| Schedule of Reconciliation of Revenues and Operating Profit (Loss) from Segments to Consolidated |
The revenues and NOI for each of the reportable operating segments are summarized as follows for the three and six months ended June 30, 2026 and 2025 ($ in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | | 2026 | | 2025 | | Rental and other property revenue | | Property operating expenses, including real estate taxes | | Net operating income | | Rental and other property revenue | | Property operating expenses, including real estate taxes | | Net operating income | | Southern California | $ | 195,506 | | | $ | 57,842 | | | $ | 137,664 | | | $ | 189,744 | | | $ | 54,964 | | | $ | 134,780 | | | Northern California | 205,088 | | | 59,512 | | | 145,576 | | | 189,791 | | | 58,195 | | | 131,596 | | | Seattle Metro | 79,633 | | | 23,355 | | | 56,278 | | | 78,297 | | | 20,456 | | | 57,841 | | | Other real estate assets | 6,504 | | | 313 | | | 6,191 | | | 9,778 | | | 1,814 | | | 7,964 | | | Total | $ | 486,731 | | | $ | 141,022 | | | $ | 345,709 | | | $ | 467,610 | | | $ | 135,429 | | | $ | 332,181 | | | | | | | | | | | | | | | Total net operating income | | | | | 345,709 | | | | | | | 332,181 | | | Management and other fees from affiliates | | | | | 2,318 | | | | | | | 2,223 | | | Corporate-level property management expenses | | | | | (13,432) | | | | | | | (12,220) | | | Depreciation and amortization | | | | | (154,073) | | | | | | | (151,501) | | | General and administrative | | | | | (73,149) | | | | | | | (17,157) | | | | | | | | | | | | | | | | | | | | | | | | | | | Gain on sale of real estate and land | | | | | 2,000 | | | | | | | 126,174 | | | Interest expense | | | | | (66,835) | | | | | | | (65,262) | | | Total return swap income | | | | | 1,226 | | | | | | | 1,071 | | | Interest and other income | | | | | 9,087 | | | | | | | 6,808 | | | Equity income from co-investments | | | | | 13,715 | | | | | | | 8,977 | | | Tax benefit on unconsolidated technology co-investments | | | | | 363 | | | | | | | 232 | | | | | | | | | | | | | | | | | | | | | | | | | | | Net income | | | | | $ | 66,929 | | | | | | | $ | 231,526 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, | | 2026 | | 2025 | | Rental and other property revenue | | Property operating expenses, including real estate taxes | | Net operating income | | Rental and other property revenue | | Property operating expenses, including real estate taxes | | Net operating income | | Southern California | $ | 390,811 | | | $ | 115,464 | | | $ | 275,347 | | | $ | 378,366 | | | $ | 109,594 | | | $ | 268,772 | | | Northern California | 406,706 | | | 119,859 | | | 286,847 | | | 370,707 | | | 114,341 | | | 256,366 | | | Seattle Metro | 158,654 | | | 46,435 | | | 112,219 | | | 155,511 | | | 44,358 | | | 111,153 | | | Other real estate assets | 13,003 | | | 520 | | | 12,483 | | | 25,115 | | | 5,757 | | | 19,358 | | | Total | $ | 969,174 | | | $ | 282,278 | | | $ | 686,896 | | | $ | 929,699 | | | $ | 274,050 | | | $ | 655,649 | | | | | | | | | | | | | | | Total net operating income | | | | | 686,896 | | | | | | | 655,649 | | | Management and other fees from affiliates | | | | | 4,631 | | | | | | | 4,717 | | | Corporate-level property management expenses | | | | | (26,830) | | | | | | | (24,552) | | | Depreciation and amortization | | | | | (308,968) | | | | | | | (302,788) | | | General and administrative | | | | | (93,163) | | | | | | | (33,449) | | | | | | | | | | | | | | | | | | | | | | | | | | | Gain on sale of real estate and land | | | | | 2,000 | | | | | | | 237,204 | | | Interest expense | | | | | (132,399) | | | | | | | (127,994) | | | Total return swap income | | | | | 2,768 | | | | | | | 2,271 | | | Interest and other income | | | | | 10,123 | | | | | | | 11,097 | | | Equity income from co-investments | | | | | 37,330 | | | | | | | 22,186 | | | Tax (expense) benefit on unconsolidated technology co-investments | | | | (3,251) | | | | | | | 395 | | | Loss on early retirement of debt | | | | | — | | | | | | | (762) | | | Gain on remeasurement of co-investment | | | | | — | | | | | | | 330 | | | Net income | | | | | $ | 179,137 | | | | | | | $ | 444,304 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Schedule of Reconciliation of Assets from Segment to Consolidated |
Total assets for each of the reportable operating segments are summarized as follows as of June 30, 2026 and December 31, 2025 ($ in thousands): | | | | | | | | | | | | | | June 30, 2026 | | December 31, 2025 | | Assets: | | | | | Southern California | $ | 4,100,610 | | | $ | 4,194,554 | | | Northern California | 6,029,262 | | | 6,136,977 | | | Seattle Metro | 1,385,591 | | | 1,412,405 | | Other real estate assets (1) | 182,040 | | | 160,646 | | | Net reportable operating segments - real estate assets | 11,697,503 | | | 11,904,582 | | | Real estate under development | 184,130 | | | 157,122 | | | Co-investments | 612,512 | | | 630,550 | | | | | | | Cash and cash equivalents, including restricted cash | 66,344 | | | 85,586 | | | Marketable securities | 92,165 | | | 98,070 | | | Notes and other receivables | 96,334 | | | 141,591 | | | Operating lease right-of-use assets | 49,077 | | | 50,833 | | | Prepaid expenses and other assets | 100,237 | | | 90,675 | | | Total assets | $ | 12,898,302 | | | $ | 13,159,009 | |
(1)Includes retail space, commercial properties, held for sale properties and disposition properties.
|