Statements of Equity - USD ($) $ in Thousands | Total | Common Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Income | Accumulated Deficit | Noncontrolling Interests |
Beginning balance (in shares) at Dec. 31, 2022 | 175,810,000 | |||||
Stockholders' Equity [Roll Forward] | ||||||
Repurchase of common stock (in shares) | (1,435,000) | |||||
Ending balance (in shares) at Mar. 31, 2023 | 174,375,000 | |||||
Beginning balance at Dec. 31, 2022 | $ 4,275,783 | $ 1,758 | $ 3,493,307 | $ 187,063 | $ (1,119,714) | $ 1,713,369 |
Stockholders' Equity [Roll Forward] | ||||||
Repurchases of OP Units with cash | (89) | 4 | (93) | |||
Repurchases of common stock | (16,514) | (14) | (16,500) | |||
Net income attributable to common stockholders | 2,211 | 18,373 | ||||
Dividends | (33,131) | (33,131) | ||||
Net loss attributable to noncontrolling interests | 16,162 | (2,211) | ||||
Cash flow hedge adjustments | (51,897) | (35,987) | (15,910) | |||
Contributions | 125 | 125 | ||||
Distributions | (10,140) | (10,140) | ||||
Stock-based compensation | 3,507 | 3,507 | ||||
Ending balance at Mar. 31, 2023 | $ 4,183,806 | $ 1,744 | 3,476,811 | 151,076 | (1,134,472) | 1,688,647 |
Stockholders' Equity [Roll Forward] | ||||||
Dividends declared per common share (in usd per share) | $ 0.19 | |||||
Beginning balance (in shares) at Dec. 31, 2023 | 167,206,267 | 167,206,000 | ||||
Stockholders' Equity [Roll Forward] | ||||||
Exchange of OP units for common stock (in shares) | 166,000 | 166,000 | ||||
Ending balance (in shares) at Mar. 31, 2024 | 167,371,920 | 167,372,000 | ||||
Beginning balance at Dec. 31, 2023 | $ 3,845,397 | $ 1,672 | 3,392,955 | 115,917 | (1,290,682) | 1,625,535 |
Stockholders' Equity [Roll Forward] | ||||||
Exchange of OP Units for common stock | 2 | 2,543 | (2,545) | |||
Repurchases of OP Units with cash | (6) | 1 | (7) | |||
Repurchases of common stock | 0 | |||||
Net income attributable to common stockholders | 2,778 | 8,909 | ||||
Dividends | (31,800) | (31,800) | ||||
Net loss attributable to noncontrolling interests | 6,131 | (2,778) | ||||
Cash flow hedge adjustments | 4,100 | 3,082 | 1,018 | |||
Contributions | 0 | |||||
Distributions | (10,457) | (10,457) | ||||
Stock-based compensation | 3,505 | 3,505 | ||||
Ending balance at Mar. 31, 2024 | $ 3,816,870 | $ 1,674 | $ 3,395,499 | $ 118,999 | $ (1,313,573) | $ 1,614,271 |
Stockholders' Equity [Roll Forward] | ||||||
Dividends declared per common share (in usd per share) | $ 0.19 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Operating Activities | ||
Net income | $ 6,131 | $ 16,162 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Loss (income) from unconsolidated Fund | 26 | (289) |
Depreciation and amortization | 95,769 | 93,176 |
Net accretion of acquired lease intangibles | (2,343) | (3,037) |
Straight-line rent | 202 | 126 |
Loan premium amortized and written off | (115) | (113) |
Deferred loan costs amortized and written off | 2,209 | 2,134 |
Amortization of stock-based compensation | 2,863 | 2,794 |
Operating distributions from unconsolidated Fund | 248 | 289 |
Change in working capital components: | ||
Tenant receivables | 313 | 2,061 |
Interest payable, accounts payable and deferred revenue | 26,945 | 28,176 |
Security deposits | 470 | 298 |
Other assets | 6,306 | 3,697 |
Net cash provided by operating activities | 139,024 | 145,474 |
Investing Activities | ||
Capital expenditures for improvements to real estate | (48,127) | (40,031) |
Capital expenditures for developments | (9,678) | (11,953) |
Insurance recoveries for damage to real estate | 475 | 529 |
Acquisition of additional interest in unconsolidated Fund | (5,214) | 0 |
Capital distributions from unconsolidated Fund | 96 | 52 |
Net cash used in investing activities | (62,448) | (51,403) |
Financing Activities | ||
Proceeds from borrowings | 0 | 10,000 |
Repayment of borrowings | (222) | (10,212) |
Loan cost payments | (526) | (696) |
Contributions from noncontrolling interests in consolidated JVs | 0 | 125 |
Distributions paid to noncontrolling interests | (10,457) | (10,140) |
Dividends paid to common stockholders | (31,770) | (33,403) |
Repurchases of OP Units | (6) | (89) |
Repurchases of common stock | 0 | (16,514) |
Net cash used in financing activities | (42,981) | (60,929) |
Increase in cash and cash equivalents and restricted cash | 33,595 | 33,142 |
Cash and cash equivalents and restricted cash - beginning balance | 523,183 | 268,938 |
Cash and cash equivalents and restricted cash - ending balance | 556,778 | 302,080 |
Cash and cash equivalents | 556,677 | 301,979 |
Restricted cash (included in Other assets on our consolidated balance sheets) | 101 | 101 |
Cash and cash equivalents and restricted cash | 556,778 | 302,080 |
Operating Activities | ||
Cash paid for interest, net of capitalized interest | 53,247 | 41,371 |
Capitalized interest paid | 1,824 | 513 |
Non-cash Investing Transactions | ||
Accrual for real estate and development capital expenditures | 11,716 | 29,904 |
Capitalized stock-based compensation for improvements to real estate and developments | 642 | 713 |
Removal of fully depreciated and amortized buildings, building improvements, tenant improvements and lease intangibles | 24,878 | 22,812 |
Removal of fully amortized acquired lease intangible assets | 81 | 75 |
Removal of fully accreted acquired lease intangible liabilities | 1,863 | 3,721 |
Non-cash Financing Transactions | ||
Gain (loss) recorded in AOCI | 38,842 | (19,817) |
Dividends declared | 31,812 | 33,142 |
Exchange of OP Units for common stock | 2,545 | 0 |
Unconsolidated Funds | ||
Non-cash Financing Transactions | ||
Gain (loss) recorded in AOCI | $ 5,047 | $ (272) |
Overview
Overview | 3 Months Ended |
Mar. 31, 2024 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Overview | Overview Organization and Business Description Douglas Emmett, Inc. is a fully integrated, self-administered and self-managed REIT. We are one of the largest owners and operators of high-quality office and multifamily properties in Los Angeles County, California and Honolulu, Hawaii. Through our interest in our Operating Partnership and its subsidiaries, consolidated JVs and unconsolidated Fund, we focus on owning, acquiring, developing and managing a substantial market share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities. The terms "us," "we" and "our" as used in the consolidated financial statements refer to Douglas Emmett, Inc. and its subsidiaries on a consolidated basis. At March 31, 2024, our Consolidated Portfolio consisted of (i) a 17.6 million square foot office portfolio, (ii) 4,528 multifamily apartment units and (iii) fee interests in two parcels of land from which we receive rent under ground leases. We also manage and own an equity interest in an unconsolidated Fund which, at March 31, 2024, owned an additional 0.4 million square feet of office space. We manage our unconsolidated Fund alongside our Consolidated Portfolio, and we therefore present the statistics for our office portfolio on a Total Portfolio basis. As of March 31, 2024, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases): Consolidated Portfolio Total Office Wholly-owned properties 52 52 Consolidated JV properties 16 16 Unconsolidated Fund properties — 2 68 70 Multifamily Wholly-owned properties 12 12 Consolidated JV properties 2 2 14 14 Total 82 84 Basis of Presentation The accompanying consolidated financial statements are the consolidated financial statements of Douglas Emmett, Inc. and its subsidiaries, including our Operating Partnership and our consolidated JVs. All significant intercompany balances and transactions have been eliminated in our consolidated financial statements. We consolidate entities in which we are considered to be the primary beneficiary of a VIE or have a majority of the voting interest of the entity. We are deemed to be the primary beneficiary of a VIE when we have (i) the power to direct the activities of that VIE that most significantly impact its economic performance, and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. We do not consolidate entities in which the other parties have substantive kick-out rights to remove our power to direct the activities, most significantly impacting the economic performance, of that VIE. In determining whether we are the primary beneficiary, we consider factors such as ownership interest, management representation, authority to control decisions, and contractual and substantive participating rights of each party. We consolidate our Operating Partnership through which we conduct substantially all of our business, and own, directly and through subsidiaries, substantially all of our assets, and are obligated to repay substantially all of our liabilities. The consolidated debt, excluding our consolidated JVs, was $3.76 billion as of March 31, 2024 and December 31, 2023. See Note 8. We also consolidate four JVs through our Operating Partnership. We consolidate our Operating Partnership and our four JVs because they are VIEs and we or our Operating Partnership are the primary beneficiary for each. As of March 31, 2024, our consolidated VIE entities, excluding our Operating Partnership, had: • aggregate consolidated assets of $3.82 billion (of which $3.45 billion related to investment in real estate), and • aggregate consolidated liabilities of $1.89 billion (of which $1.81 billion related to debt). As of December 31, 2023, our consolidated VIE entities, excluding our Operating Partnership, had: • aggregate consolidated assets of $3.83 billion (of which $3.47 billion related to investment in real estate), and • aggregate consolidated liabilities of $1.88 billion (of which $1.81 billion related to debt). The accompanying unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the SEC in conformity with US GAAP as established by the FASB in the ASC. Certain information and footnote disclosures normally included in the consolidated financial statements prepared in conformity with US GAAP may have been condensed or omitted pursuant to SEC rules and regulations, although we believe that the disclosures are adequate to make their presentation not misleading. The accompanying unaudited interim consolidated financial statements include, in our opinion, all adjustments, consisting of normal recurring adjustments, necessary to present fairly the financial information set forth therein. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2023 Annual Report on Form 10-K and the notes thereto. Any references to the number or class of properties, square footage, per square footage amounts, apartment units and geography, are outside the scope of our independent registered public accounting firm’s review of our consolidated financial statements in accordance with the standards of the PCAOB. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies We have not made any changes to our significant accounting policies disclosed in our 2023 Annual Report on Form 10-K. Use of Estimates The preparation of consolidated financial statements in conformity with US GAAP requires management to make certain estimates that affect the reported amounts in the consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates. Revenue Recognition Rental revenues and tenant recoveries We account for our rental revenues, and variable lease payments such as tenant recoveries and parking revenues, in accordance with Topic 842. We adopted a practical expedient which allows us to account for our rental revenues, tenant recoveries and parking revenues on a combined basis. Rental revenues and tenant recoveries from tenant leases are included in Rental revenues and tenant recoveries on our consolidated statements of operations. Tenant recoveries were $9.1 million and $13.1 million for th e three months ended March 31, 2024 and 2023, respectively. Parking revenues are included in Parking and other income on our consolidated statements of operations. Collectibility In accordance with Topic 842, we perform an assessment as to whether or not substantially all of the amounts due under a tenant’s lease agreement is deemed probable of collection. This assessment involves using a methodology that requires judgment and estimates about matters that are uncertain at the time the estimates are made, including tenant specific factors, specific industry conditions, and general economic trends and conditions. For leases where we have concluded it is probable that we will collect substantially all the lease payments due under those leases, we continue to record lease income on a straight-line basis over the lease term. For leases where we have concluded that it is not probable that we will collect substantially all the lease payments due under those leases, we limit the lease income to the lesser of the income recognized on a straight-line basis or cash basis. We write-off tenant receivables and deferred rent receivables as a charge against rental revenues and tenant recoveries in the period we conclude that substantially all of the lease payments are not probable of collection. If we subsequently collect amounts that were previously written off then the amounts collected are recorded as an increase to our rental revenues and tenant recoveries in the period they are collected. If our conclusion of collectibility changes, we will record the difference between the lease income that would have been recognized on a straight-line basis and cash basis as a current-period adjustment to rental revenues and tenant recoveries. Income Taxes We have elected to be taxed as a REIT under the Code. Provided that we qualify for taxation as a REIT, we are generally not subject to corporate-level income tax on the earnings distributed currently to our stockholders that we derive from our REIT qualifying activities. We are subject to corporate-level tax on the earnings that we derive through our TRS. New Accounting Pronouncements Changes to US GAAP are implemented by the FASB in the form of ASUs. We consider the applicability and impact of all ASUs. As of the date of this Report, the FASB has not issued any ASUs that we expect to be applicable and have a material impact on our consolidated financial statements. |
Investment in Real Estate
Investment in Real Estate | 3 Months Ended |
Mar. 31, 2024 | |
Real Estate [Abstract] | |
Investment in Real Estate | Investment in Real Estate The table below summarizes our investment in real estate: (In thousands) March 31, 2024 December 31, 2023 Land $ 1,185,977 $ 1,185,977 Buildings and improvements (1) 10,156,062 10,142,410 Tenant improvements and lease intangibles 1,029,496 1,020,988 Property under development (1) 60,766 56,439 Investment in real estate, gross $ 12,432,301 $ 12,405,814 ________________________________________________ (1) During the three months ended March 31, 2024, Property under development balances transferred to Building and improvements for real estate placed into service was $3.2 million. Property to be Removed from Service During the second quarter of 2023, we removed our Barrington Plaza Apartments property in Los Angeles from the rental market. |
Ground Lease
Ground Lease | 3 Months Ended |
Mar. 31, 2024 | |
Lessee Disclosure [Abstract] | |
Ground Lease | Ground Lease We pay rent under a ground lease located in Honolulu, Hawaii, which expires on December 31, 2086. The rent is fixed at $733 thousand per year until February 28, 2029, after which it will reset to the greater of the existing ground rent or the market rent at the time. As of March 31, 2024, the ground lease right-of-use asset carrying value was $7.4 million and the ground lease liability was $10.8 million. Ground rent expense, which is included in Office expenses on our consolidated statements of operations, was $183 thousand for each of the three month periods ended March 31, 2024 and 2023. The table below, which assumes that the ground rent payments will continue to be $733 thousand per year after February 28, 2029, presents the future minimum ground lease payments as of March 31, 2024: Twelve months ending March 31: (In thousands) 2025 $ 733 2026 733 2027 733 2028 733 2029 733 Thereafter 42,330 Total future minimum lease payments $ 45,995 |
Acquired Lease Intangibles
Acquired Lease Intangibles | 3 Months Ended |
Mar. 31, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Acquired Lease Intangibles | Acquired Lease Intangibles Summary of our Acquired Lease Intangibles (In thousands) March 31, 2024 December 31, 2023 Above-market tenant leases $ 4,460 $ 4,541 Above-market tenant leases - accumulated amortization (2,468) (2,430) Above-market ground lease where we are the lessor 1,152 1,152 Above-market ground lease - accumulated amortization (296) (292) Acquired lease intangible assets, net $ 2,848 $ 2,971 Below-market tenant leases $ 46,145 $ 48,008 Below-market tenant leases - accumulated accretion (28,772) (28,170) Acquired lease intangible liabilities, net $ 17,373 $ 19,838 Impact on the Consolidated Statements of Operations The table below summarizes the net amortization/accretion related to our above- and below-market leases: Three Months Ended March 31, (In thousands) 2024 2023 Net accretion of above- and below-market tenant lease assets and liabilities (1) $ 2,347 $ 3,041 Amortization of an above-market ground lease asset (2) (4) (4) Total $ 2,343 $ 3,037 ______________________________________________ (1) Recorded as a net increase to office and multifamily rental revenues. (2) Recorded as a decrease to office parking and other income. |
Investment in Unconsolidated Fu
Investment in Unconsolidated Fund | 3 Months Ended |
Mar. 31, 2024 | |
Real Estate Investments, Net [Abstract] | |
Investment in Unconsolidated Fund | Investment in Unconsolidated Fund Description of our Fund As of March 31, 2024, we managed and owned an equity interest of 74.0% in an unconsolidated Fund, Partnership X, through which we and other investors in the Fund owned two office properties totaling 0.4 million square feet. During 2023 we owned an equity interest of 33.5% in the Fund. On December 31, 2023, we purchased an additional 20.2% equity interest in the Fund which increased our equity interest in the Fund to 53.8%. On February 29, 2024, we purchased an additional 20.2% equity interest in the Fund which increased our equity interest in the Fund to 74.0%. Partnership X pays us fees and reimburses us for certain expenses related to property management and other services we provide, which are included in Other income on our consolidated statements of operations. We also receive distributions based on invested capital and on any profits that exceed certain specified cash returns to the investors. The table below presents the cash distributions we received from Partnership X: Three Months Ended March 31, (In thousands) 2024 2023 Operating distributions received $ 248 $ 289 Capital distributions received 96 52 Total distributions received $ 344 $ 341 Summarized Financial Information for Partnership X The tables below present selected financial information for Partnership X. The amounts presented reflect 100% (not our pro-rata share) of the amounts related to the Fund, and are based upon historical book value: (In thousands) March 31, 2024 December 31, 2023 Total assets $ 147,959 $ 146,945 Total liabilities $ 119,561 $ 118,822 Total equity $ 28,398 $ 28,123 Three Months Ended March 31, (In thousands) 2024 2023 Total revenues $ 3,823 $ 4,642 Operating income $ 360 $ 1,305 Net (loss) income $ (73) $ 749 |
Other Assets
Other Assets | 3 Months Ended |
Mar. 31, 2024 | |
Other Assets [Abstract] | |
Other Assets | Other Assets (In thousands) March 31, 2024 December 31, 2023 Restricted cash $ 101 $ 101 Prepaid expenses 16,417 20,594 Indefinite-lived intangibles 1,988 1,988 Deposit with lender (1) 13,540 13,440 Furniture, fixtures and equipment, net 6,946 7,014 Other 3,971 6,123 Total other assets $ 42,963 $ 49,260 _______________________________________________________________________ (1) In connection with the Barrington Plaza loan, we deposited cash into an interest-bearing collateral account with the lender. See our debt disclosures in Note 8 (note 4 to the table) for more detail regarding this loan and the related deposit. |
Secured Notes Payable, Net
Secured Notes Payable, Net | 3 Months Ended |
Mar. 31, 2024 | |
Debt Disclosure [Abstract] | |
Secured Notes Payable, Net | Secured Notes Payable, Net Description Maturity Date (1) Principal Balance as of March 31, 2024 Principal Balance as of December 31, 2023 Variable Interest Rate Fixed Interest Rate (2) Swap Maturity Date (In thousands) Consolidated Wholly Owned Subsidiaries Term loan (3)(5) 3/3/2025 $ 335,000 $ 335,000 SOFR + 1.41% N/A N/A Fannie Mae loan (3)(5) 4/1/2025 102,400 102,400 SOFR + 1.36% N/A N/A Term loan (3) 8/15/2026 415,000 415,000 SOFR + 1.20% 3.07% 8/1/2025 Term loan (3) 9/19/2026 400,000 400,000 SOFR + 1.25% 2.44% 9/1/2024 Term loan (3) 9/26/2026 200,000 200,000 SOFR + 1.30% 2.36% 10/1/2024 Term loan (3) 11/1/2026 400,000 400,000 SOFR + 1.25% 2.31% 10/1/2024 Fannie Mae loan (3)(4) 6/1/2027 550,000 550,000 SOFR + 1.48% N/A N/A Term loan (3) 5/18/2028 300,000 300,000 SOFR + 1.51% 2.21% 6/1/2026 Term loan (3) 1/1/2029 300,000 300,000 SOFR + 1.56% 2.66% 1/1/2027 Fannie Mae loan (3) 6/1/2029 255,000 255,000 SOFR + 1.09% 3.26% 6/1/2027 Fannie Mae loan (3) 6/1/2029 125,000 125,000 SOFR + 1.09% 3.25% 6/1/2027 Fannie Mae loan (3)(5) 8/1/2033 350,000 350,000 SOFR + 1.37% N/A N/A Term loan (6) 6/1/2038 27,419 27,640 N/A 4.55% N/A Total Wholly-Owned Subsidiary Debt 3,759,819 3,760,040 Consolidated JVs Term loan (3)(9) 12/19/2024 400,000 400,000 SOFR + 1.40% N/A N/A Term loan (3) 5/15/2027 450,000 450,000 SOFR + 1.45% 2.26% 4/1/2025 Term loan (3) 8/19/2028 625,000 625,000 SOFR + 1.45% 2.12% 6/1/2025 Term loan (3)(7) 4/26/2029 175,000 175,000 SOFR + 1.25% 3.90% 5/1/2026 Fannie Mae loan (3) 6/1/2029 160,000 160,000 SOFR + 1.09% 3.25% 7/1/2027 Total Consolidated Debt (8) 5,569,819 5,570,040 Unamortized loan premium, net (9) 2,973 3,087 Unamortized deferred loan costs, net (10) (28,275) (29,956) Total Consolidated Debt, net $ 5,544,517 $ 5,543,171 _______________________________________________________________________ Except as noted below, our loans: (i) are non-recourse, (ii) are secured by separate collateral pools consisting of one or more properties, (iii) require interest-only monthly payments with the outstanding principal due upon maturity, and (iv) contain certain financial covenants which could require us to deposit excess cash flow with the lender under certain circumstances unless we (at our option) either provide a guarantee or additional collateral or pay down the loan within certain parameters set forth in the loan documents. Certain loans with maturity date extension options require us to meet minimum financial thresholds in order to extend the loan maturity date. (1) Maturity dates include extension options. (2) Effective rate as of March 31, 2024. Includes the effect of interest rate swaps (if applicable) and excludes the effect of prepaid loan fees and loan premiums. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums. (3) The loan agreement includes a zero-percent SOFR floor. If the loan is swap-fixed then the related swaps do not include such a floor. (4) The loan is secured by four residential properties. A portion of the loan totaling $472 million has a lender-required out-of-the-money interest rate cap at a weighted average of 8.99% until July 2026 . For the portion of the loan relating to Barrington Plaza, in connection with the removal of that property from the rental market during 2023, t he lender is treating the debt as a construction loan and we signed a construction completion guarantee in January 2024. The lender also required a $13.3 million cash deposit, which we placed into an interest bearing collateral account during 2023. The lender will return the deposit at the earlier of August 2026 or when the loan is paid in full. The deposit is included in Other assets in our consolidated balance sheets. See Note 7. (5) The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026. (6) The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule. (7) We guaranteed the portion of the loan principal that would need to be paid down in order to meet the minimum debt yield in the loan agreement. See Note 16. (8) The table does not include our unconsolidated Fund's loan - see Note 16. See Note 13 for our debt fair value disclosures. (9) Balances are net of accumulated amortization of $4.2 million and $4.1 million at March 31, 2024 and December 31, 2023, respectively. (10) Balances are net of accumulated amortization of $57.7 million and $56.0 million at March 31, 2024 and December 31, 2023, respectively . Debt Statistics The table below summarizes our consolidated fixed and floating rate debt: (In thousands) Principal Balance as of March 31, 2024 Principal Balance as of December 31, 2023 Aggregate swapped to fixed rate loans $ 3,805,000 $ 3,805,000 Aggregate fixed rate loans 27,419 27,640 Aggregate capped rate loans 822,000 822,000 Aggregate floating rate loans 915,400 915,400 Total Debt $ 5,569,819 $ 5,570,040 The table below summarizes certain consolidated debt statistics as of March 31, 2024: Statistics for consolidated loans with interest fixed under the terms of the loan or a swap Principal balance (in billions) $3.83 Weighted average remaining life (including extension options) 3.8 years Weighted average remaining fixed interest period 1.6 years Weighted average annual interest rate 2.66% Future Principal Payments At March 31, 2024, the minimum future principal payments due on our consolidated secured notes payable were as follows: Twelve months ending March 31: Including Maturity Extension Options (1) (In thousands) 2025 $ 735,912 2026 103,354 2027 1,415,999 2028 1,001,045 2029 1,226,094 Thereafter 1,087,415 Total future principal payments $ 5,569,819 ________________________________________________ (1) Some of our loan agreements require that we meet certain minimum financial thresholds to be able to extend the loan maturity. Loan Premium and Loan Costs The table below presents loan premium and loan costs, which are included in Interest expense on our consolidated statements of operations: Three Months Ended March 31, (In thousands) 2024 2023 Loan premium amortized and written off $ (115) $ (113) Deferred loan costs amortized and written off 2,209 2,134 Loan costs expensed 52 3 Total $ 2,146 $ 2,024 |
Interest Payable, Accounts Paya
Interest Payable, Accounts Payable and Deferred Revenue | 3 Months Ended |
Mar. 31, 2024 | |
Accounts Payable and Accrued Liabilities [Abstract] | |
Interest Payable, Accounts Payable and Deferred Revenue | Interest Payable, Accounts Payable and Deferred Revenue (In thousands) March 31, 2024 December 31, 2023 Interest payable $ 18,638 $ 18,647 Accounts payable and accrued liabilities 88,493 61,767 Deferred revenue 46,104 50,823 Total interest payable, accounts payable and deferred revenue $ 153,235 $ 131,237 |
Derivative Contracts
Derivative Contracts | 3 Months Ended |
Mar. 31, 2024 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Contracts | Derivative Contracts We make use of interest rate swap and cap contracts to manage the risk associated with changes in interest rates on our floating-rate debt and to satisfy certain lender requirements. When we enter into a floating-rate term loan, we generally enter into an interest rate swap agreement for the equivalent principal amount, for a period covering the majority of the loan term, which effectively converts our floating-rate debt to a fixed-rate basis during that time. We also enter into interest rate cap agreements from time to time to cap the interest rates on our floating rate loans. We may enter into derivative contracts that are intended to hedge certain economic risks, even though hedge accounting does not apply or we elect to not apply hedge accounting. We do not speculate in derivatives and we do not make use of any other derivative instruments. See Note 8 regarding our debt and our consolidated JVs' debt that is hedged. Derivative Summary The table below summarizes our derivative contracts as of March 31, 2024: Number of Interest Rate Contracts Notional Derivatives Designated as Cash Flow Hedges: Consolidated derivatives - swaps (1)(2)(3) 24 $ 3,805,000 Consolidated derivatives - caps (2)(3) 5 $ 822,000 Unconsolidated Fund's derivatives - swaps (2)(3)(4) 2 $ 115,000 ___________________________________________________ (1) The notional amount reflects 100%, not our pro-rata share, of our consolidated JVs' derivatives. See Note 8 for more information about our hedged consolidated debt. (2) Our derivative contracts do not provide for right of offset between derivative contracts. (3) See Note 13 for our derivative fair value disclosures. (4) The notional amount reflects 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. See Note 6 for more information about our Fund, including our equity interest percentage. See "Guarantees" in Note 16 for more information about our Fund's hedged debt. Counterparty Credit Risk We are subject to credit risk from the counterparties on our interest rate swap and cap contract assets because we do not receive collateral. We seek to minimize that risk by entering into agreements with a variety of counterparties with investment grade ratings. The fair value of our interest rate swap and cap contract assets, including accrued interest and excluding credit risk adjustments, was as follows: (In thousands) March 31, 2024 December 31, 2023 Consolidated derivatives (1) $ 184,328 $ 184,700 Unconsolidated Fund's derivatives (2) $ 10,309 $ 9,643 ________________________________________________________ (1) The amounts reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives. (2) The amounts reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. For more information about our Fund, including our equity interest percentage, see Note 6. Impact of Hedges on AOCI and the Consolidated Statements of Operations The table below presents the effect of our derivatives on our AOCI and the consolidated statements of operations: (In thousands) Three Months Ended March 31, 2024 2023 Derivatives Designated as Cash Flow Hedges: Consolidated derivatives: Gains (losses) recorded in AOCI before reclassifications (1) $ 38,842 $ (19,817) Gains reclassified from AOCI to Interest Expense (1) $ (38,978) $ (31,452) Interest expense presented on the consolidated statements of operations $ (55,332) $ (45,511) Unconsolidated Fund's derivatives (our share) (2) : Gains (losses) recorded in AOCI before reclassifications (1) $ 5,047 $ (272) Gains reclassified from AOCI to (Loss) income from unconsolidated Fund (1) $ (811) $ (356) (Loss) income from unconsolidated Fund presented on the consolidated statements of operations $ (26) $ 289 ________________________________________________________________ (1) See Note 11 for our AOCI reconciliation. (2) We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6. Future Reclassifications from AOCI At March 31, 2024, our estimate of the AOCI related to derivatives designated as cash flow hedges that will be reclassified to earnings during the next twelve months is as follows: (In thousands) Consolidated derivatives: Gains to be reclassified from AOCI to Interest Expense $ 118,828 Unconsolidated Fund's derivatives (our share) (1) : Gains to be reclassified from AOCI to (Loss) income from unconsolidated Fund $ 3,526 ________________________________________________________ (1) We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6. |
Equity
Equity | 3 Months Ended |
Mar. 31, 2024 | |
Stockholders' Equity Note [Abstract] | |
Equity | Equity Transactions During the Three Months Ended March 31, 2024 • We acquired 166 thousand OP Units in exchange for issuing an equal number of shares of our common stock to the holders of the OP Units. • We acquired 461 OP Units for $6 thousand in cash. During the Three Months Ended March 31, 2023 • We repurchased 1.4 million shares of our common stock for $16.5 million in cash, excluding transaction costs, in open market transactions. The average purchase price was $11.50 per share. • We acquired 5 thousand OP Units for $89 thousand in cash. Noncontrolling Interests Our noncontrolling interests consist of interests in our Operating Partnership and consolidated JVs which are not owned by us. As of March 31, 2024, noncontrolling interests in our Operating Partnership owned 33.7 million OP Units and fully-vested LTIP Units, which represented approximately 16.7% of our Operating Partnership's total outstanding interests, and we owned 167.4 million OP Units (to match our 167.4 million shares of outstanding common stock), which represented approximately 83.3% of our Operating Partnership's total outstanding interests. A share of our common stock, an OP Unit and an LTIP Unit (once vested and booked up) have essentially the same economic characteristics, sharing equally in the distributions from our Operating Partnership. Investors who own OP Units have the right to cause our Operating Partnership to acquire their OP Units for an amount of cash per unit equal to the market value of one share of our common stock at the date of acquisition, or, at our election, exchange their OP Units for shares of our common stock on a one-for-one b asis. LTIP Units have been granted to our employees and non-employee directors as part of their compensation. These awards generally vest over a service period and once vested can generally be converted to OP Units provided our stock price increases by more than a specified hurdle. Changes in our Ownership Interest in our Operating Partnership The table below presents the effect on our equity from net income attributable to common stockholders and changes in our ownership interest in our Operating Partnership: Three Months Ended March 31, (In thousands) 2024 2023 Net income attributable to common stockholders $ 8,909 $ 18,373 Transfers from noncontrolling interests: Exchange of OP Units with noncontrolling interests 2,545 — Repurchases of OP Units from noncontrolling interests 1 4 Net transfers from noncontrolling interests 2,546 4 Change from net income attributable to common stockholders and transfers from noncontrolling interests $ 11,455 $ 18,377 AOCI Reconciliation (1) The table below presents a reconciliation of our AOCI, which consists solely of adjustments related to derivatives designated as cash flow hedges: Three Months Ended March 31, (In thousands) 2024 2023 Accumulated Other Comprehensive Income - Beginning balance $ 115,917 $ 187,063 Consolidated derivatives: Other comprehensive income (loss) before reclassifications 38,842 (19,817) Reclassification of gains from AOCI to Interest Expense (38,978) (31,452) Unconsolidated Fund's derivatives (our share) (2) : Other comprehensive income (loss) before reclassifications 5,047 (272) Reclassification of gains from AOCI to (Loss) income from unconsolidated Fund (811) (356) Net current period OCI 4,100 (51,897) OCI attributable to noncontrolling interests (1,018) 15,910 OCI attributable to common stockholders 3,082 (35,987) Accumulated Other Comprehensive Income - Ending balance $ 118,999 $ 151,076 ___________________________________________________ (1) See Note 10 for the details of our derivatives and Note 13 for our derivative fair value disclosures. (2) We calculate our share by multiplying the total amount for our Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6. Stock-Based Compensation The Douglas Emmett, Inc. 2016 Omnibus Stock Incentive Plan, as amended (the "2016 Plan"), permits us to make grants of stock-based compensation awards to our directors, officers, employees and consultants. The plan is administered by the compensation committee of our board of directors. As of March 31, 2024, we had an aggregate of 16.6 million shares of common stock available for future awards. The table below presents our stock-based compensation expense: Three Months Ended March 31, (In thousands) 2024 2023 Stock-based compensation expense, net $ 2,863 $ 2,794 Capitalized stock-based compensation $ 642 $ 713 |
EPS
EPS | 3 Months Ended |
Mar. 31, 2024 | |
Earnings Per Share [Abstract] | |
EPS | EPS We calculate basic EPS by dividing the net income (loss) attributable to common stockholders for the period by the weighted average number of common shares outstanding during the period. We calculate diluted EPS by dividing the net income (loss) attributable to common stockholders for the period by the weighted average number of common shares and dilutive instruments outstanding during the period using the treasury stock method. We account for unvested LTIP awards that contain non-forfeitable rights to dividends as participating securities and include these securities in the computation of basic and diluted EPS using the two-class method. The table below presents the calculation of basic and diluted EPS: Three Months Ended March 31, 2024 2023 Numerator (In thousands): Net income attributable to common stockholders $ 8,909 $ 18,373 Allocation to participating securities: Unvested LTIP Units (350) (239) Net income attributable to common stockholders - basic and diluted $ 8,559 $ 18,134 Denominator (In thousands): Weighted average shares of common stock outstanding - basic and diluted (1) 167,326 175,765 Net income per common share - basic and diluted $ 0.05 $ 0.10 ____________________________________________________ (1) Outstanding OP Units and vested LTIP Units are not included in the denominator in calculating diluted EPS, even though they may be exchanged under certain conditions for common stock on a one-for-one basis, because their associated net income or loss (equal on a per unit basis to the Net income or loss per common share - diluted) was already deducted in calculating Net income (loss) attributable to common stockholders. Accordingly, any exchange would not have any effect on diluted EPS. The table below presents the weighted average OP Units and vested LTIP Units outstanding for the respective periods: Three Months Ended March 31, (In thousands) 2024 2023 OP Units 30,930 30,129 Vested LTIP Units 2,771 2,390 |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 3 Months Ended |
Mar. 31, 2024 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | Fair Value of Financial Instruments Our estimates of the fair value of financial instruments were determined using available market information and widely used valuation methods. Considerable judgment is necessary to interpret market data and determine an estimated fair value. The use of different market assumptions or valuation methods may have a material effect on the estimated fair values. The FASB fair value framework hierarchy distinguishes between assumptions based on market data obtained from sources independent of the reporting entity, and the reporting entity’s own assumptions about market-based inputs. The hierarchy is as follows: Level 1 - inputs utilize unadjusted quoted prices in active markets for identical assets or liabilities. Level 2 - inputs are observable either directly or indirectly for similar assets and liabilities in active markets. Level 3 - inputs are unobservable assumptions generated by the reporting entity. As of March 31, 2024, we did not have any fair value estimates of financial instruments using Level 3 inputs. Financial instruments disclosed at fair value Short term financial instruments The carrying amounts for cash and cash equivalents, tenant receivables, interest payable, accounts payable, security deposits and dividends payable approximate fair value because of the short-term nature of these instruments. Secured notes payable See Note 8 for the details of our secured notes payable. We estimate the fair value of our consolidated secured notes payable by calculating the credit-adjusted present value of the principal and interest payments for each secured note payable. The calculation incorporates observable market interest rates which we consider to be Level 2 inputs, assumes that the loans will be outstanding through maturity, and includes any maturity extension options. The table below presents the estimated fair value and carrying value of our secured notes payable, the carrying value includes unamortized loan premium and excludes unamortized deferred loan fees: (In thousands) March 31, 2024 December 31, 2023 Fair value $ 5,489,463 $ 5,484,032 Carrying value $ 5,572,792 $ 5,573,127 Ground lease liability See Note 4 for the details of our ground lease. We estimate the fair value of our ground lease liability by calculating the present value of the future lease payments disclosed in Note 4 using our incremental borrowing rate. The calculation incorporates observable market interest rates which we consider to be Level 2 inputs. The table below presents the estimated fair value and carrying value of our ground lease liability: (In thousands) March 31, 2024 December 31, 2023 Fair value $ 4,390 $ 4,496 Carrying value $ 10,832 $ 10,836 Financial instruments measured at fair value on a recurring basis Derivative instruments See Note 10 for the details of our derivatives. We present our derivatives on our consolidated balance sheets at fair value, on a gross basis, excluding accrued interest. We estimate the fair value of our derivative instruments by calculating the credit-adjusted present value of the expected future cash flows of each derivative. The calculation incorporates the contractual terms of the derivatives, observable market interest rates which we consider to be Level 2 inputs, and credit risk adjustments to reflect the counterparty's as well as our own non-performance risk. Our derivatives are not subject to master netting arrangements. The table below presents the estimated fair value of our derivatives. We did not have any consolidated or unconsolidated derivatives in a liability position for the periods presented. (In thousands) March 31, 2024 December 31, 2023 Derivative Assets: Fair value - consolidated derivatives (1) $ 170,607 $ 170,880 Fair value - unconsolidated Fund's derivatives (2) $ 9,824 $ 9,150 ____________________________________________________ (1) Consolidated derivatives, which reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives, are included in interest rate contracts on our consolidated balance sheets. The fair values exclude accrued interest which is included in interest payable on our consolidated balance sheets. (2) Unconsolidated Fund's derivatives, which reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. Our pro-rata share of the amounts related to the unconsolidated Fund's derivatives is included in our Investment in unconsolidated Fund on our consolidated balance sheets. See Note 6 for more information about our Fund, including our equity interest percentage, and see "Guarantees" in Note 16 regarding our Fund's derivatives. |
Segment Reporting
Segment Reporting | 3 Months Ended |
Mar. 31, 2024 | |
Segment Reporting [Abstract] | |
Segment Reporting | Segment Reporting Segment information is prepared on the same basis that our management reviews information for operational decision-making purposes. We operate in two business segments: (i) the acquisition, development, ownership and management of office real estate and (ii) the acquisition, development, ownership and management of multifamily real estate. The services for our office segment primarily include rental of office space and other tenant services, including parking and storage space rental. The services for our multifamily segment include rental of apartments and other tenant services, including parking and storage space rental. Asset information by segment is not reported because we do not use this measure to assess performance or make decisions to allocate resources. Therefore, depreciation and amortization expense is not allocated among segments. General and administrative expenses and interest expense are not included in segment profit as our internal reporting addresses these items on a corporate level. The table below presents the operating activity of our reportable segments: (In thousands) Three Months Ended March 31, 2024 2023 Office Segment Total office revenues $ 197,937 $ 203,358 Office expenses (67,220) (72,768) Office segment profit 130,717 130,590 Multifamily Segment Total multifamily revenues 47,032 49,035 Multifamily expenses (15,850) (16,888) Multifamily segment profit 31,182 32,147 Total profit from all segments $ 161,899 $ 162,737 The table below presents a reconciliation of the total profit from all segments to net income attributable to common stockholders: (In thousands) Three Months Ended March 31, 2024 2023 Total profit from all segments $ 161,899 $ 162,737 General and administrative expenses (11,571) (10,940) Depreciation and amortization (95,769) (93,176) Other income 7,044 3,283 Other expenses (114) (520) (Loss) income from unconsolidated Fund (26) 289 Interest expense (55,332) (45,511) Net income 6,131 16,162 Net loss attributable to noncontrolling interests 2,778 2,211 Net income attributable to common stockholders $ 8,909 $ 18,373 |
Future Minimum Lease Rental Rec
Future Minimum Lease Rental Receipts | 3 Months Ended |
Mar. 31, 2024 | |
Lessor Disclosure [Abstract] | |
Future Minimum Lease Rental Receipts | Future Minimum Lease Rental Receipts We lease space to tenants primarily under non-cancelable operating leases that generally contain provisions for a base rent plus reimbursement of certain operating expenses, and we own fee interests in two parcels of land from which we receive rent under ground leases. The table below presents the future minimum base rentals on our non-cancelable office tenant and ground leases for our consolidated properties at March 31, 2024: Twelve months ending March 31: (In thousands) 2025 $ 595,336 2026 501,098 2027 403,764 2028 326,721 2029 252,824 Thereafter 927,938 Total future minimum base rentals (1) $ 3,007,681 ___________________________________ (1) Does not include (i) residential leases, which typically have a term of one year or less, (ii) holdover rent, (iii) other types of rent such as storage and antenna rent, (iv) tenant reimbursements, (v) straight-line rent, (vi) amortization/accretion of acquired above/below-market lease intangibles and (vii) percentage rents. The amounts assume that early termination options held by tenants will not be exercised. |
Commitments, Contingencies and
Commitments, Contingencies and Guarantees | 3 Months Ended |
Mar. 31, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments, Contingencies and Guarantees | Commitments, Contingencies and Guarantees Legal Proceedings From time to time, we are party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of our business. We are currently in litigation with the insurance providers in 2020 for Barrington Plaza to recover certain costs associated with reconstruction. Excluding ordinary, routine litigation incidental to our business, we are not currently a party to any legal proceedings that we believe would reasonably be expected to have a materially adverse effect on our business, financial condition or results of operations. Concentration of Risk Tenant Receivables We are subject to credit risk with respect to our tenant receivables and deferred rent receivables related to our tenant leases. Our tenants' ability to honor the terms of their respective leases remains dependent upon economic, regulatory and social factors. We seek to minimize our credit risk from our tenant leases by (i) targeting smaller, more affluent office tenants, from a diverse mix of industries, (ii) performing credit evaluations of prospective tenants and (iii) obtaining security deposits or letters of credit from our tenants. For the three months ended March 31, 2024 and 2023, no tenant accounted for more than 10% of our total revenues. See our revenue recognition policy in Note 2 for the charges to revenue for uncollectible amounts for tenant receivables and deferred rent receivables. Geographic Risk All of our properties, including our consolidated JVs and our unconsolidated Fund's properties, are located in Los Angeles County, California and Honolulu, Hawaii, and we are therefore susceptible to adverse economic and regulatory developments, as well as natural disasters, in those markets. Derivative Counterparty Credit Risk We are subject to credit risk with respect to our derivative counterparties. We do not post or receive collateral with respect to our derivative transactions. Our derivative contracts do not provide for right of offset between derivative contracts. See Note 10 for the details of our derivative contracts. We seek to minimize our credit risk by entering into agreements with a variety of counterparties with investment grade ratings. Cash Balances We have significant cash balances invested in a variety of short-term money market funds that are intended to preserve principal value and maintain a high degree of liquidity while providing current income. These investments are not insured against loss of principal and there is no guarantee that our investments in these funds will be redeemable at par value. We also have significant cash balances in bank accounts with high quality financial institutions with investment grade ratings. Interest bearing bank accounts at each U.S. banking institution are insured by the FDIC up to $250 thousand. Asset Retirement Obligations Conditional asset retirement obligations represent a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement is conditional on a future event that may or may not be within our control. A liability for a conditional asset retirement obligation must be recorded if the fair value of the obligation can be reasonably estimated. Environmental site assessments have identified thirty-three buildings in our Consolidated Portfolio which contain asbestos, and would have to be removed in compliance with applicable environmental regulations if these properties are demolished or undergo major renovations. As of March 31, 2024, the obligations to remove the asbestos from properties which are currently undergoing major renovations, or that we plan to renovate in the future, are not material to our consolidated financial statements. As of March 31, 2024, the obligations to remove the asbestos from our other properties have indeterminable settlement dates, and we are unable to reasonably estimate the fair value of the associated conditional asset retirement obligations. Contractual Commitments Development Projects In downtown Honolulu, we are converting a 25 story, 493,000 square foot office tower into approximately 493 apartments in phases over a number of years as the office space is vacated. As of March 31, 2024, we had an aggregate remaining contractual commitment for this development project and other development projects of approximately $19.9 million. Other Contractual Commitments As of March 31, 2024, we had an aggregate remaining contractual commitment for repositionings, capital expenditure projects and tenant improvements of approximately $11.8 million. Guarantees Loan Guarantees In November 2023, we signed a guarantee for the $175.0 million consolidated JV loan which guarantees the portion of the loan principal that would need to be paid down to meet the minimum debt yield in the loan agreement. The loan matures in April 2029. The guarantee will remain in effect until either the guarantee obligation or the loan is paid in full. As of March 31, 2024, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt. During 2023, we removed our Barrington Plaza Apartments property in Los Angeles from the rental market. See Note 3, "Property to be Removed from Service." The reconstruction of this property is expected to take a number of years at a cost of several hundred million dollars. The lender is treating the $210.0 million Barrington Plaza loan, which matures in June 2027, as a construction loan, and we signed a construction completion guarantee in January 2024. The guarantee will remain in effect until either the construction is completed or the loan is paid in full. As of March 31, 2024, we estimate the risk of loss for this guarantee to be low. See Note 8 for more information regarding our debt. Unconsolidated Fund Guarantees Our unconsolidated Fund, Partnership X, has a $115.0 million floating-rate term loan that matures on September 14, 2028. The loan carries interest at SOFR + 1.46% (with a zero-percent SOFR floor), which has been effectively fixed at 2.19% until October 1, 2026 with interest rate swaps (which do not have zero-percent SOFR floors). The loan is secured by two properties held by Partnership X and is non-recourse. We have made certain environmental and other limited indemnities and guarantees covering customary non-recourse carve-outs for Partnership X's loan, and we have also guaranteed the related swaps. Partnership X has agreed to indemnify us for any amounts that we would be required to pay under these agreements. As of March 31, 2024, assuming that SOFR does not decrease below zero-percent, the maximum future interest payments for the swaps were $2.5 million. As of March 31, 2024, all of the obligations under the related loan and swap agreements have been performed in accordance with the terms of those agreements. As of March 31, 2024, we estimate the risk of loss for the various indemnities and guarantees to be low. See Note 6 for more information regarding Partnership X. |
Pay vs Performance Disclosure
Pay vs Performance Disclosure - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Pay vs Performance Disclosure | ||
Net income attributable to common stockholders | $ 8,909 | $ 18,373 |
Insider Trading Arrangements
Insider Trading Arrangements | 3 Months Ended |
Mar. 31, 2024 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying consolidated financial statements are the consolidated financial statements of Douglas Emmett, Inc. and its subsidiaries, including our Operating Partnership and our consolidated JVs. All significant intercompany balances and transactions have been eliminated in our consolidated financial statements. We consolidate entities in which we are considered to be the primary beneficiary of a VIE or have a majority of the voting interest of the entity. We are deemed to be the primary beneficiary of a VIE when we have (i) the power to direct the activities of that VIE that most significantly impact its economic performance, and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE. We do not consolidate entities in which the other parties have substantive kick-out rights to remove our power to direct the activities, most significantly impacting the economic performance, of that VIE. In determining whether we are the primary beneficiary, we consider factors such as ownership interest, management representation, authority to control decisions, and contractual and substantive participating rights of each party. |
Basis of Accounting | The accompanying unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the SEC in conformity with US GAAP as established by the FASB in the ASC. Certain information and footnote disclosures normally included in the consolidated financial statements prepared in conformity with US GAAP may have been condensed or omitted pursuant to SEC rules and regulations, although we believe that the disclosures are adequate to make their presentation not misleading. The accompanying unaudited interim consolidated financial statements include, in our opinion, all adjustments, consisting of normal recurring adjustments, necessary to present fairly the financial information set forth therein. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. The interim consolidated financial statements should be read in conjunction with the consolidated financial statements in our 2023 Annual Report on Form 10-K and the notes thereto. Any references to the number or class of properties, square footage, per square footage amounts, apartment units and geography, are outside the scope of our independent registered public accounting firm’s review of our consolidated financial statements in accordance with the standards of the PCAOB. |
Use of Estimates | Use of Estimates The preparation of consolidated financial statements in conformity with US GAAP requires management to make certain estimates that affect the reported amounts in the consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates. |
Revenue Recognition | Revenue Recognition Rental revenues and tenant recoveries We account for our rental revenues, and variable lease payments such as tenant recoveries and parking revenues, in accordance with Topic 842. We adopted a practical expedient which allows us to account for our rental revenues, tenant recoveries and parking revenues on a combined basis. Rental revenues and tenant recoveries from tenant leases are included in Rental revenues and tenant recoveries on our consolidated statements of operations. Tenant recoveries were $9.1 million and $13.1 million for th e three months ended March 31, 2024 and 2023, respectively. Parking revenues are included in Parking and other income on our consolidated statements of operations. Collectibility In accordance with Topic 842, we perform an assessment as to whether or not substantially all of the amounts due under a tenant’s lease agreement is deemed probable of collection. This assessment involves using a methodology that requires judgment and estimates about matters that are uncertain at the time the estimates are made, including tenant specific factors, specific industry conditions, and general economic trends and conditions. For leases where we have concluded it is probable that we will collect substantially all the lease payments due under those leases, we continue to record lease income on a straight-line basis over the lease term. For leases where we have concluded that it is not probable that we will collect substantially all the lease payments due under those leases, we limit the lease income to the lesser of the income recognized on a straight-line basis or cash basis. We write-off tenant receivables and deferred rent receivables as a charge against rental revenues and tenant recoveries in the period we conclude that substantially all of the lease payments are not probable of collection. If we subsequently collect amounts that were previously written off then the amounts collected are recorded as an increase to our rental revenues and tenant recoveries in the period they are collected. If our conclusion of collectibility changes, we will record the difference between the lease income that would have been recognized on a straight-line basis and cash basis as a current-period adjustment to rental revenues and tenant recoveries. |
Income Taxes | Income Taxes We have elected to be taxed as a REIT under the Code. Provided that we qualify for taxation as a REIT, we are generally not subject to corporate-level income tax on the earnings distributed currently to our stockholders that we derive from our REIT qualifying activities. We are subject to corporate-level tax on the earnings that we derive through our TRS. |
New Accounting Pronouncements | New Accounting Pronouncements Changes to US GAAP are implemented by the FASB in the form of ASUs. We consider the applicability and impact of all ASUs. As of the date of this Report, the FASB has not issued any ASUs that we expect to be applicable and have a material impact on our consolidated financial statements. |
EPS | We calculate basic EPS by dividing the net income (loss) attributable to common stockholders for the period by the weighted average number of common shares outstanding during the period. We calculate diluted EPS by dividing the net income (loss) attributable to common stockholders for the period by the weighted average number of common shares and dilutive instruments outstanding during the period using the treasury stock method. We account for unvested LTIP awards that contain non-forfeitable rights to dividends as participating securities and include these securities in the computation of basic and diluted EPS using the two-class method. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments Our estimates of the fair value of financial instruments were determined using available market information and widely used valuation methods. Considerable judgment is necessary to interpret market data and determine an estimated fair value. The use of different market assumptions or valuation methods may have a material effect on the estimated fair values. The FASB fair value framework hierarchy distinguishes between assumptions based on market data obtained from sources independent of the reporting entity, and the reporting entity’s own assumptions about market-based inputs. The hierarchy is as follows: Level 1 - inputs utilize unadjusted quoted prices in active markets for identical assets or liabilities. Level 2 - inputs are observable either directly or indirectly for similar assets and liabilities in active markets. |
Overview (Tables)
Overview (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Schedule of Real Estate Properties | As of March 31, 2024, our portfolio consisted of the following (including ancillary retail space and excluding two parcels of land from which we receive rent under ground leases): Consolidated Portfolio Total Office Wholly-owned properties 52 52 Consolidated JV properties 16 16 Unconsolidated Fund properties — 2 68 70 Multifamily Wholly-owned properties 12 12 Consolidated JV properties 2 2 14 14 Total 82 84 |
Investment in Real Estate (Tabl
Investment in Real Estate (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Real Estate [Abstract] | |
Schedule of Investment in Real Estate | The table below summarizes our investment in real estate: (In thousands) March 31, 2024 December 31, 2023 Land $ 1,185,977 $ 1,185,977 Buildings and improvements (1) 10,156,062 10,142,410 Tenant improvements and lease intangibles 1,029,496 1,020,988 Property under development (1) 60,766 56,439 Investment in real estate, gross $ 12,432,301 $ 12,405,814 ________________________________________________ (1) During the three months ended March 31, 2024, Property under development balances transferred to Building and improvements for real estate placed into service was $3.2 million. |
Ground Lease (Tables)
Ground Lease (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Lessee Disclosure [Abstract] | |
Schedule of Future Minimum Ground Lease Payments | The table below, which assumes that the ground rent payments will continue to be $733 thousand per year after February 28, 2029, presents the future minimum ground lease payments as of March 31, 2024: Twelve months ending March 31: (In thousands) 2025 $ 733 2026 733 2027 733 2028 733 2029 733 Thereafter 42,330 Total future minimum lease payments $ 45,995 |
Acquired Lease Intangibles (Tab
Acquired Lease Intangibles (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of Acquired Lease Intangibles | Summary of our Acquired Lease Intangibles (In thousands) March 31, 2024 December 31, 2023 Above-market tenant leases $ 4,460 $ 4,541 Above-market tenant leases - accumulated amortization (2,468) (2,430) Above-market ground lease where we are the lessor 1,152 1,152 Above-market ground lease - accumulated amortization (296) (292) Acquired lease intangible assets, net $ 2,848 $ 2,971 Below-market tenant leases $ 46,145 $ 48,008 Below-market tenant leases - accumulated accretion (28,772) (28,170) Acquired lease intangible liabilities, net $ 17,373 $ 19,838 |
Schedule of Net Amortization or Accretion of Above- and Below-Market Leases | The table below summarizes the net amortization/accretion related to our above- and below-market leases: Three Months Ended March 31, (In thousands) 2024 2023 Net accretion of above- and below-market tenant lease assets and liabilities (1) $ 2,347 $ 3,041 Amortization of an above-market ground lease asset (2) (4) (4) Total $ 2,343 $ 3,037 ______________________________________________ (1) Recorded as a net increase to office and multifamily rental revenues. (2) Recorded as a decrease to office parking and other income. |
Investment in Unconsolidated _2
Investment in Unconsolidated Fund (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Real Estate Investments, Net [Abstract] | |
Schedule of Statement of Operations for Investments in Unconsolidated Funds and Cash Received from Funds | The table below presents the cash distributions we received from Partnership X: Three Months Ended March 31, (In thousands) 2024 2023 Operating distributions received $ 248 $ 289 Capital distributions received 96 52 Total distributions received $ 344 $ 341 The tables below present selected financial information for Partnership X. The amounts presented reflect 100% (not our pro-rata share) of the amounts related to the Fund, and are based upon historical book value: (In thousands) March 31, 2024 December 31, 2023 Total assets $ 147,959 $ 146,945 Total liabilities $ 119,561 $ 118,822 Total equity $ 28,398 $ 28,123 Three Months Ended March 31, (In thousands) 2024 2023 Total revenues $ 3,823 $ 4,642 Operating income $ 360 $ 1,305 Net (loss) income $ (73) $ 749 |
Other Assets (Tables)
Other Assets (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Other Assets [Abstract] | |
Schedule of Other Assets | (In thousands) March 31, 2024 December 31, 2023 Restricted cash $ 101 $ 101 Prepaid expenses 16,417 20,594 Indefinite-lived intangibles 1,988 1,988 Deposit with lender (1) 13,540 13,440 Furniture, fixtures and equipment, net 6,946 7,014 Other 3,971 6,123 Total other assets $ 42,963 $ 49,260 _______________________________________________________________________ (1) In connection with the Barrington Plaza loan, we deposited cash into an interest-bearing collateral account with the lender. See our debt disclosures in Note 8 (note 4 to the table) for more detail regarding this loan and the related deposit. |
Secured Notes Payable, Net (Tab
Secured Notes Payable, Net (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Debt Disclosure [Abstract] | |
Schedule of Secured Notes Payable | Description Maturity Date (1) Principal Balance as of March 31, 2024 Principal Balance as of December 31, 2023 Variable Interest Rate Fixed Interest Rate (2) Swap Maturity Date (In thousands) Consolidated Wholly Owned Subsidiaries Term loan (3)(5) 3/3/2025 $ 335,000 $ 335,000 SOFR + 1.41% N/A N/A Fannie Mae loan (3)(5) 4/1/2025 102,400 102,400 SOFR + 1.36% N/A N/A Term loan (3) 8/15/2026 415,000 415,000 SOFR + 1.20% 3.07% 8/1/2025 Term loan (3) 9/19/2026 400,000 400,000 SOFR + 1.25% 2.44% 9/1/2024 Term loan (3) 9/26/2026 200,000 200,000 SOFR + 1.30% 2.36% 10/1/2024 Term loan (3) 11/1/2026 400,000 400,000 SOFR + 1.25% 2.31% 10/1/2024 Fannie Mae loan (3)(4) 6/1/2027 550,000 550,000 SOFR + 1.48% N/A N/A Term loan (3) 5/18/2028 300,000 300,000 SOFR + 1.51% 2.21% 6/1/2026 Term loan (3) 1/1/2029 300,000 300,000 SOFR + 1.56% 2.66% 1/1/2027 Fannie Mae loan (3) 6/1/2029 255,000 255,000 SOFR + 1.09% 3.26% 6/1/2027 Fannie Mae loan (3) 6/1/2029 125,000 125,000 SOFR + 1.09% 3.25% 6/1/2027 Fannie Mae loan (3)(5) 8/1/2033 350,000 350,000 SOFR + 1.37% N/A N/A Term loan (6) 6/1/2038 27,419 27,640 N/A 4.55% N/A Total Wholly-Owned Subsidiary Debt 3,759,819 3,760,040 Consolidated JVs Term loan (3)(9) 12/19/2024 400,000 400,000 SOFR + 1.40% N/A N/A Term loan (3) 5/15/2027 450,000 450,000 SOFR + 1.45% 2.26% 4/1/2025 Term loan (3) 8/19/2028 625,000 625,000 SOFR + 1.45% 2.12% 6/1/2025 Term loan (3)(7) 4/26/2029 175,000 175,000 SOFR + 1.25% 3.90% 5/1/2026 Fannie Mae loan (3) 6/1/2029 160,000 160,000 SOFR + 1.09% 3.25% 7/1/2027 Total Consolidated Debt (8) 5,569,819 5,570,040 Unamortized loan premium, net (9) 2,973 3,087 Unamortized deferred loan costs, net (10) (28,275) (29,956) Total Consolidated Debt, net $ 5,544,517 $ 5,543,171 _______________________________________________________________________ Except as noted below, our loans: (i) are non-recourse, (ii) are secured by separate collateral pools consisting of one or more properties, (iii) require interest-only monthly payments with the outstanding principal due upon maturity, and (iv) contain certain financial covenants which could require us to deposit excess cash flow with the lender under certain circumstances unless we (at our option) either provide a guarantee or additional collateral or pay down the loan within certain parameters set forth in the loan documents. Certain loans with maturity date extension options require us to meet minimum financial thresholds in order to extend the loan maturity date. (1) Maturity dates include extension options. (2) Effective rate as of March 31, 2024. Includes the effect of interest rate swaps (if applicable) and excludes the effect of prepaid loan fees and loan premiums. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums. (3) The loan agreement includes a zero-percent SOFR floor. If the loan is swap-fixed then the related swaps do not include such a floor. (4) The loan is secured by four residential properties. A portion of the loan totaling $472 million has a lender-required out-of-the-money interest rate cap at a weighted average of 8.99% until July 2026 . For the portion of the loan relating to Barrington Plaza, in connection with the removal of that property from the rental market during 2023, t he lender is treating the debt as a construction loan and we signed a construction completion guarantee in January 2024. The lender also required a $13.3 million cash deposit, which we placed into an interest bearing collateral account during 2023. The lender will return the deposit at the earlier of August 2026 or when the loan is paid in full. The deposit is included in Other assets in our consolidated balance sheets. See Note 7. (5) The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026. (6) The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule. (7) We guaranteed the portion of the loan principal that would need to be paid down in order to meet the minimum debt yield in the loan agreement. See Note 16. (8) The table does not include our unconsolidated Fund's loan - see Note 16. See Note 13 for our debt fair value disclosures. (9) Balances are net of accumulated amortization of $4.2 million and $4.1 million at March 31, 2024 and December 31, 2023, respectively. (10) Balances are net of accumulated amortization of $57.7 million and $56.0 million at March 31, 2024 and December 31, 2023, respectively . Debt Statistics The table below summarizes our consolidated fixed and floating rate debt: (In thousands) Principal Balance as of March 31, 2024 Principal Balance as of December 31, 2023 Aggregate swapped to fixed rate loans $ 3,805,000 $ 3,805,000 Aggregate fixed rate loans 27,419 27,640 Aggregate capped rate loans 822,000 822,000 Aggregate floating rate loans 915,400 915,400 Total Debt $ 5,569,819 $ 5,570,040 The table below summarizes certain consolidated debt statistics as of March 31, 2024: Statistics for consolidated loans with interest fixed under the terms of the loan or a swap Principal balance (in billions) $3.83 Weighted average remaining life (including extension options) 3.8 years Weighted average remaining fixed interest period 1.6 years Weighted average annual interest rate 2.66% |
Schedule of Minimum Future Principal Payments | At March 31, 2024, the minimum future principal payments due on our consolidated secured notes payable were as follows: Twelve months ending March 31: Including Maturity Extension Options (1) (In thousands) 2025 $ 735,912 2026 103,354 2027 1,415,999 2028 1,001,045 2029 1,226,094 Thereafter 1,087,415 Total future principal payments $ 5,569,819 ________________________________________________ (1) Some of our loan agreements require that we meet certain minimum financial thresholds to be able to extend the loan maturity. |
Schedule of Loan Costs and Amortization of Deferred Loan Costs | The table below presents loan premium and loan costs, which are included in Interest expense on our consolidated statements of operations: Three Months Ended March 31, (In thousands) 2024 2023 Loan premium amortized and written off $ (115) $ (113) Deferred loan costs amortized and written off 2,209 2,134 Loan costs expensed 52 3 Total $ 2,146 $ 2,024 |
Interest Payable, Accounts Pa_2
Interest Payable, Accounts Payable and Deferred Revenue (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Accounts Payable and Accrued Liabilities [Abstract] | |
Schedule of Interest Payable, Accounts Payable and Deferred Revenue | (In thousands) March 31, 2024 December 31, 2023 Interest payable $ 18,638 $ 18,647 Accounts payable and accrued liabilities 88,493 61,767 Deferred revenue 46,104 50,823 Total interest payable, accounts payable and deferred revenue $ 153,235 $ 131,237 |
Derivative Contracts (Tables)
Derivative Contracts (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of Interest Rate Swap Derivatives | The table below summarizes our derivative contracts as of March 31, 2024: Number of Interest Rate Contracts Notional Derivatives Designated as Cash Flow Hedges: Consolidated derivatives - swaps (1)(2)(3) 24 $ 3,805,000 Consolidated derivatives - caps (2)(3) 5 $ 822,000 Unconsolidated Fund's derivatives - swaps (2)(3)(4) 2 $ 115,000 ___________________________________________________ (1) The notional amount reflects 100%, not our pro-rata share, of our consolidated JVs' derivatives. See Note 8 for more information about our hedged consolidated debt. (2) Our derivative contracts do not provide for right of offset between derivative contracts. (3) See Note 13 for our derivative fair value disclosures. (4) The notional amount reflects 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. See Note 6 for more information about our Fund, including our equity interest percentage. See "Guarantees" in Note 16 for more information about our Fund's hedged debt. |
Schedule of Derivative Assets at Fair Value | The fair value of our interest rate swap and cap contract assets, including accrued interest and excluding credit risk adjustments, was as follows: (In thousands) March 31, 2024 December 31, 2023 Consolidated derivatives (1) $ 184,328 $ 184,700 Unconsolidated Fund's derivatives (2) $ 10,309 $ 9,643 ________________________________________________________ (1) The amounts reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives. (2) The amounts reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. For more information about our Fund, including our equity interest percentage, see Note 6. |
Schedule of Effect of Derivative Instruments on Consolidated Statements of Operations | The table below presents the effect of our derivatives on our AOCI and the consolidated statements of operations: (In thousands) Three Months Ended March 31, 2024 2023 Derivatives Designated as Cash Flow Hedges: Consolidated derivatives: Gains (losses) recorded in AOCI before reclassifications (1) $ 38,842 $ (19,817) Gains reclassified from AOCI to Interest Expense (1) $ (38,978) $ (31,452) Interest expense presented on the consolidated statements of operations $ (55,332) $ (45,511) Unconsolidated Fund's derivatives (our share) (2) : Gains (losses) recorded in AOCI before reclassifications (1) $ 5,047 $ (272) Gains reclassified from AOCI to (Loss) income from unconsolidated Fund (1) $ (811) $ (356) (Loss) income from unconsolidated Fund presented on the consolidated statements of operations $ (26) $ 289 ________________________________________________________________ (1) See Note 11 for our AOCI reconciliation. (2) We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6. |
Schedule of Future Reclassifications from AOCI | At March 31, 2024, our estimate of the AOCI related to derivatives designated as cash flow hedges that will be reclassified to earnings during the next twelve months is as follows: (In thousands) Consolidated derivatives: Gains to be reclassified from AOCI to Interest Expense $ 118,828 Unconsolidated Fund's derivatives (our share) (1) : Gains to be reclassified from AOCI to (Loss) income from unconsolidated Fund $ 3,526 ________________________________________________________ (1) We calculate our share by multiplying the total amount for the Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6. |
Equity (Tables)
Equity (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Stockholders' Equity Note [Abstract] | |
Schedule of Net Income Attributable to Common Stockholders and Transfers (to) from Noncontrolling Interests | The table below presents the effect on our equity from net income attributable to common stockholders and changes in our ownership interest in our Operating Partnership: Three Months Ended March 31, (In thousands) 2024 2023 Net income attributable to common stockholders $ 8,909 $ 18,373 Transfers from noncontrolling interests: Exchange of OP Units with noncontrolling interests 2,545 — Repurchases of OP Units from noncontrolling interests 1 4 Net transfers from noncontrolling interests 2,546 4 Change from net income attributable to common stockholders and transfers from noncontrolling interests $ 11,455 $ 18,377 |
Schedule of Accumulated Other Comprehensive Income (Loss) | The table below presents a reconciliation of our AOCI, which consists solely of adjustments related to derivatives designated as cash flow hedges: Three Months Ended March 31, (In thousands) 2024 2023 Accumulated Other Comprehensive Income - Beginning balance $ 115,917 $ 187,063 Consolidated derivatives: Other comprehensive income (loss) before reclassifications 38,842 (19,817) Reclassification of gains from AOCI to Interest Expense (38,978) (31,452) Unconsolidated Fund's derivatives (our share) (2) : Other comprehensive income (loss) before reclassifications 5,047 (272) Reclassification of gains from AOCI to (Loss) income from unconsolidated Fund (811) (356) Net current period OCI 4,100 (51,897) OCI attributable to noncontrolling interests (1,018) 15,910 OCI attributable to common stockholders 3,082 (35,987) Accumulated Other Comprehensive Income - Ending balance $ 118,999 $ 151,076 ___________________________________________________ (1) See Note 10 for the details of our derivatives and Note 13 for our derivative fair value disclosures. (2) We calculate our share by multiplying the total amount for our Fund by our equity interest in the Fund. For more information about our Fund, including our equity interest percentage, see Note 6. |
Schedule of Stock-based Compensation Expense | The table below presents our stock-based compensation expense: Three Months Ended March 31, (In thousands) 2024 2023 Stock-based compensation expense, net $ 2,863 $ 2,794 Capitalized stock-based compensation $ 642 $ 713 |
EPS (Tables)
EPS (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted | The table below presents the calculation of basic and diluted EPS: Three Months Ended March 31, 2024 2023 Numerator (In thousands): Net income attributable to common stockholders $ 8,909 $ 18,373 Allocation to participating securities: Unvested LTIP Units (350) (239) Net income attributable to common stockholders - basic and diluted $ 8,559 $ 18,134 Denominator (In thousands): Weighted average shares of common stock outstanding - basic and diluted (1) 167,326 175,765 Net income per common share - basic and diluted $ 0.05 $ 0.10 ____________________________________________________ (1) Outstanding OP Units and vested LTIP Units are not included in the denominator in calculating diluted EPS, even though they may be exchanged under certain conditions for common stock on a one-for-one basis, because their associated net income or loss (equal on a per unit basis to the Net income or loss per common share - diluted) was already deducted in calculating Net income (loss) attributable to common stockholders. Accordingly, any exchange would not have any effect on diluted EPS. The table below presents the weighted average OP Units and vested LTIP Units outstanding for the respective periods: Three Months Ended March 31, (In thousands) 2024 2023 OP Units 30,930 30,129 Vested LTIP Units 2,771 2,390 |
Fair Value of Financial Instr_2
Fair Value of Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Fair Value Disclosures [Abstract] | |
Schedule of Estimated Fair Value and Carrying Value of Liabilities | The table below presents the estimated fair value and carrying value of our secured notes payable, the carrying value includes unamortized loan premium and excludes unamortized deferred loan fees: (In thousands) March 31, 2024 December 31, 2023 Fair value $ 5,489,463 $ 5,484,032 Carrying value $ 5,572,792 $ 5,573,127 (In thousands) March 31, 2024 December 31, 2023 Fair value $ 4,390 $ 4,496 Carrying value $ 10,832 $ 10,836 |
Schedule of Financial Instruments Measured at Fair Value | The table below presents the estimated fair value of our derivatives. We did not have any consolidated or unconsolidated derivatives in a liability position for the periods presented. (In thousands) March 31, 2024 December 31, 2023 Derivative Assets: Fair value - consolidated derivatives (1) $ 170,607 $ 170,880 Fair value - unconsolidated Fund's derivatives (2) $ 9,824 $ 9,150 ____________________________________________________ (1) Consolidated derivatives, which reflect 100%, not our pro-rata share, of our consolidated JVs' derivatives, are included in interest rate contracts on our consolidated balance sheets. The fair values exclude accrued interest which is included in interest payable on our consolidated balance sheets. (2) Unconsolidated Fund's derivatives, which reflect 100%, not our pro-rata share, of our unconsolidated Fund's derivatives. Our pro-rata share of the amounts related to the unconsolidated Fund's derivatives is included in our Investment in unconsolidated Fund on our consolidated balance sheets. See Note 6 for more information about our Fund, including our equity interest percentage, and see "Guarantees" in Note 16 regarding our Fund's derivatives. |
Segment Reporting (Tables)
Segment Reporting (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Segment Reporting [Abstract] | |
Schedule of Operating Activity of Reportable Segments | The table below presents the operating activity of our reportable segments: (In thousands) Three Months Ended March 31, 2024 2023 Office Segment Total office revenues $ 197,937 $ 203,358 Office expenses (67,220) (72,768) Office segment profit 130,717 130,590 Multifamily Segment Total multifamily revenues 47,032 49,035 Multifamily expenses (15,850) (16,888) Multifamily segment profit 31,182 32,147 Total profit from all segments $ 161,899 $ 162,737 |
Schedule of Reconciliation of Segment Profit to Net Income Attributable to Common Stockholders | The table below presents a reconciliation of the total profit from all segments to net income attributable to common stockholders: (In thousands) Three Months Ended March 31, 2024 2023 Total profit from all segments $ 161,899 $ 162,737 General and administrative expenses (11,571) (10,940) Depreciation and amortization (95,769) (93,176) Other income 7,044 3,283 Other expenses (114) (520) (Loss) income from unconsolidated Fund (26) 289 Interest expense (55,332) (45,511) Net income 6,131 16,162 Net loss attributable to noncontrolling interests 2,778 2,211 Net income attributable to common stockholders $ 8,909 $ 18,373 |
Future Minimum Lease Rental R_2
Future Minimum Lease Rental Receipts (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Lessor Disclosure [Abstract] | |
Schedule of Future Minimum Base Rentals on Non-Cancelable Office and Ground Operating Leases | The table below presents the future minimum base rentals on our non-cancelable office tenant and ground leases for our consolidated properties at March 31, 2024: Twelve months ending March 31: (In thousands) 2025 $ 595,336 2026 501,098 2027 403,764 2028 326,721 2029 252,824 Thereafter 927,938 Total future minimum base rentals (1) $ 3,007,681 ___________________________________ (1) Does not include (i) residential leases, which typically have a term of one year or less, (ii) holdover rent, (iii) other types of rent such as storage and antenna rent, (iv) tenant reimbursements, (v) straight-line rent, (vi) amortization/accretion of acquired above/below-market lease intangibles and (vii) percentage rents. The amounts assume that early termination options held by tenants will not be exercised. |
Overview - Narrative (Details)
Overview - Narrative (Details) $ in Thousands, ft² in Millions | Mar. 31, 2024 USD ($) ft² venture parcel unit | Dec. 31, 2023 USD ($) |
Real Estate Properties [Line Items] | ||
Consolidated debt | $ 5,569,819 | $ 5,570,040 |
Number of joint ventures consolidated | venture | 4 | |
Total assets | $ 9,637,067 | 9,644,218 |
Consolidated investment in real estate | 8,710,628 | 8,753,184 |
Total liabilities | 5,820,197 | 5,798,821 |
Consolidated investment in real estate | 5,544,517 | 5,543,171 |
Subsidiaries | ||
Real Estate Properties [Line Items] | ||
Consolidated debt | 3,759,819 | 3,760,040 |
Consolidated entities | ||
Real Estate Properties [Line Items] | ||
Total assets | 3,820,000 | 3,830,000 |
Consolidated investment in real estate | 3,450,000 | 3,470,000 |
Total liabilities | 1,890,000 | 1,880,000 |
Consolidated investment in real estate | $ 1,810,000 | $ 1,810,000 |
Wholly owned and Consolidated properties | ||
Real Estate Properties [Line Items] | ||
Number of land parcels subject to ground lease | parcel | 2 | |
Office | Wholly owned and Consolidated properties | ||
Real Estate Properties [Line Items] | ||
Area of real estate portfolio (sq ft) | ft² | 17.6 | |
Office | Unconsolidated Fund properties | ||
Real Estate Properties [Line Items] | ||
Area of real estate portfolio (sq ft) | ft² | 0.4 | |
Multifamily | Wholly owned and Consolidated properties | ||
Real Estate Properties [Line Items] | ||
Number of multifamily apartment units | unit | 4,528 |
Overview - Schedule of Properti
Overview - Schedule of Properties Portfolio (Details) - property | Mar. 31, 2024 | Mar. 31, 2023 |
Real Estate Properties [Line Items] | ||
Number of properties | 84 | |
Office | ||
Real Estate Properties [Line Items] | ||
Number of properties | 70 | |
Office | Wholly-owned properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 52 | |
Office | Consolidated JV properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 16 | |
Office | Unconsolidated Fund properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 2 | 2 |
Multifamily | ||
Real Estate Properties [Line Items] | ||
Number of properties | 14 | |
Multifamily | Wholly-owned properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 12 | |
Multifamily | Consolidated JV properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 2 | |
Consolidated Portfolio | ||
Real Estate Properties [Line Items] | ||
Number of properties | 82 | |
Consolidated Portfolio | Office | ||
Real Estate Properties [Line Items] | ||
Number of properties | 68 | |
Consolidated Portfolio | Office | Wholly-owned properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 52 | |
Consolidated Portfolio | Office | Consolidated JV properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 16 | |
Consolidated Portfolio | Office | Unconsolidated Fund properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 0 | |
Consolidated Portfolio | Multifamily | ||
Real Estate Properties [Line Items] | ||
Number of properties | 14 | |
Consolidated Portfolio | Multifamily | Wholly-owned properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 12 | |
Consolidated Portfolio | Multifamily | Consolidated JV properties | ||
Real Estate Properties [Line Items] | ||
Number of properties | 2 |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Real Estate Properties [Line Items] | ||
Total revenues | $ 244,969 | $ 252,393 |
Tenant Recoveries | ||
Real Estate Properties [Line Items] | ||
Total revenues | $ 9,100 | $ 13,100 |
Investment in Real Estate - Sum
Investment in Real Estate - Summary of Investment in Real Estate (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Schedule Of Asset Acquisitions [Line Items] | ||
Land | $ 1,185,977 | $ 1,185,977 |
Buildings and improvements | 10,156,062 | 10,142,410 |
Tenant improvements and lease intangibles | 1,029,496 | 1,020,988 |
Property under development | 60,766 | 56,439 |
Investment in real estate, gross | 12,432,301 | $ 12,405,814 |
Building Improvements | ||
Schedule Of Asset Acquisitions [Line Items] | ||
Property under development balances transferred to building and improvements for real estate placed into service | $ 3,200 |
Ground Lease - Narrative (Detai
Ground Lease - Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | |
Lessee Disclosure [Abstract] | |||
Fixed rent payments due per year on ground lease | $ 733 | ||
Ground lease right-of-use asset | 7,445 | $ 7,447 | |
Ground lease liability | 10,832 | $ 10,836 | |
Ground rent expense | $ 183 | $ 183 |
Ground Lease - Future Minimum G
Ground Lease - Future Minimum Ground Lease Payments (Details) $ in Thousands | Mar. 31, 2024 USD ($) |
Future minimum ground lease payments for twelve months ending September 30: | |
2025 | $ 733 |
2026 | 733 |
2027 | 733 |
2028 | 733 |
2029 | 733 |
Thereafter | 42,330 |
Total future minimum lease payments | $ 45,995 |
Acquired Lease Intangibles - Su
Acquired Lease Intangibles - Summary of Acquired Lease Intangibles (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Acquired lease intangible assets, net | $ 2,848 | $ 2,971 |
Acquired lease intangible liabilities, net | 17,373 | 19,838 |
Above-market tenant leases | ||
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Off-market lease, assets | 4,460 | 4,541 |
Accumulated amortization | (2,468) | (2,430) |
Above-market ground lease where we are the lessor | ||
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Off-market lease, assets | 1,152 | 1,152 |
Accumulated amortization | (296) | (292) |
Below-market tenant leases | ||
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Below-market tenant leases | 46,145 | 48,008 |
Below-market tenant leases - accumulated accretion | $ (28,772) | $ (28,170) |
Acquired Lease Intangibles - Im
Acquired Lease Intangibles - Impact on Consolidated Statements of Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Total | $ 2,343 | $ 3,037 |
Rental revenues | Tenant Lease | ||
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Total | 2,347 | 3,041 |
Office parking and other income | Above-market ground lease where we are the lessor | ||
Acquired Finite-Lived Intangible Assets [Line Items] | ||
Total | $ (4) | $ (4) |
Investment in Unconsolidated _3
Investment in Unconsolidated Fund - Narrative (Details) ft² in Millions | Mar. 31, 2024 ft² property | Feb. 29, 2024 | Dec. 31, 2023 | Dec. 30, 2023 | Mar. 31, 2023 property |
Schedule of Equity Method Investments [Line Items] | |||||
Number of office properties | 84 | ||||
Amounts related to the fund (percent) | 100% | ||||
Office | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Number of office properties | 70 | ||||
Office | Unconsolidated Fund properties | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Number of office properties | 2 | 2 | |||
Area of real estate portfolio (sq ft) | ft² | 0.4 | ||||
Partnership X | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Equity interest of the fund (percent) | 74% | 53.80% | 33.50% | ||
Equity method investment, purchased additional equity interest (percent) | 0.202 | 0.202 |
Investment in Unconsolidated _4
Investment in Unconsolidated Fund - Summary of Cash Distributions Received from Funds (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Real Estate Investments, Net [Abstract] | ||
Operating distributions received | $ 248 | $ 289 |
Capital distributions received | 96 | 52 |
Total distributions received | $ 344 | $ 341 |
Investments in Unconsolidated F
Investments in Unconsolidated Funds - Summary of Statement of Financial Position Information for Funds (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Schedule of Equity Method Investments [Line Items] | ||
Total assets | $ 9,637,067 | $ 9,644,218 |
Total liabilities | 5,820,197 | 5,798,821 |
Total equity | 2,202,599 | 2,219,862 |
Unconsolidated Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Total assets | 147,959 | 146,945 |
Total liabilities | 119,561 | 118,822 |
Total equity | $ 28,398 | $ 28,123 |
Investments in Unconsolidated_2
Investments in Unconsolidated Funds - Summary of Statement of Operations Information for Funds (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Schedule of Equity Method Investments [Line Items] | ||
Total revenues | $ 244,969 | $ 252,393 |
Net (loss) income | 8,909 | 18,373 |
Unconsolidated Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Total revenues | 3,823 | 4,642 |
Operating income | 360 | 1,305 |
Net (loss) income | $ (73) | $ 749 |
Other Assets (Details)
Other Assets (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 | Mar. 31, 2023 |
Debt Instrument [Line Items] | |||
Restricted cash | $ 101 | $ 101 | $ 101 |
Prepaid expenses | 16,417 | 20,594 | |
Indefinite-lived intangibles | 1,988 | 1,988 | |
Deposits with lender | 13,540 | 13,440 | |
Furniture, fixtures and equipment, net | 6,946 | 7,014 | |
Other | 3,971 | 6,123 | |
Total other assets | $ 42,963 | 49,260 | |
Subsidiaries | Fannie Mae Loan - June 1, 2027 Maturity | Secured Debt | |||
Debt Instrument [Line Items] | |||
Deposits with lender | $ 13,300 |
Secured Notes Payable, Net - Su
Secured Notes Payable, Net - Summary (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 USD ($) property | Dec. 31, 2023 USD ($) | |
Debt Instrument [Line Items] | ||
Principal balance | $ 5,569,819 | $ 5,570,040 |
Unamortized loan premium, net | 2,973 | 3,087 |
Unamortized deferred loan costs, net | (28,275) | (29,956) |
Total Consolidated Debt, net | $ 5,544,517 | 5,543,171 |
Minimum number of separate collateral pools used to secure loans | property | 1 | |
Cash deposit | $ 13,540 | 13,440 |
Loan premium accumulated amortization | 4,200 | 4,100 |
Accumulated amortization on deferred loan costs | $ 57,700 | 56,000 |
Secured Debt | SOFR | ||
Debt Instrument [Line Items] | ||
Loan agreement SOFR floor | 0 | |
Secured Debt | Term Loan - Fixed - June 1, 2038 Maturity | ||
Debt Instrument [Line Items] | ||
Principal amortization period (in years) | 30 years | |
Subsidiaries | ||
Debt Instrument [Line Items] | ||
Principal balance | $ 3,759,819 | 3,760,040 |
Subsidiaries | Fannie Mae Loan - June 1, 2027 Maturity | ||
Debt Instrument [Line Items] | ||
Interest rate | 8.99% | |
Subsidiaries | Fannie Mae Loan - August 1, 2033 Maturity | ||
Debt Instrument [Line Items] | ||
Interest rate | 7.84% | |
Subsidiaries | Secured Debt | Term Loan - March 3, 2025 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Mar. 03, 2025 | |
Principal balance | $ 335,000 | 335,000 |
Subsidiaries | Secured Debt | Term Loan - March 3, 2025 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.41% | |
Subsidiaries | Secured Debt | Fannie Mae Loan - April 1, 2025 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Apr. 01, 2025 | |
Principal balance | $ 102,400 | 102,400 |
Subsidiaries | Secured Debt | Fannie Mae Loan - April 1, 2025 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.36% | |
Subsidiaries | Secured Debt | Term Loan - Aug 15, 2026 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Aug. 15, 2026 | |
Principal balance | $ 415,000 | 415,000 |
Fixed interest rate | 3.07% | |
Swap Maturity Date | Aug. 01, 2025 | |
Subsidiaries | Secured Debt | Term Loan - Aug 15, 2026 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.20% | |
Subsidiaries | Secured Debt | Term Loan - Sep 19, 2026 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Sep. 19, 2026 | |
Principal balance | $ 400,000 | 400,000 |
Fixed interest rate | 2.44% | |
Swap Maturity Date | Sep. 01, 2024 | |
Subsidiaries | Secured Debt | Term Loan - Sep 19, 2026 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.25% | |
Subsidiaries | Secured Debt | Term Loan - Sep 26, 2026 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Sep. 26, 2026 | |
Principal balance | $ 200,000 | 200,000 |
Fixed interest rate | 2.36% | |
Swap Maturity Date | Oct. 01, 2024 | |
Subsidiaries | Secured Debt | Term Loan - Sep 26, 2026 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.30% | |
Subsidiaries | Secured Debt | Term Loan - Nov 1, 2026 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Nov. 01, 2026 | |
Principal balance | $ 400,000 | 400,000 |
Fixed interest rate | 2.31% | |
Swap Maturity Date | Oct. 01, 2024 | |
Subsidiaries | Secured Debt | Term Loan - Nov 1, 2026 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.25% | |
Subsidiaries | Secured Debt | Fannie Mae Loan - June 1, 2027 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Jun. 01, 2027 | |
Principal balance | $ 550,000 | 550,000 |
Number of residential properties | property | 4 | |
Debt instrument, face amount | $ 472,000 | |
Cash deposit | 13,300 | |
Subsidiaries | Secured Debt | Fannie Mae Loan - June 1, 2027 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.48% | |
Subsidiaries | Secured Debt | Term Loan - May 18, 2028 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | May 18, 2028 | |
Principal balance | $ 300,000 | 300,000 |
Fixed interest rate | 2.21% | |
Swap Maturity Date | Jun. 01, 2026 | |
Subsidiaries | Secured Debt | Term Loan - May 18, 2028 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.51% | |
Subsidiaries | Secured Debt | Term Loan - January 1, 2029 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Jan. 01, 2029 | |
Principal balance | $ 300,000 | 300,000 |
Fixed interest rate | 2.66% | |
Swap Maturity Date | Jan. 01, 2027 | |
Subsidiaries | Secured Debt | Term Loan - January 1, 2029 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.56% | |
Subsidiaries | Secured Debt | Fannie Mae Loan (MHA) - June 1, 2029 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Jun. 01, 2029 | |
Principal balance | $ 255,000 | 255,000 |
Fixed interest rate | 3.26% | |
Swap Maturity Date | Jun. 01, 2027 | |
Subsidiaries | Secured Debt | Fannie Mae Loan (MHA) - June 1, 2029 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.09% | |
Subsidiaries | Secured Debt | Fannie Mae Loans (Boutiques) - June 1, 2029 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Jun. 01, 2029 | |
Principal balance | $ 125,000 | 125,000 |
Fixed interest rate | 3.25% | |
Swap Maturity Date | Jun. 01, 2027 | |
Subsidiaries | Secured Debt | Fannie Mae Loans (Boutiques) - June 1, 2029 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.09% | |
Subsidiaries | Secured Debt | Fannie Mae Loan - August 1, 2033 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Aug. 01, 2033 | |
Principal balance | $ 350,000 | 350,000 |
Subsidiaries | Secured Debt | Fannie Mae Loan - August 1, 2033 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.37% | |
Subsidiaries | Secured Debt | Term Loan - Fixed - June 1, 2038 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Jun. 01, 2038 | |
Principal balance | $ 27,419 | 27,640 |
Fixed interest rate | 4.55% | |
Consolidated JV | Secured Debt | Term Loan - December 19, 2024 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Dec. 19, 2024 | |
Principal balance | $ 400,000 | 400,000 |
Consolidated JV | Secured Debt | Term Loan - December 19, 2024 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.40% | |
Consolidated JV | Secured Debt | Term Loan - May 15, 2027 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | May 15, 2027 | |
Principal balance | $ 450,000 | 450,000 |
Fixed interest rate | 2.26% | |
Swap Maturity Date | Apr. 01, 2025 | |
Consolidated JV | Secured Debt | Term Loan - May 15, 2027 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.45% | |
Consolidated JV | Secured Debt | Term Loan - August 19, 2028 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Aug. 19, 2028 | |
Principal balance | $ 625,000 | 625,000 |
Fixed interest rate | 2.12% | |
Swap Maturity Date | Jun. 01, 2025 | |
Consolidated JV | Secured Debt | Term Loan - August 19, 2028 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.45% | |
Consolidated JV | Secured Debt | Term Loan - April 26, 2029 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Apr. 26, 2029 | |
Principal balance | $ 175,000 | 175,000 |
Fixed interest rate | 3.90% | |
Swap Maturity Date | May 01, 2026 | |
Consolidated JV | Secured Debt | Term Loan - April 26, 2029 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.25% | |
Consolidated JV | Secured Debt | Fannie Mae Loan - June 1, 2029 Maturity | ||
Debt Instrument [Line Items] | ||
Maturity date | Jun. 01, 2029 | |
Principal balance | $ 160,000 | $ 160,000 |
Fixed interest rate | 3.25% | |
Swap Maturity Date | Jul. 01, 2027 | |
Consolidated JV | Secured Debt | Fannie Mae Loan - June 1, 2029 Maturity | SOFR | ||
Debt Instrument [Line Items] | ||
Variable Interest Rate | 1.09% |
Secured Notes Payable, Net - De
Secured Notes Payable, Net - Debt by Type (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Dec. 31, 2023 | |
Debt Instrument [Line Items] | ||
Consolidated debt | $ 5,569,819 | $ 5,570,040 |
Principal balance (in billions) | $ 3,830,000 | |
Weighted average remaining life (including extension options) | 3 years 9 months 18 days | |
Weighted average remaining fixed interest period | 1 year 7 months 6 days | |
Weighted average annual interest rate | 2.66% | |
Aggregate swapped to fixed rate loans | ||
Debt Instrument [Line Items] | ||
Consolidated debt | $ 3,805,000 | 3,805,000 |
Aggregate fixed rate loans | ||
Debt Instrument [Line Items] | ||
Consolidated debt | 27,419 | 27,640 |
Aggregate capped rate loans | ||
Debt Instrument [Line Items] | ||
Consolidated debt | 822,000 | 822,000 |
Aggregate floating rate loans | ||
Debt Instrument [Line Items] | ||
Consolidated debt | $ 915,400 | $ 915,400 |
Secured Notes Payable, Net - Fu
Secured Notes Payable, Net - Future Principal Payments (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Minimum Future Principal Payments Due | ||
2025 | $ 735,912 | |
2026 | 103,354 | |
2027 | 1,415,999 | |
2028 | 1,001,045 | |
2029 | 1,226,094 | |
Thereafter | 1,087,415 | |
Total future principal payments | $ 5,569,819 | $ 5,570,040 |
Secured Notes Payable, Net - Lo
Secured Notes Payable, Net - Loan Costs and Accumulated Amortization (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Loan Costs Included In Interest Expense | ||
Loan premium amortized and written off | $ (115) | $ (113) |
Interest Expense | ||
Loan Costs Included In Interest Expense | ||
Loan premium amortized and written off | (115) | (113) |
Deferred loan costs amortized and written off | 2,209 | 2,134 |
Loan costs expensed | 52 | 3 |
Total | $ 2,146 | $ 2,024 |
Interest Payable, Accounts Pa_3
Interest Payable, Accounts Payable and Deferred Revenue (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Accounts Payable and Accrued Liabilities [Abstract] | ||
Interest payable | $ 18,638 | $ 18,647 |
Accounts payable and accrued liabilities | 88,493 | 61,767 |
Deferred revenue | 46,104 | 50,823 |
Total interest payable, accounts payable and deferred revenue | $ 153,235 | $ 131,237 |
Derivative Contracts - Summary
Derivative Contracts - Summary of Derivatives (Details) $ in Thousands | Mar. 31, 2024 USD ($) instrument |
Derivative [Line Items] | |
Percentage of notional amount disclosed | 100% |
Unconsolidated Funds | |
Derivative [Line Items] | |
Percentage of notional amount disclosed | 100% |
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | |
Derivative [Line Items] | |
Number of Interest Rate Contracts | instrument | 24 |
Notional | $ | $ 3,805,000 |
Percentage of notional amount disclosed | 100% |
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | Unconsolidated Funds | |
Derivative [Line Items] | |
Number of Interest Rate Contracts | instrument | 2 |
Notional | $ | $ 115,000 |
Percentage of notional amount disclosed | 100% |
Interest Rate Cap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | |
Derivative [Line Items] | |
Number of Interest Rate Contracts | instrument | 5 |
Notional | $ | $ 822,000 |
Derivative Contracts - Counterp
Derivative Contracts - Counterparty Credit Risk (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Derivative Instruments, Gain (Loss) [Line Items] | ||
Fair value of derivatives in an asset position | $ 170,607 | $ 170,880 |
Percentage of notional amount disclosed | 100% | |
Unconsolidated Funds | ||
Derivative Instruments, Gain (Loss) [Line Items] | ||
Percentage of notional amount disclosed | 100% | |
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | ||
Derivative Instruments, Gain (Loss) [Line Items] | ||
Fair value of derivatives in an asset position | $ 184,328 | 184,700 |
Percentage of notional amount disclosed | 100% | |
Interest Rate Swap | Derivatives Designated as Cash Flow Hedges | Cash Flow Hedging | Unconsolidated Funds | ||
Derivative Instruments, Gain (Loss) [Line Items] | ||
Fair value of derivatives in an asset position | $ 10,309 | $ 9,643 |
Percentage of notional amount disclosed | 100% |
Derivative Contracts - Impact o
Derivative Contracts - Impact of Hedges on AOCI and Consolidated Statements of Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Derivative [Line Items] | ||
Gains (losses) recorded in AOCI before reclassifications | $ 38,842 | $ (19,817) |
Interest expense presented on the consolidated statements of operations | (55,332) | (45,511) |
(Loss) income from unconsolidated Fund presented on the consolidated statements of operations | (26) | 289 |
Unconsolidated Funds | ||
Derivative [Line Items] | ||
Gains (losses) recorded in AOCI before reclassifications | 5,047 | (272) |
Cash Flow Hedging | Derivatives Designated as Cash Flow Hedges | ||
Derivative [Line Items] | ||
Gains (losses) recorded in AOCI before reclassifications | 38,842 | (19,817) |
Gains reclassified from AOCI to Interest Expense and Income from Unconsolidated Fund | (38,978) | (31,452) |
Cash Flow Hedging | Derivatives Designated as Cash Flow Hedges | Unconsolidated Funds | ||
Derivative [Line Items] | ||
Gains (losses) recorded in AOCI before reclassifications | 5,047 | (272) |
Gains reclassified from AOCI to Interest Expense and Income from Unconsolidated Fund | $ (811) | $ (356) |
Derivative Contracts - Future R
Derivative Contracts - Future Reclassifications from AOCI (Details) $ in Thousands | Mar. 31, 2024 USD ($) |
Derivative [Line Items] | |
Derivative gain (loss) to be reclassified during next year | $ 118,828 |
Unconsolidated Funds | |
Derivative [Line Items] | |
Derivative gain (loss) to be reclassified during next year | $ 3,526 |
Equity - Narrative (Details)
Equity - Narrative (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | |
Schedule of Equity Method Investments [Line Items] | ||||
Exchange of OP units for common stock (in shares) | 166,000 | |||
Number of OP units redeemed (in shares) | 461 | 5,000 | ||
OP Units redeemed with cash | $ 6 | $ 89 | ||
Outstanding common stock (in shares) | 167,371,920 | 167,206,267 | ||
Number of shares of common stock issued upon redemption of one OP unit (in shares) | 1 | |||
OP unit conversion rate | 1 | |||
Common stock shares for future awards | 16,600,000 | |||
Common Stock | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Exchange of OP units for common stock (in shares) | 166,000 | |||
Shares of common stock (in shares) | 1,400,000 | |||
Cash excluding transaction costs | $ 16,500 | |||
Average purchase price (in usd per share) | $ 11.50 | |||
Outstanding common stock (in shares) | 167,372,000 | 174,375,000 | 167,206,000 | 175,810,000 |
Operating Partnership | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Noncontrolling interests units ownership in Operating Partnership (in units) | 33,700,000 | |||
Investors' ownership in joint venture (percent) | 16.70% | |||
Operating Partnership | Common Stock | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Percent capital interest ownership in JV | 83.30% |
Equity - Net Income Attributabl
Equity - Net Income Attributable to Common Stockholders and Transfers (to) from Noncontrolling Interests (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Stockholders' Equity Note [Abstract] | ||
Net income attributable to common stockholders | $ 8,909 | $ 18,373 |
Transfers from noncontrolling interests: | ||
Exchange of OP Units with noncontrolling interests | 2,545 | 0 |
Repurchases of OP Units from noncontrolling interests | 1 | 4 |
Net transfers from noncontrolling interests | 2,546 | 4 |
Change from net income attributable to common stockholders and transfers from noncontrolling interests | $ 11,455 | $ 18,377 |
Equity - Accumulated Other Comp
Equity - Accumulated Other Comprehensive Income Schedule (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Beginning balance | $ 3,845,397 | $ 4,275,783 |
Other comprehensive income (loss) before reclassifications | 38,842 | (19,817) |
Reclassification of gains from AOCI to income from unconsolidated funds/ interest expense | (38,978) | (31,452) |
Net current period OCI | 4,100 | (51,897) |
OCI attributable to noncontrolling interests | (1,018) | 15,910 |
OCI attributable to common stockholders | 3,082 | (35,987) |
Ending balance | 3,816,870 | 4,183,806 |
Unconsolidated Funds | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Other comprehensive income (loss) before reclassifications | 5,047 | (272) |
Reclassification of gains from AOCI to income from unconsolidated funds/ interest expense | (811) | (356) |
Accumulated Other Comprehensive Income | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Beginning balance | 115,917 | 187,063 |
Ending balance | $ 118,999 | $ 151,076 |
Equity - Equity Compensation (D
Equity - Equity Compensation (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Stockholders' Equity Note [Abstract] | ||
Stock-based compensation expense, net | $ 2,863 | $ 2,794 |
Capitalized stock-based compensation | $ 642 | $ 713 |
EPS (Details)
EPS (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Earnings Per Share [Abstract] | ||
Net income attributable to common stockholders | $ 8,909 | $ 18,373 |
Allocation to participating securities: Unvested LTIP Units | (350) | (239) |
Net (loss) income attributable to common stockholders - basic | 8,559 | 18,134 |
Net (loss) income attributable to common stockholders - diluted | $ 8,559 | $ 18,134 |
Weighted average shares of common stock outstanding, basic (in shares) | 167,326,000 | 175,765,000 |
Weighted average shares of common stock outstanding, diluted (in shares) | 167,326,000 | 175,765,000 |
Net income per common share - basic (in usd per share) | $ 0.05 | $ 0.10 |
Net income per common share – diluted (in usd per share) | $ 0.05 | $ 0.10 |
Number of shares of common stock issued upon exchange of one OP unit or one vested LTIP unit (in shares) | 1 | 1 |
OP Units | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Anti-dilutive securities excluded from the computation of weighted average diluted shares (in shares) | 30,930,000 | 30,129,000 |
Vested LTIP Units | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Anti-dilutive securities excluded from the computation of weighted average diluted shares (in shares) | 2,771,000 | 2,390,000 |
Fair Value of Financial Instr_3
Fair Value of Financial Instruments - Estimated Fair Value of Secured Notes Payable (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Ground lease liability | $ 10,832 | $ 10,836 |
Fair value | Level 2 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Secured notes payable | 5,489,463 | 5,484,032 |
Ground lease liability | 4,390 | 4,496 |
Carrying value | Level 2 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Secured notes payable | 5,572,792 | 5,573,127 |
Ground lease liability | $ 10,832 | $ 10,836 |
Fair Value of Financial Instr_4
Fair Value of Financial Instruments - Financial Instruments Measured at Fair Value (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Derivative Assets: | ||
Fair value - derivatives | $ 170,607 | $ 170,880 |
Percentage of notional amount disclosed | 100% | |
Unconsolidated Funds | ||
Derivative Assets: | ||
Percentage of notional amount disclosed | 100% | |
Level 2 | ||
Derivative Assets: | ||
Fair value - derivatives | $ 170,607 | 170,880 |
Level 2 | Unconsolidated Funds | ||
Derivative Assets: | ||
Fair value - derivatives | $ 9,824 | $ 9,150 |
Segment Reporting - Narrative (
Segment Reporting - Narrative (Details) | 3 Months Ended |
Mar. 31, 2024 segment | |
Segment Reporting [Abstract] | |
Number of reportable business segments | 2 |
Segment Reporting - Operating A
Segment Reporting - Operating Activity Within Reportable Segments (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Segment Reporting Information [Line Items] | ||
Total revenues | $ 244,969 | $ 252,393 |
Total profit from all segments | 161,899 | 162,737 |
Office Segment | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 197,937 | 203,358 |
Operating expenses | (67,220) | (72,768) |
Multifamily Segment | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 47,032 | 49,035 |
Operating expenses | (15,850) | (16,888) |
Reportable Segments | ||
Segment Reporting Information [Line Items] | ||
Total profit from all segments | 161,899 | 162,737 |
Reportable Segments | Office Segment | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 197,937 | 203,358 |
Operating expenses | (67,220) | (72,768) |
Total profit from all segments | 130,717 | 130,590 |
Reportable Segments | Multifamily Segment | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 47,032 | 49,035 |
Operating expenses | (15,850) | (16,888) |
Total profit from all segments | $ 31,182 | $ 32,147 |
Segment Reporting - Reconciliat
Segment Reporting - Reconciliation of Segment Profit to Net Income Attributable to Common Stockholders (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Segment Reporting [Abstract] | ||
Total profit from all segments | $ 161,899 | $ 162,737 |
General and administrative expenses | (11,571) | (10,940) |
Depreciation and amortization | (95,769) | (93,176) |
Other income | 7,044 | 3,283 |
Other expenses | (114) | (520) |
(Loss) income from unconsolidated Fund | (26) | 289 |
Interest expense | (55,332) | (45,511) |
Net income | 6,131 | 16,162 |
Net loss attributable to noncontrolling interests | 2,778 | 2,211 |
Net income attributable to common stockholders | $ 8,909 | $ 18,373 |
Future Minimum Lease Rental R_3
Future Minimum Lease Rental Receipts - Narrative (Details) | 3 Months Ended |
Mar. 31, 2024 parcel | |
Lessor, Lease, Description [Line Items] | |
Maximum term of residential leases not included in total future minimum base rentals | 1 year |
Wholly-owned properties | |
Lessor, Lease, Description [Line Items] | |
Number of land parcels subject to ground lease | 2 |
Future Minimum Lease Rental R_4
Future Minimum Lease Rental Receipts - Future Minimum Rental Receipts (Details) $ in Thousands | Mar. 31, 2024 USD ($) |
Future Minimum Base Rentals | |
2025 | $ 595,336 |
2026 | 501,098 |
2027 | 403,764 |
2028 | 326,721 |
2029 | 252,824 |
Thereafter | 927,938 |
Total future minimum base rentals | $ 3,007,681 |
Commitments, Contingencies an_2
Commitments, Contingencies and Guarantees - Narrative (Details) ft² in Thousands, $ in Thousands | 3 Months Ended | ||
Mar. 31, 2024 USD ($) ft² building property apartment | Dec. 31, 2023 USD ($) | Nov. 30, 2023 USD ($) | |
Other Commitments [Line Items] | |||
Number of buildings containing asbestos | building | 33 | ||
Principal balance | $ 5,569,819 | $ 5,570,040 | |
Subsidiaries | |||
Other Commitments [Line Items] | |||
Principal balance | 3,759,819 | 3,760,040 | |
Secured Debt | Subsidiaries | Term Loan - April 26, 2029 Maturity | |||
Other Commitments [Line Items] | |||
Maximum future payments under swap agreement | $ 175,000 | ||
Secured Debt | Subsidiaries | Fannie Mae Loan - June 1, 2027 Maturity | |||
Other Commitments [Line Items] | |||
Maximum future payments under swap agreement | 210,000 | ||
Principal balance | $ 550,000 | $ 550,000 | |
Maturity date | Jun. 01, 2027 | ||
Secured Debt | SOFR | |||
Other Commitments [Line Items] | |||
Loan agreement SOFR floor | 0 | ||
Secured Debt | SOFR | Subsidiaries | Fannie Mae Loan - June 1, 2027 Maturity | |||
Other Commitments [Line Items] | |||
Variable interest rate | 1.48% | ||
Partnership X | |||
Other Commitments [Line Items] | |||
Maximum future payments under swap agreement | $ 2,500 | ||
Partnership X | Floating rate term loan | |||
Other Commitments [Line Items] | |||
Principal balance | $ 115,000 | ||
Maturity date | Sep. 14, 2028 | ||
Loan agreement SOFR floor | 0 | ||
Number of properties to secure loan | property | 2 | ||
Partnership X | Floating rate term loan | Interest Rate Swap | |||
Other Commitments [Line Items] | |||
Fixed interest rate | 2.19% | ||
Derivative, contract end date | Oct. 01, 2026 | ||
Partnership X | Floating rate term loan | SOFR | |||
Other Commitments [Line Items] | |||
Variable interest rate | 1.46% | ||
Repositionings, Capital Expenditure Projects, and Tenant Improvements | |||
Other Commitments [Line Items] | |||
Aggregate remaining contractual commitment | $ 11,800 | ||
Development Projects | |||
Other Commitments [Line Items] | |||
Aggregate remaining contractual commitment | $ 19,900 | ||
Development Projects | Hawaii | |||
Other Commitments [Line Items] | |||
Retail square footage (sq ft) | ft² | 493 | ||
Number of apartments under construction | apartment | 493 |