Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2020

For the quarterly period ended September 30, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

For the transition period from        to       

Commission File Number: 1-12252 (Equity Residential)

Commission File Number: 0-24920 (ERP Operating Limited Partnership)

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

(Exact name of registrant as specified in its charter)

 

Maryland (Equity Residential)

 

13-3675988 (Equity Residential)

Illinois (ERP Operating Limited Partnership)

 

36-3894853 (ERP Operating Limited Partnership)

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

Two North Riverside Plaza, Chicago, Illinois 60606

 

(312) 474-1300

(Address of principal executive offices) (Zip Code)

 

(Registrant'sRegistrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Shares of Beneficial Interest,
$0.01 Par Value (Equity Residential)

EQR

New York Stock Exchange

7.57% Notes due August 15, 2026
(ERP Operating Limited Partnership)

N/A

New York Stock Exchange

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Equity Residential  Yes   No

ERP Operating Limited Partnership  Yes   No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

 

Equity Residential  Yes   No

ERP Operating Limited Partnership  Yes   No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Equity Residential:

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

(Do not check if a small reporting company)

 

Small reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

l

ERP Operating Limited Partnership:

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

(Do not check if a small reporting company)

 

Small reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Equity Residential  

ERP Operating Limited Partnership  

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Equity Residential  Yes   No

ERP Operating Limited Partnership  Yes   No

The number of EQR Common Shares of Beneficial Interest, $0.01 par value, outstanding on October 27, 2017July 28, 2020 was 367,484,786.372,210,138.

 

 


Table of Contents

 

EXPLANATORY NOTE

This report combines the reports on Form 10-Q for the quarterly period ended SeptemberJune 30, 20172020 of Equity Residential and ERP Operating Limited Partnership.  Unless stated otherwise or the context otherwise requires, references to “EQR” mean Equity Residential, a Maryland real estate investment trust (“REIT”), and references to “ERPOP” mean ERP Operating Limited Partnership, an Illinois limited partnership.  References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP.  References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.  The following chart illustrates the Company'sCompany’s and the Operating Partnership'sPartnership’s corporate structure:

EQR is the general partner of, and as of SeptemberJune 30, 20172020 owned an approximate 96.4% ownership interest in, ERPOP.  The remaining 3.6% interest is owned by limited partners.  As the sole general partner of ERPOP, EQR has exclusive control of ERPOP'sERPOP’s day-to-day management.  Management operates the Company and the Operating Partnership as one business.  The management of EQR consists of the same members as the management of ERPOP.

The Company is structured as an umbrella partnership REIT (“UPREIT”) and EQR contributes all net proceeds from its various equity offerings to ERPOP.  In return for those contributions, EQR receives a number of OP Units (see definition below) in ERPOP equal to the number of Common Shares it has issued in the equity offering.  The Company may acquire properties in transactions that include the issuance of OP Units as consideration for the acquired properties.  Such transactions may, in certain circumstances, enable the sellers to defer in whole or in part, the recognition of taxable income or gain that might otherwise result from the sales.  This is one of the reasons why the Company is structured in the manner shown above.  Based on the terms of ERPOP'sERPOP’s partnership agreement, OP Units can be exchanged with Common Shares on a one-for-one basis because the Company maintains a one-for-one relationship between the OP Units of ERPOP issued to EQR and the outstanding Common Shares.

The Company believes that combining the reports on Form 10-Q of EQR and ERPOP into this single report provides the following benefits:

enhances investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

enhances investors’ understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and

eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and

creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.


creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

Table of Contents

The Company believes it is important to understand the few differences between EQR and ERPOP in the context of how EQR and ERPOP operate as a consolidated company.  All of the Company'sCompanys property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP.  EQR'sEQRs primary function is acting as the general partner of ERPOP.  EQR also issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, and guarantees certain debt of ERPOP, as disclosed in this report.ERPOP.  EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.  The Operating Partnership holds substantially all of the assets of the Company, including the Company'sCompanys ownership interests in its joint ventures.  The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.  Except for the net proceeds from


Table of Contents

equity offerings by EQR which(which are contributed to the capital of ERPOP in exchange for additional partnership interests in ERPOP (“OP Units”) (on a one-for-one Common Share per OP Unit basis) or additional preference units in ERPOP (on a one-for-one preferred share per preference unit basis)), the Operating Partnership generates all remaining capital required by the Company'sCompany’s business.  These sources include the Operating Partnership'sPartnerships working capital, net cash provided by operating activities, borrowings under its revolving credit facility and/or commercial paper program, the issuance of secured and unsecured debt and equity securitiespartnership interests, and proceeds received from disposition of certain properties and joint venture interests.

Shareholders'Shareholders equity, partners'partners capital and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Company and those of the Operating Partnership.  The limited partners of the Operating Partnership are accounted for as partners'partners capital in the Operating Partnership'sPartnerships financial statements and as noncontrolling interests in the Company'sCompanys financial statements.  The noncontrolling interests in the Operating Partnership'sPartnerships financial statements include the interests of unaffiliated partners in various consolidated partnerships.  The noncontrolling interests in the Company'sCompanys financial statements include the same noncontrolling interests at the Operating Partnership level and limited partner OP Unit holders of the Operating Partnership.  The differences between shareholders'shareholders equity and partners'partners capital result from differences in the equity issued at the Company and Operating Partnership levels.

To help investors understand the differences between the Company and the Operating Partnership, this report provides separate consolidated financial statements for the Company and the Operating Partnership; a single set of consolidated notes to such financial statements that includes separate discussions of each entity'sentitys debt, noncontrolling interests and shareholders'shareholders equity or partners'partners capital, as applicable; and a combined Management'sManagements Discussion and Analysis of Financial Condition and Results of Operations section that includes discrete information related to each entity.

This report also includes separate Part I, Item 4. 4, Controls and Procedures, sections and separate Exhibits 31 and 32 certifications for each of the Company and the Operating Partnership in order to establish that the requisite certifications have been made and that the Company and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and 18 U.S.C. §1350.

In order to highlight the differences between the Company and the Operating Partnership, the separate sections in this report for the Company and the Operating Partnership specifically refer to the Company and the Operating Partnership.  In the sections that combine disclosure of the Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company.  Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and joint ventures and holds assets and debt, reference to the Company is appropriate because the Company is one business and the Company operates that business through the Operating Partnership.

As general partner with control of ERPOP, EQR consolidates ERPOP for financial reporting purposes, and EQR essentially has no assets or liabilities other than its investment in ERPOP.  Therefore, the assets and liabilities of the Company and the Operating Partnership are the same on their respective financial statements.  The separate discussions of the Company and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company on a consolidated basis and how management operates the Company.

 

 


 


Table of Contents

 

TABLE OF CONTENTS

 

 

PAGE

 

 

PART I.

Item 1. Financial Statements of Equity Residential:

 

 

 

Item 1. Consolidated Balance Sheets as of June 30, 2020 and December 31, 2019

2

Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2020 and 2019

3

Consolidated Statements of Cash Flows for the six months ended June 30, 2020 and 2019

5

Consolidated Statements of Changes in Equity for the six months and quarters ended June 30, 2020 and 2019

8

Financial Statements of Equity Residential:ERP Operating Limited Partnership:

 

 

 

Consolidated Balance Sheets as of SeptemberJune 30, 20172020 and December31,2016 2019

2

Consolidated Statements of Operations and Comprehensive Income for the nine months and quarters ended September 30, 2017and2016

3 to 4

Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016

5 to 7

Consolidated Statement of Changes in Equity for the nine months ended September 30, 2017

8 to 9

Financial Statements of ERP Operating Limited Partnership:

Consolidated Balance Sheets as of September 30, 2017 and December31,2016

10

 

 

Consolidated Statements of Operations and Comprehensive Income for the ninesix months and quarters ended SeptemberJune 30, 20172020 and2016 2019

11 to 12

 

 

Consolidated Statements of Cash Flows for the ninesix months ended SeptemberJune 30, 20172020 and 20162019

13 to 15

 

 

Consolidated StatementStatements of Changes in Capital for the ninesix months and quarters ended SeptemberJune 30, 20172020 and 2019

16 to 17

 

 

Notes to Consolidated Financial Statements of Equity Residential and ERP Operating Limited Partnership

18 to 41

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

42 to 5636

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

5652

 

 

Item 4. Controls and Procedures

56 to 5752

 

 

PART II.

 

 

Item 1. Legal Proceedings

5753

 

Item 1A. Risk Factors

5753

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

5754

 

Item 3. Defaults Upon Senior Securities

5755

 

Item 4. Mine Safety Disclosures

5755

 

Item 5. Other Information

5755

 

 

Item 6. Exhibits

57

55

 

 


 


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands except for share amounts)

(Unaudited)

 

 

September 30,

 

 

December 31,

 

 

June 30,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

5,985,004

 

 

$

5,899,862

 

 

$

5,789,307

 

 

$

5,936,188

 

Depreciable property

 

 

19,571,402

 

 

 

18,730,579

 

 

 

20,997,903

 

 

 

21,319,101

 

Projects under development

 

 

293,064

 

 

 

637,168

 

 

 

274,825

 

 

 

181,630

 

Land held for development

 

 

99,073

 

 

 

118,816

 

 

 

102,361

 

 

 

96,688

 

Investment in real estate

 

 

25,948,543

 

 

 

25,386,425

 

 

 

27,164,396

 

 

 

27,533,607

 

Accumulated depreciation

 

 

(5,849,110

)

 

 

(5,360,389

)

 

 

(7,537,713

)

 

 

(7,276,786

)

Investment in real estate, net

 

 

20,099,433

 

 

 

20,026,036

 

 

 

19,626,683

 

 

 

20,256,821

 

Investments in unconsolidated entities

 

 

55,310

 

 

 

52,238

 

Cash and cash equivalents

 

 

46,565

 

 

 

77,207

 

 

 

187,416

 

 

 

45,753

 

Investments in unconsolidated entities

 

 

59,029

 

 

 

60,141

 

Deposits – restricted

 

 

36,639

 

 

 

76,946

 

Escrow deposits – mortgage

 

 

10,972

 

 

 

64,935

 

Restricted deposits

 

 

58,117

 

 

 

71,246

 

Right-of-use assets

 

 

505,077

 

 

 

512,774

 

Other assets

 

 

445,195

 

 

 

398,883

 

 

 

282,348

 

 

 

233,937

 

Total assets

 

$

20,697,833

 

 

$

20,704,148

 

 

$

20,714,951

 

 

$

21,172,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

3,619,180

 

 

$

4,119,181

 

 

$

2,340,757

 

 

$

1,941,610

 

Notes, net

 

 

5,143,248

 

 

 

4,848,079

 

 

 

6,081,102

 

 

 

6,077,513

 

Line of credit and commercial paper

 

 

229,844

 

 

 

19,998

 

 

 

 

 

 

1,017,833

 

Accounts payable and accrued expenses

 

 

167,984

 

 

 

147,482

 

 

 

109,776

 

 

 

94,350

 

Accrued interest payable

 

 

72,811

 

 

 

60,946

 

 

 

67,589

 

 

 

66,852

 

Lease liabilities

 

 

330,135

 

 

 

331,334

 

Other liabilities

 

 

332,650

 

 

 

350,466

 

 

 

315,208

 

 

 

346,963

 

Security deposits

 

 

65,230

 

 

 

62,624

 

 

 

64,005

 

 

 

70,062

 

Distributions payable

 

 

192,569

 

 

 

192,296

 

 

 

232,208

 

 

 

218,326

 

Total liabilities

 

 

9,823,516

 

 

 

9,801,072

 

 

 

9,540,780

 

 

 

10,164,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests – Operating Partnership

 

 

380,541

 

 

 

442,092

 

 

 

336,695

 

 

 

463,400

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares

authorized; 745,600 shares issued and outstanding as of September 30, 2017 and

December 31, 2016

 

 

37,280

 

 

 

37,280

 

Common Shares of beneficial interest, $0.01 par value; 1,000,000,000 shares

authorized; 367,462,480 shares issued and outstanding as of September 30, 2017 and

365,870,924 shares issued and outstanding as of December 31, 2016

 

 

3,675

 

 

 

3,659

 

Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares

authorized; 745,600 shares issued and outstanding as of June 30, 2020 and

December 31, 2019

 

 

37,280

 

 

 

37,280

 

Common Shares of beneficial interest, $0.01 par value; 1,000,000,000 shares

authorized; 372,209,012 shares issued and outstanding as of June 30, 2020 and

371,670,884 shares issued and outstanding as of December 31, 2019

 

 

3,722

 

 

 

3,717

 

Paid in capital

 

 

8,848,739

 

 

 

8,758,422

 

 

 

9,118,332

 

 

 

8,965,577

 

Retained earnings

 

 

1,464,249

 

 

 

1,543,626

 

 

 

1,505,694

 

 

 

1,386,495

 

Accumulated other comprehensive (loss)

 

 

(94,674

)

 

 

(113,909

)

Accumulated other comprehensive income (loss)

 

 

(67,355

)

 

 

(77,563

)

Total shareholders’ equity

 

 

10,259,269

 

 

 

10,229,078

 

 

 

10,597,673

 

 

 

10,315,506

 

Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

228,332

 

 

 

221,297

 

 

 

235,169

 

 

 

227,837

 

Partially Owned Properties

 

 

6,175

 

 

 

10,609

 

 

 

4,634

 

 

 

1,183

 

Total Noncontrolling Interests

 

 

234,507

 

 

 

231,906

 

 

 

239,803

 

 

 

229,020

 

Total equity

 

 

10,493,776

 

 

 

10,460,984

 

 

 

10,837,476

 

 

 

10,544,526

 

Total liabilities and equity

 

$

20,697,833

 

 

$

20,704,148

 

 

$

20,714,951

 

 

$

21,172,769

 

See accompanying notes

2


Table of Contents

 


Table of Contents

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Amounts in thousands except per share data)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

1,840,170

 

 

$

1,816,960

 

 

$

623,951

 

 

$

605,856

 

 

$

1,335,837

 

 

$

1,331,676

 

 

$

653,532

 

 

$

669,374

 

Fee and asset management

 

 

532

 

 

 

3,351

 

 

 

171

 

 

 

218

 

Total revenues

 

 

1,840,702

 

 

 

1,820,311

 

 

 

624,122

 

 

 

606,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and maintenance

 

 

306,645

 

 

 

309,688

 

 

 

104,721

 

 

 

104,216

 

 

 

220,268

 

 

 

223,531

 

 

 

104,452

 

 

 

108,461

 

Real estate taxes and insurance

 

 

253,318

 

 

 

238,954

 

 

 

84,087

 

 

 

81,343

 

 

 

192,770

 

 

 

182,888

 

 

 

95,038

 

 

 

91,446

 

Property management

 

 

64,702

 

 

 

64,003

 

 

 

20,861

 

 

 

19,517

 

 

 

51,317

 

 

 

50,765

 

 

 

23,608

 

 

 

24,369

 

General and administrative

 

 

40,366

 

 

 

47,408

 

 

 

12,567

 

 

 

12,395

 

 

 

26,353

 

 

 

29,710

 

 

 

11,835

 

 

 

14,329

 

Depreciation

 

 

542,964

 

 

 

528,242

 

 

 

184,100

 

 

 

179,230

 

 

 

418,398

 

 

 

404,723

 

 

 

205,976

 

 

 

200,508

 

Total expenses

 

 

1,207,995

 

 

 

1,188,295

 

 

 

406,336

 

 

 

396,701

 

 

 

909,106

 

 

 

891,617

 

 

 

440,909

 

 

 

439,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on sales of real estate properties

 

 

352,243

 

 

 

138,835

 

 

 

144,266

 

 

 

138,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

632,707

 

 

 

632,016

 

 

 

217,786

 

 

 

209,373

 

 

 

778,974

 

 

 

578,894

 

 

 

356,889

 

 

 

369,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

5,708

 

 

 

65,092

 

 

 

3,945

 

 

 

5,509

 

 

 

3,471

 

 

 

1,925

 

 

 

1,511

 

 

 

1,152

 

Other expenses

 

 

(3,160

)

 

 

(14,480

)

 

 

(1,028

)

 

 

(10,420

)

 

 

(4,227

)

 

 

(8,392

)

 

 

(1,694

)

 

 

(5,117

)

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(288,579

)

 

 

(386,316

)

 

 

(91,145

)

 

 

(86,352

)

 

 

(167,475

)

 

 

(203,840

)

 

 

(81,885

)

 

 

(108,902

)

Amortization of deferred financing costs

 

 

(6,447

)

 

 

(10,000

)

 

 

(2,064

)

 

 

(2,261

)

 

 

(4,152

)

 

 

(5,783

)

 

 

(2,111

)

 

 

(3,647

)

Income before income and other taxes, (loss) income from

investments in unconsolidated entities, net gain on sales of real

estate properties and land parcels and discontinued operations

 

 

340,229

 

 

 

286,312

 

 

 

127,494

 

 

 

115,849

 

Income before income and other taxes, income (loss) from investments in

unconsolidated entities and net gain (loss) on sales of land parcels

 

 

606,591

 

 

 

362,804

 

 

 

272,710

 

 

 

252,603

 

Income and other tax (expense) benefit

 

 

(710

)

 

 

(1,189

)

 

 

(228

)

 

 

(426

)

 

 

(240

)

 

 

(484

)

 

 

(187

)

 

 

(246

)

(Loss) income from investments in unconsolidated entities

 

 

(2,153

)

 

 

5,846

 

 

 

(398

)

 

 

7,750

 

Net gain on sales of real estate properties

 

 

141,761

 

 

 

3,870,871

 

 

 

17,328

 

 

 

90,036

 

Net gain on sales of land parcels

 

 

19,170

 

 

 

15,759

 

 

 

 

 

 

4,037

 

Income from continuing operations

 

 

498,297

 

 

 

4,177,599

 

 

 

144,196

 

 

 

217,246

 

Discontinued operations, net

 

 

 

 

 

124

 

 

 

 

 

 

246

 

Income (loss) from investments in unconsolidated entities

 

 

(2,199

)

 

 

68,058

 

 

 

(1,042

)

 

 

68,765

 

Net gain (loss) on sales of land parcels

 

 

 

 

 

178

 

 

 

 

 

 

177

 

Net income

 

 

498,297

 

 

 

4,177,723

 

 

 

144,196

 

 

 

217,492

 

 

 

604,152

 

 

 

430,556

 

 

 

271,481

 

 

 

321,299

 

Net (income) attributable to Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

(17,931

)

 

 

(160,442

)

 

 

(5,166

)

 

 

(8,353

)

 

 

(21,248

)

 

 

(15,429

)

 

 

(9,713

)

 

 

(11,510

)

Partially Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Net income attributable to controlling interests

 

 

478,012

 

 

 

4,014,913

 

 

 

138,229

 

 

 

208,316

 

 

 

569,494

 

 

 

413,507

 

 

 

260,888

 

 

 

308,968

 

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Net income available to Common Shares

 

$

475,694

 

 

$

4,012,595

 

 

$

137,457

 

 

$

207,543

 

 

$

567,949

 

 

$

411,962

 

 

$

260,116

 

 

$

308,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic:

Earnings per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income available to Common Shares

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Weighted average Common Shares outstanding

 

 

366,809

 

 

 

364,917

 

 

 

366,996

 

 

 

365,109

 

Earnings per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Net income available to Common Shares

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Weighted average Common Shares outstanding

 

 

382,640

 

 

 

382,284

 

 

 

382,945

 

 

 

382,373

 

 

 

371,689

 

 

 

369,952

 

 

 

371,795

 

 

 

370,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Common Share outstanding

 

$

1.51125

 

 

$

12.51125

 

 

$

0.50375

 

 

$

3.50375

 

Earnings per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Common Shares

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Weighted average Common Shares outstanding

 

 

386,272

 

 

 

385,644

 

 

 

385,913

 

 

 

386,107

 

 

See accompanying notes

3



Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Continued)

(Amounts in thousands except per share data)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

498,297

 

 

$

4,177,723

 

 

$

144,196

 

 

$

217,492

 

 

$

604,152

 

 

$

430,556

 

 

$

271,481

 

 

$

321,299

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

5,216

 

 

 

(4,240

)

 

 

1,709

 

 

 

227

 

 

 

(1,190

)

 

 

(33,765

)

 

 

(223

)

 

 

(19,345

)

Losses reclassified into earnings from other comprehensive

income

 

 

14,019

 

 

 

37,262

 

 

 

4,768

 

 

 

4,340

 

 

 

11,398

 

 

 

8,902

 

 

 

5,764

 

 

 

4,509

 

Other comprehensive income (loss) – foreign currency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency translation adjustments arising during the period

 

 

 

 

 

264

 

 

 

 

 

 

214

 

Other comprehensive income

 

 

19,235

 

 

 

33,286

 

 

 

6,477

 

 

 

4,781

 

Other comprehensive income (loss)

 

 

10,208

 

 

 

(24,863

)

 

 

5,541

 

 

 

(14,836

)

Comprehensive income

 

 

517,532

 

 

 

4,211,009

 

 

 

150,673

 

 

 

222,273

 

 

 

614,360

 

 

 

405,693

 

 

 

277,022

 

 

 

306,463

 

Comprehensive (income) attributable to Noncontrolling Interests

 

 

(20,983

)

 

 

(164,096

)

 

 

(6,201

)

 

 

(9,362

)

 

 

(35,026

)

 

 

(16,150

)

 

 

(10,792

)

 

 

(11,797

)

Comprehensive income attributable to controlling interests

 

$

496,549

 

 

$

4,046,913

 

 

$

144,472

 

 

$

212,911

 

 

$

579,334

 

 

$

389,543

 

 

$

266,230

 

 

$

294,666

 

 

See accompanying notes


Table of Contents

 

4


Table of Contents

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

498,297

 

 

$

4,177,723

 

 

$

604,152

 

 

$

430,556

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

542,964

 

 

 

528,242

 

 

 

418,398

 

 

 

404,723

 

Amortization of deferred financing costs

 

 

6,447

 

 

 

10,000

 

 

 

4,152

 

 

 

5,783

 

Amortization of above/below market lease intangibles

 

 

2,729

 

 

 

2,566

 

 

 

(35

)

 

 

(35

)

Amortization of discounts and premiums on debt

 

 

4,939

 

 

 

(18,328

)

 

 

2,553

 

 

 

17,795

 

Amortization of deferred settlements on derivative instruments

 

 

14,010

 

 

 

37,187

 

 

 

11,392

 

 

 

8,896

 

Amortization of right-of-use assets

 

 

5,892

 

 

 

6,952

 

Write-off of pursuit costs

 

 

2,329

 

 

 

3,379

 

 

 

3,278

 

 

 

2,987

 

Loss (income) from investments in unconsolidated entities

 

 

2,153

 

 

 

(5,846

)

(Income) loss from investments in unconsolidated entities

 

 

2,199

 

 

 

(68,058

)

Distributions from unconsolidated entities – return on capital

 

 

2,031

 

 

 

2,165

 

 

 

100

 

 

 

2,387

 

Net (gain) on sales of investment securities and other investments

 

 

 

 

 

(58,416

)

Net (gain) on sales of real estate properties

 

 

(141,761

)

 

 

(3,870,871

)

Net (gain) on sales of land parcels

 

 

(19,170

)

 

 

(15,759

)

Net (gain) on sales of discontinued operations

 

 

 

 

 

(43

)

Net (gain) loss on sales of real estate properties

 

 

(352,243

)

 

 

(138,835

)

Net (gain) loss on sales of land parcels

 

 

 

 

 

(178

)

Realized/unrealized (gain) loss on derivative instruments

 

 

25

 

 

 

 

Compensation paid with Company Common Shares

 

 

19,999

 

 

 

25,540

 

 

 

13,475

 

 

 

16,782

 

Other operating activities, net

 

 

1,805

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in deposits – restricted

 

 

788

 

 

 

9,992

 

Decrease in mortgage deposits

 

 

1,447

 

 

 

222

 

(Increase) decrease in other assets

 

 

(23,024

)

 

 

4,248

 

 

 

(61,422

)

 

 

1,610

 

Increase in accounts payable and accrued expenses

 

 

62,635

 

 

 

41,371

 

Increase (decrease) in accounts payable and accrued expenses

 

 

5,954

 

 

 

22,435

 

Increase (decrease) in accrued interest payable

 

 

11,865

 

 

 

(15,780

)

 

 

737

 

 

 

1,536

 

(Decrease) in other liabilities

 

 

(28,250

)

 

 

(24,749

)

Increase (decrease) in lease liabilities

 

 

(1,199

)

 

 

(1,171

)

Increase (decrease) in other liabilities

 

 

(18,070

)

 

 

(25,161

)

Increase (decrease) in security deposits

 

 

2,606

 

 

 

(13,522

)

 

 

(6,057

)

 

 

1,769

 

Net cash provided by operating activities

 

 

963,034

 

 

 

819,321

 

 

 

635,086

 

 

 

690,773

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

 

(466,395

)

 

 

(205,881

)

 

 

 

 

 

(653,132

)

Investment in real estate – development/other

 

 

(227,187

)

 

 

(454,502

)

 

 

(95,215

)

 

 

(93,210

)

Capital expenditures to real estate

 

 

(143,258

)

 

 

(124,551

)

 

 

(61,265

)

 

 

(81,528

)

Non-real estate capital additions

 

 

(776

)

 

 

(4,467

)

 

 

(15,536

)

 

 

(1,466

)

Interest capitalized for real estate under development

 

 

(23,164

)

 

 

(41,658

)

 

 

(4,102

)

 

 

(2,679

)

Proceeds from disposition of real estate, net

 

 

350,000

 

 

 

6,584,126

 

 

 

747,600

 

 

 

393,439

 

Investments in unconsolidated entities

 

 

(5,324

)

 

 

(3,826

)

 

 

(5,626

)

 

 

(8,572

)

Distributions from unconsolidated entities – return of capital

 

 

329

 

 

 

13,798

 

 

 

 

 

 

78,262

 

Proceeds from sale of investment securities and other investments

 

 

 

 

 

72,815

 

Decrease (increase) in deposits on real estate acquisitions and investments, net

 

 

39,519

 

 

 

(83,668

)

(Increase) in mortgage deposits

 

 

(4,541

)

 

 

(21

)

Net cash (used for) provided by investing activities

 

 

(480,797

)

 

 

5,752,165

 

Purchase of investment securities and other investments

 

 

(509

)

 

 

(269

)

Net cash provided by (used for) investing activities

 

 

565,347

 

 

 

(369,155

)

See accompanying notes

5



Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt financing costs

 

$

(6,272

)

 

$

(507

)

 

$

(2,907

)

 

$

(6,069

)

Mortgage deposits

 

 

57,057

 

 

 

(6,249

)

Mortgage notes payable, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds

 

 

495,145

 

 

 

295,620

 

Lump sum payoffs

 

 

(493,420

)

 

 

(565,084

)

 

 

(91,500

)

 

 

(95,500

)

Scheduled principal repayments

 

 

(8,771

)

 

 

(6,644

)

 

 

(3,873

)

 

 

(3,110

)

Notes, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds

 

 

692,466

 

 

 

 

 

 

 

 

597,480

 

Lump sum payoffs

 

 

(394,077

)

 

 

(1,500,000

)

Line of credit and commercial paper:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of credit proceeds

 

 

1,845,000

 

 

 

246,000

 

 

 

1,870,000

 

 

 

1,995,000

 

Line of credit repayments

 

 

(1,845,000

)

 

 

(246,000

)

 

 

(1,890,000

)

 

 

(1,995,000

)

Commercial paper proceeds

 

 

3,888,675

 

 

 

1,324,784

 

 

 

6,726,167

 

 

 

7,775,817

 

Commercial paper repayments

 

 

(3,681,750

)

 

 

(1,712,472

)

 

 

(7,724,000

)

 

 

(8,275,000

)

Proceeds from settlement of derivative instruments

 

 

1,296

 

 

 

Proceeds from (payments on) settlement of derivative instruments

 

 

(1,215

)

 

 

(41,616

)

Proceeds from Employee Share Purchase Plan (ESPP)

 

 

2,963

 

 

 

2,778

 

 

 

2,359

 

 

 

1,652

 

Proceeds from exercise of options

 

 

12,967

 

 

 

26,939

 

 

 

11,322

 

 

 

48,487

 

Payment of offering costs

 

 

(36

)

 

 

(304

)

 

 

 

 

 

(155

)

Other financing activities, net

 

 

(40

)

 

 

(33

)

 

 

(31

)

 

 

(49

)

Contributions – Noncontrolling Interests – Partially Owned Properties

 

 

125

 

 

 

 

 

341

 

 

 

4,594

 

Contributions – Noncontrolling Interests – Operating Partnership

 

 

 

 

 

1

 

 

 

12

 

 

 

 

Distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

 

(554,267

)

 

 

(3,490,838

)

 

 

(435,427

)

 

 

(409,943

)

Preferred Shares

 

 

(2,318

)

 

 

(2,318

)

 

 

(1,545

)

 

 

(773

)

Noncontrolling Interests – Operating Partnership

 

 

(20,604

)

 

 

(137,641

)

 

 

(16,478

)

 

 

(14,728

)

Noncontrolling Interests – Partially Owned Properties

 

 

(6,873

)

 

 

(28,588

)

 

 

(10,269

)

 

 

(5,170

)

Net cash (used for) financing activities

 

 

(512,879

)

 

 

(6,096,176

)

Net (decrease) increase in cash and cash equivalents

 

 

(30,642

)

 

 

475,310

 

Cash and cash equivalents, beginning of period

 

 

77,207

 

 

 

42,276

 

Cash and cash equivalents, end of period

 

$

46,565

 

 

$

517,586

 

Net cash provided by (used for) financing activities

 

 

(1,071,899

)

 

 

(128,463

)

Net increase (decrease) in cash and cash equivalents and restricted deposits

 

 

128,534

 

 

 

193,155

 

Cash and cash equivalents and restricted deposits, beginning of period

 

 

116,999

 

 

 

116,313

 

Cash and cash equivalents and restricted deposits, end of period

 

$

245,533

 

 

$

309,468

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

187,416

 

 

$

251,273

 

Restricted deposits

 

 

58,117

 

 

 

58,195

 

Total cash and cash equivalents and restricted deposits, end of period

 

$

245,533

 

 

$

309,468

 

See accompanying notes

6



Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

257,805

 

 

$

383,374

 

 

$

148,164

 

 

$

171,116

 

Net cash paid for income and other taxes

 

$

964

 

 

$

1,333

 

Real estate acquisitions/dispositions/other:

 

 

 

 

 

 

 

 

Mortgage loans assumed

 

$

 

 

$

43,400

 

Net cash paid (received) for income and other taxes

 

$

428

 

 

$

754

 

Amortization of deferred financing costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

(120

)

 

$

 

Other assets

 

$

1,810

 

 

$

2,291

 

 

$

1,169

 

 

$

1,206

 

Mortgage notes payable, net

 

$

1,943

 

 

$

3,320

 

 

$

876

 

 

$

2,344

 

Notes, net

 

$

2,694

 

 

$

4,389

 

 

$

2,227

 

 

$

2,233

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

247

 

 

$

(21,318

)

 

$

1,191

 

 

$

16,426

 

Notes, net

 

$

1,771

 

 

$

2,578

 

 

$

1,362

 

 

$

1,369

 

Line of credit and commercial paper

 

$

2,921

 

 

$

412

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

$

(9

)

 

$

(75

)

 

$

(6

)

 

$

(6

)

Accumulated other comprehensive income

 

$

14,019

 

 

$

37,262

 

 

$

11,398

 

 

$

8,902

 

Write-off of pursuit costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

2,292

 

 

$

2,876

 

 

$

3,122

 

 

$

2,947

 

Other assets

 

$

17

 

 

$

399

 

 

$

140

 

 

$

37

 

Accounts payable and accrued expenses

 

$

20

 

 

$

104

 

 

$

16

 

 

$

3

 

Loss (income) from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

(Income) loss from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

1,076

 

 

$

(6,999

)

 

$

1,554

 

 

$

(68,735

)

Other liabilities

 

$

1,077

 

 

$

1,153

 

 

$

645

 

 

$

677

 

Realized/unrealized (gain) loss on derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

$

(3,803

)

 

$

(4,563

)

 

$

 

 

$

2,002

 

Notes, net

 

$

(1,413

)

 

$

4,563

 

 

$

 

 

$

2,253

 

Other liabilities

 

$

 

 

$

4,240

 

 

$

1,215

 

 

$

29,510

 

Accumulated other comprehensive income

 

$

5,216

 

 

$

(4,240

)

 

$

(1,190

)

 

$

(33,765

)

Investments in unconsolidated entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(2,324

)

 

$

(1,726

)

 

$

(4,726

)

 

$

(6,472

)

Other liabilities

 

$

(3,000

)

 

$

(2,100

)

 

$

(900

)

 

$

(2,100

)

Distributions from unconsolidated entities - return of capital:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

329

 

 

$

14,014

 

Debt financing costs:

 

 

 

 

 

 

 

 

Other assets

 

$

 

 

$

(216

)

 

$

(215

)

 

$

145

 

Debt financing costs:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

 

 

$

(507

)

 

$

(2,692

)

 

$

(2,237

)

Notes, net

 

$

(6,272

)

 

$

 

 

$

 

 

$

(5,213

)

Other:

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

$

 

 

$

(264

)

Other liabilities

 

$

 

 

$

1,236

 

Right-of-use assets and lease liabilities initial measurement and reclassifications:

 

 

 

 

 

 

 

 

Right-of-use assets

 

$

 

 

$

(438,705

)

Other assets

 

$

 

 

$

184,116

 

Lease liabilities

 

$

 

 

$

282,791

 

Other liabilities

 

$

 

 

$

(28,202

)

See accompanying notes

7



Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTSTATEMENTS OF CHANGES IN EQUITY

(Amounts in thousands)thousands except per share data)

(Unaudited)

 

 

Nine Months Ended

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

September 30, 2017

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREFERRED SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

37,280

 

Balance, beginning of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

Balance, end of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

COMMON SHARES, $0.01 PAR VALUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

3,659

 

Balance, beginning of period

 

$

3,717

 

 

$

3,694

 

 

$

3,721

 

 

$

3,705

 

Conversion of OP Units into Common Shares

 

 

11

 

 

 

1

 

 

 

2

 

 

 

1

 

 

 

 

Exercise of share options

 

 

3

 

 

 

2

 

 

 

10

 

 

 

 

 

 

3

 

Employee Share Purchase Plan (ESPP)

 

 

1

 

Share-based employee compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted shares

 

 

1

 

 

 

2

 

 

 

2

 

 

 

 

 

 

 

Balance, end of period

 

$

3,675

 

 

$

3,722

 

 

$

3,708

 

 

$

3,722

 

 

$

3,708

 

PAID IN CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

8,758,422

 

Balance, beginning of period

 

$

8,965,577

 

 

$

8,935,453

 

 

$

9,092,441

 

 

$

8,925,882

 

Common Share Issuance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP Units into Common Shares

 

 

14,706

 

 

 

3,855

 

 

 

4,869

 

 

 

2,011

 

 

 

84

 

Exercise of share options

 

 

12,964

 

 

 

11,320

 

 

 

48,477

 

 

 

171

 

 

 

18,624

 

Employee Share Purchase Plan (ESPP)

 

 

2,962

 

 

 

2,359

 

 

 

1,652

 

 

 

1,490

 

 

 

526

 

Share-based employee compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted shares

 

 

7,488

 

 

 

7,252

 

 

 

7,980

 

 

 

3,231

 

 

 

3,404

 

Share options

 

 

6,384

 

 

 

1,293

 

 

 

1,682

 

 

 

623

 

 

 

889

 

ESPP discount

 

 

586

 

 

 

416

 

 

 

365

 

 

 

263

 

 

 

98

 

Offering costs

 

 

(36

)

 

 

 

 

 

(155

)

 

 

 

 

 

(155

)

Supplemental Executive Retirement Plan (SERP)

 

 

(594

)

 

 

(506

)

 

 

(1,539

)

 

 

(655

)

 

 

(937

)

Change in market value of Redeemable Noncontrolling Interests – Operating Partnership

 

 

29,551

 

 

 

128,753

 

 

 

(56,974

)

 

 

17,304

 

 

 

(1,953

)

Adjustment for Noncontrolling Interests ownership in Operating Partnership

 

 

16,306

 

 

 

(1,987

)

 

 

7,771

 

 

 

1,453

 

 

 

3,119

 

Balance, end of period

 

$

8,848,739

 

 

$

9,118,332

 

 

$

8,949,581

 

 

$

9,118,332

 

 

$

8,949,581

 

RETAINED EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

1,543,626

 

Balance, beginning of period

 

$

1,386,495

 

 

$

1,261,763

 

 

$

1,469,821

 

 

$

1,155,032

 

Net income attributable to controlling interests

 

 

478,012

 

 

 

569,494

 

 

 

413,507

 

 

 

260,888

 

 

 

308,968

 

Common Share distributions

 

 

(555,071

)

 

 

(448,750

)

 

 

(420,916

)

 

 

(224,243

)

 

 

(210,419

)

Preferred Share distributions

 

 

(2,318

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Balance, end of period

 

$

1,464,249

 

 

$

1,505,694

 

 

$

1,252,809

 

 

$

1,505,694

 

 

$

1,252,809

 

ACCUMULATED OTHER COMPREHENSIVE (LOSS)

 

 

 

 

Balance, beginning of year

 

$

(113,909

)

Accumulated other comprehensive income – derivative instruments:

 

 

 

 

Unrealized holding gains arising during the period

 

 

5,216

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(77,563

)

 

$

(64,986

)

 

$

(72,896

)

 

$

(75,013

)

Accumulated other comprehensive income (loss) – derivative

instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(1,190

)

 

 

(33,765

)

 

 

(223

)

 

 

(19,345

)

Losses reclassified into earnings from other comprehensive income

 

 

14,019

 

 

 

11,398

 

 

 

8,902

 

 

 

5,764

 

 

 

4,509

 

Balance, end of period

 

$

(94,674

)

 

$

(67,355

)

 

$

(89,849

)

 

$

(67,355

)

 

$

(89,849

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISTRIBUTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Common Share outstanding

 

$

1.205

 

 

$

1.135

 

 

$

0.6025

 

 

$

0.5675

 

See accompanying notes

8



Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTSTATEMENTS OF CHANGES IN EQUITY (Continued)

(Amounts in thousands)thousands except per share data)

(Unaudited)

 

 

Nine Months Ended

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

September 30, 2017

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PARTNERSHIP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

221,297

 

Balance, beginning of period

 

$

227,837

 

 

$

228,738

 

 

$

235,580

 

 

$

225,081

 

Issuance of restricted units to Noncontrolling Interests

 

 

12

 

 

 

 

 

 

 

 

 

 

Conversion of OP Units held by Noncontrolling Interests into OP Units held by

General Partner

 

 

(14,717

)

 

 

(3,856

)

 

 

(4,871

)

 

 

(2,012

)

 

 

(84

)

Equity compensation associated with Noncontrolling Interests

 

 

8,200

 

 

 

7,026

 

 

 

10,829

 

 

 

1,959

 

 

 

2,926

 

Net income attributable to Noncontrolling Interests

 

 

17,931

 

 

 

21,248

 

 

 

15,429

 

 

 

9,713

 

 

 

11,510

 

Distributions to Noncontrolling Interests

 

 

(20,073

)

 

 

(17,037

)

 

 

(15,079

)

 

 

(7,961

)

 

 

(7,474

)

Change in carrying value of Redeemable Noncontrolling Interests – Operating Partnership

 

 

32,000

 

 

 

(2,048

)

 

 

45

 

 

 

(657

)

 

 

(1,520

)

Adjustment for Noncontrolling Interests ownership in Operating Partnership

 

 

(16,306

)

 

 

1,987

 

 

 

(7,771

)

 

 

(1,453

)

 

 

(3,119

)

Balance, end of period

 

$

228,332

 

 

$

235,169

 

 

$

227,320

 

 

$

235,169

 

 

$

227,320

 

PARTIALLY OWNED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

10,609

 

Balance, beginning of period

 

$

1,183

 

 

$

(2,293

)

 

$

4,739

 

 

$

(5,462

)

Net income attributable to Noncontrolling Interests

 

 

2,354

 

 

 

13,410

 

 

 

1,620

 

 

 

880

 

 

 

821

 

Contributions by Noncontrolling Interests

 

 

125

 

 

 

341

 

 

 

4,594

 

 

 

 

 

 

4,594

 

Distributions to Noncontrolling Interests

 

 

(6,913

)

 

 

(10,300

)

 

 

(5,219

)

 

 

(985

)

 

 

(1,251

)

Balance, end of period

 

$

6,175

 

 

$

4,634

 

 

$

(1,298

)

 

$

4,634

 

 

$

(1,298

)

 

See accompanying notes

9



Table of Contents

 

ERP OPERATING LIMITEDLIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

(Unaudited)

 

 

September 30,

 

 

December 31,

 

 

June 30,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

5,985,004

 

 

$

5,899,862

 

 

$

5,789,307

 

 

$

5,936,188

 

Depreciable property

 

 

19,571,402

 

 

 

18,730,579

 

 

 

20,997,903

 

 

 

21,319,101

 

Projects under development

 

 

293,064

 

 

 

637,168

 

 

 

274,825

 

 

 

181,630

 

Land held for development

 

 

99,073

 

 

 

118,816

 

 

 

102,361

 

 

 

96,688

 

Investment in real estate

 

 

25,948,543

 

 

 

25,386,425

 

 

 

27,164,396

 

 

 

27,533,607

 

Accumulated depreciation

 

 

(5,849,110

)

 

 

(5,360,389

)

 

 

(7,537,713

)

 

 

(7,276,786

)

Investment in real estate, net

 

 

20,099,433

 

 

 

20,026,036

 

 

 

19,626,683

 

 

 

20,256,821

 

Investments in unconsolidated entities

 

 

55,310

 

 

 

52,238

 

Cash and cash equivalents

 

 

46,565

 

 

 

77,207

 

 

 

187,416

 

 

 

45,753

 

Investments in unconsolidated entities

 

 

59,029

 

 

 

60,141

 

Deposits – restricted

 

 

36,639

 

 

 

76,946

 

Escrow deposits – mortgage

 

 

10,972

 

 

 

64,935

 

Restricted deposits

 

 

58,117

 

 

 

71,246

 

Right-of-use assets

 

 

505,077

 

 

 

512,774

 

Other assets

 

 

445,195

 

 

 

398,883

 

 

 

282,348

 

 

 

233,937

 

Total assets

 

$

20,697,833

 

 

$

20,704,148

 

 

$

20,714,951

 

 

$

21,172,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

Liabilities:

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

3,619,180

 

 

$

4,119,181

 

 

$

2,340,757

 

 

$

1,941,610

 

Notes, net

 

 

5,143,248

 

 

 

4,848,079

 

 

 

6,081,102

 

 

 

6,077,513

 

Line of credit and commercial paper

 

 

229,844

 

 

 

19,998

 

 

 

 

 

 

1,017,833

 

Accounts payable and accrued expenses

 

 

167,984

 

 

 

147,482

 

 

 

109,776

 

 

 

94,350

 

Accrued interest payable

 

 

72,811

 

 

 

60,946

 

 

 

67,589

 

 

 

66,852

 

Lease liabilities

 

 

330,135

 

 

 

331,334

 

Other liabilities

 

 

332,650

 

 

 

350,466

 

 

 

315,208

 

 

 

346,963

 

Security deposits

 

 

65,230

 

 

 

62,624

 

 

 

64,005

 

 

 

70,062

 

Distributions payable

 

 

192,569

 

 

 

192,296

 

 

 

232,208

 

 

 

218,326

 

Total liabilities

 

 

9,823,516

 

 

 

9,801,072

 

 

 

9,540,780

 

 

 

10,164,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Limited Partners

 

 

380,541

 

 

 

442,092

 

 

 

336,695

 

 

 

463,400

 

Capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partners' Capital:

 

 

 

 

 

 

 

 

Partners’ Capital:

 

 

 

 

 

 

 

 

Preference Units

 

 

37,280

 

 

 

37,280

 

 

 

37,280

 

 

 

37,280

 

General Partner

 

 

10,316,663

 

 

 

10,305,707

 

 

 

10,627,748

 

 

 

10,355,789

 

Limited Partners

 

 

228,332

 

 

 

221,297

 

 

 

235,169

 

 

 

227,837

 

Accumulated other comprehensive (loss)

 

 

(94,674

)

 

 

(113,909

)

Total partners' capital

 

 

10,487,601

 

 

 

10,450,375

 

Accumulated other comprehensive income (loss)

 

 

(67,355

)

 

 

(77,563

)

Total partners’ capital

 

 

10,832,842

 

 

 

10,543,343

 

Noncontrolling Interests – Partially Owned Properties

 

 

6,175

 

 

 

10,609

 

 

 

4,634

 

 

 

1,183

 

Total capital

 

 

10,493,776

 

 

 

10,460,984

 

 

 

10,837,476

 

 

 

10,544,526

 

Total liabilities and capital

 

$

20,697,833

 

 

$

20,704,148

 

 

$

20,714,951

 

 

$

21,172,769

 

 

See accompanying notes

10



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Amounts in thousands except per Unit data)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

1,840,170

 

 

$

1,816,960

 

 

$

623,951

 

 

$

605,856

 

 

$

1,335,837

 

 

$

1,331,676

 

 

$

653,532

 

 

$

669,374

 

Fee and asset management

 

 

532

 

 

 

3,351

 

 

 

171

 

 

 

218

 

Total revenues

 

 

1,840,702

 

 

 

1,820,311

 

 

 

624,122

 

 

 

606,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and maintenance

 

 

306,645

 

 

 

309,688

 

 

 

104,721

 

 

 

104,216

 

 

 

220,268

 

 

 

223,531

 

 

 

104,452

 

 

 

108,461

 

Real estate taxes and insurance

 

 

253,318

 

 

 

238,954

 

 

 

84,087

 

 

 

81,343

 

 

 

192,770

 

 

 

182,888

 

 

 

95,038

 

 

 

91,446

 

Property management

 

 

64,702

 

 

 

64,003

 

 

 

20,861

 

 

 

19,517

 

 

 

51,317

 

 

 

50,765

 

 

 

23,608

 

 

 

24,369

 

General and administrative

 

 

40,366

 

 

 

47,408

 

 

 

12,567

 

 

 

12,395

 

 

 

26,353

 

 

 

29,710

 

 

 

11,835

 

 

 

14,329

 

Depreciation

 

 

542,964

 

 

 

528,242

 

 

 

184,100

 

 

 

179,230

 

 

 

418,398

 

 

 

404,723

 

 

 

205,976

 

 

 

200,508

 

Total expenses

 

 

1,207,995

 

 

 

1,188,295

 

 

 

406,336

 

 

 

396,701

 

 

 

909,106

 

 

 

891,617

 

 

 

440,909

 

 

 

439,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on sales of real estate properties

 

 

352,243

 

 

 

138,835

 

 

 

144,266

 

 

 

138,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

632,707

 

 

 

632,016

 

 

 

217,786

 

 

 

209,373

 

 

 

778,974

 

 

 

578,894

 

 

 

356,889

 

 

 

369,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

5,708

 

 

 

65,092

 

 

 

3,945

 

 

 

5,509

 

 

 

3,471

 

 

 

1,925

 

 

 

1,511

 

 

 

1,152

 

Other expenses

 

 

(3,160

)

 

 

(14,480

)

 

 

(1,028

)

 

 

(10,420

)

 

 

(4,227

)

 

 

(8,392

)

 

 

(1,694

)

 

 

(5,117

)

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(288,579

)

 

 

(386,316

)

 

 

(91,145

)

 

 

(86,352

)

 

 

(167,475

)

 

 

(203,840

)

 

 

(81,885

)

 

 

(108,902

)

Amortization of deferred financing costs

 

 

(6,447

)

 

 

(10,000

)

 

 

(2,064

)

 

 

(2,261

)

 

 

(4,152

)

 

 

(5,783

)

 

 

(2,111

)

 

 

(3,647

)

Income before income and other taxes, (loss) income from

investments in unconsolidated entities, net gain on sales of real

estate properties and land parcels and discontinued operations

 

 

340,229

 

 

 

286,312

 

 

 

127,494

 

 

 

115,849

 

Income before income and other taxes, income (loss) from investments in

unconsolidated entities and net gain (loss) on sales of land parcels

 

 

606,591

 

 

 

362,804

 

 

 

272,710

 

 

 

252,603

 

Income and other tax (expense) benefit

 

 

(710

)

 

 

(1,189

)

 

 

(228

)

 

 

(426

)

 

 

(240

)

 

 

(484

)

 

 

(187

)

 

 

(246

)

(Loss) income from investments in unconsolidated entities

 

 

(2,153

)

 

 

5,846

 

 

 

(398

)

 

 

7,750

 

Net gain on sales of real estate properties

 

 

141,761

 

 

 

3,870,871

 

 

 

17,328

 

 

 

90,036

 

Net gain on sales of land parcels

 

 

19,170

 

 

 

15,759

 

 

 

 

 

 

4,037

 

Income from continuing operations

 

 

498,297

 

 

 

4,177,599

 

 

 

144,196

 

 

 

217,246

 

Discontinued operations, net

 

 

 

 

 

124

 

 

 

 

 

 

246

 

Income (loss) from investments in unconsolidated entities

 

 

(2,199

)

 

 

68,058

 

 

 

(1,042

)

 

 

68,765

 

Net gain (loss) on sales of land parcels

 

 

 

 

 

178

 

 

 

 

 

 

177

 

Net income

 

 

498,297

 

 

 

4,177,723

 

 

 

144,196

 

 

 

217,492

 

 

 

604,152

 

 

 

430,556

 

 

 

271,481

 

 

 

321,299

 

Net (income) attributable to Noncontrolling Interests – Partially Owned

Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Net (income) loss attributable to Noncontrolling Interests – Partially Owned

Properties

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Net income attributable to controlling interests

 

$

495,943

 

 

$

4,175,355

 

 

$

143,395

 

 

$

216,669

 

 

$

590,742

 

 

$

428,936

 

 

$

270,601

 

 

$

320,478

 

ALLOCATION OF NET INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preference Units

 

$

2,318

 

 

$

2,318

 

 

$

772

 

 

$

773

 

 

$

1,545

 

 

$

1,545

 

 

$

772

 

 

$

772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Partner

 

$

475,694

 

 

$

4,012,595

 

 

$

137,457

 

 

$

207,543

 

 

$

567,949

 

 

$

411,962

 

 

$

260,116

 

 

$

308,196

 

Limited Partners

 

 

17,931

 

 

 

160,442

 

 

 

5,166

 

 

 

8,353

 

 

 

21,248

 

 

 

15,429

 

 

 

9,713

 

 

 

11,510

 

Net income available to Units

 

$

493,625

 

 

$

4,173,037

 

 

$

142,623

 

 

$

215,896

 

 

$

589,197

 

 

$

427,391

 

 

$

269,829

 

 

$

319,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Unit – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income available to Units

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Weighted average Units outstanding

 

 

379,716

 

 

 

378,745

 

 

 

379,906

 

 

 

379,008

 

Earnings per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Net income available to Units

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Weighted average Units outstanding

 

 

382,640

 

 

 

382,284

 

 

 

382,945

 

 

 

382,373

 

 

 

384,702

 

 

 

382,854

 

 

 

384,818

 

 

 

383,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Unit outstanding

 

$

1.51125

 

 

$

12.51125

 

 

$

0.50375

 

 

$

3.50375

 

Earnings per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Units

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Weighted average Units outstanding

 

 

386,272

 

 

 

385,644

 

 

 

385,913

 

 

 

386,107

 

See accompanying notes

11



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Continued)

(Amounts in thousands except per Unit data)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

498,297

 

 

$

4,177,723

 

 

$

144,196

 

 

$

217,492

 

 

$

604,152

 

 

$

430,556

 

 

$

271,481

 

 

$

321,299

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

5,216

 

 

 

(4,240

)

 

 

1,709

 

 

 

227

 

 

 

(1,190

)

 

 

(33,765

)

 

 

(223

)

 

 

(19,345

)

Losses reclassified into earnings from other comprehensive

income

 

 

14,019

 

 

 

37,262

 

 

 

4,768

 

 

 

4,340

 

 

 

11,398

 

 

 

8,902

 

 

 

5,764

 

 

 

4,509

 

Other comprehensive income (loss) – foreign currency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency translation adjustments arising during the period

 

 

 

 

 

264

 

 

 

 

 

 

214

 

Other comprehensive income

 

 

19,235

 

 

 

33,286

 

 

 

6,477

 

 

 

4,781

 

Other comprehensive income (loss)

 

 

10,208

 

 

 

(24,863

)

 

 

5,541

 

 

 

(14,836

)

Comprehensive income

 

 

517,532

 

 

 

4,211,009

 

 

 

150,673

 

 

 

222,273

 

 

 

614,360

 

 

 

405,693

 

 

 

277,022

 

 

 

306,463

 

Comprehensive (income) attributable to Noncontrolling Interests –

Partially Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Comprehensive income attributable to controlling interests

 

$

515,178

 

 

$

4,208,641

 

 

$

149,872

 

 

$

221,450

 

 

$

600,950

 

 

$

404,073

 

 

$

276,142

 

 

$

305,642

 

 

See accompanying notes

12



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

498,297

 

 

$

4,177,723

 

 

$

604,152

 

 

$

430,556

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

542,964

 

 

 

528,242

 

 

 

418,398

 

 

 

404,723

 

Amortization of deferred financing costs

 

 

6,447

 

 

 

10,000

 

 

 

4,152

 

 

 

5,783

 

Amortization of above/below market lease intangibles

 

 

2,729

 

 

 

2,566

 

 

 

(35

)

 

 

(35

)

Amortization of discounts and premiums on debt

 

 

4,939

 

 

 

(18,328

)

 

 

2,553

 

 

 

17,795

 

Amortization of deferred settlements on derivative instruments

 

 

14,010

 

 

 

37,187

 

 

 

11,392

 

 

 

8,896

 

Amortization of right-of-use assets

 

 

5,892

 

 

 

6,952

 

Write-off of pursuit costs

 

 

2,329

 

 

 

3,379

 

 

 

3,278

 

 

 

2,987

 

Loss (income) from investments in unconsolidated entities

 

 

2,153

 

 

 

(5,846

)

(Income) loss from investments in unconsolidated entities

 

 

2,199

 

 

 

(68,058

)

Distributions from unconsolidated entities – return on capital

 

 

2,031

 

 

 

2,165

 

 

 

100

 

 

 

2,387

 

Net (gain) on sales of investment securities and other investments

 

 

 

 

 

(58,416

)

Net (gain) on sales of real estate properties

 

 

(141,761

)

 

 

(3,870,871

)

Net (gain) on sales of land parcels

 

 

(19,170

)

 

 

(15,759

)

Net (gain) on sales of discontinued operations

 

 

 

 

 

(43

)

Net (gain) loss on sales of real estate properties

 

 

(352,243

)

 

 

(138,835

)

Net (gain) loss on sales of land parcels

 

 

 

 

 

(178

)

Realized/unrealized (gain) loss on derivative instruments

 

 

25

 

 

 

 

Compensation paid with Company Common Shares

 

 

19,999

 

 

 

25,540

 

 

 

13,475

 

 

 

16,782

 

Other operating activities, net

 

 

1,805

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in deposits – restricted

 

 

788

 

 

 

9,992

 

Decrease in mortgage deposits

 

 

1,447

 

 

 

222

 

(Increase) decrease in other assets

 

 

(23,024

)

 

 

4,248

 

 

 

(61,422

)

 

 

1,610

 

Increase in accounts payable and accrued expenses

 

 

62,635

 

 

 

41,371

 

Increase (decrease) in accounts payable and accrued expenses

 

 

5,954

 

 

 

22,435

 

Increase (decrease) in accrued interest payable

 

 

11,865

 

 

 

(15,780

)

 

 

737

 

 

 

1,536

 

(Decrease) in other liabilities

 

 

(28,250

)

 

 

(24,749

)

Increase (decrease) in lease liabilities

 

 

(1,199

)

 

 

(1,171

)

Increase (decrease) in other liabilities

 

 

(18,070

)

 

 

(25,161

)

Increase (decrease) in security deposits

 

 

2,606

 

 

 

(13,522

)

 

 

(6,057

)

 

 

1,769

 

Net cash provided by operating activities

 

 

963,034

 

 

 

819,321

 

 

 

635,086

 

 

 

690,773

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

 

(466,395

)

 

 

(205,881

)

 

 

 

 

 

(653,132

)

Investment in real estate – development/other

 

 

(227,187

)

 

 

(454,502

)

 

 

(95,215

)

 

 

(93,210

)

Capital expenditures to real estate

 

 

(143,258

)

 

 

(124,551

)

 

 

(61,265

)

 

 

(81,528

)

Non-real estate capital additions

 

 

(776

)

 

 

(4,467

)

 

 

(15,536

)

 

 

(1,466

)

Interest capitalized for real estate under development

 

 

(23,164

)

 

 

(41,658

)

 

 

(4,102

)

 

 

(2,679

)

Proceeds from disposition of real estate, net

 

 

350,000

 

 

 

6,584,126

 

 

 

747,600

 

 

 

393,439

 

Investments in unconsolidated entities

 

 

(5,324

)

 

 

(3,826

)

 

 

(5,626

)

 

 

(8,572

)

Distributions from unconsolidated entities – return of capital

 

 

329

 

 

 

13,798

 

 

 

 

 

 

78,262

 

Proceeds from sale of investment securities and other investments

 

 

 

 

 

72,815

 

Decrease (increase) in deposits on real estate acquisitions and investments, net

 

 

39,519

 

 

 

(83,668

)

(Increase) in mortgage deposits

 

 

(4,541

)

 

 

(21

)

Net cash (used for) provided by investing activities

 

 

(480,797

)

 

 

5,752,165

 

Purchase of investment securities and other investments

 

 

(509

)

 

 

(269

)

Net cash provided by (used for) investing activities

 

 

565,347

 

 

 

(369,155

)

See accompanying notes

13



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt financing costs

 

$

(6,272

)

 

$

(507

)

 

$

(2,907

)

 

$

(6,069

)

Mortgage deposits

 

 

57,057

 

 

 

(6,249

)

Mortgage notes payable, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds

 

 

495,145

 

 

 

295,620

 

Lump sum payoffs

 

 

(493,420

)

 

 

(565,084

)

 

 

(91,500

)

 

 

(95,500

)

Scheduled principal repayments

 

 

(8,771

)

 

 

(6,644

)

 

 

(3,873

)

 

 

(3,110

)

Notes, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds

 

 

692,466

 

 

 

 

 

 

 

 

597,480

 

Lump sum payoffs

 

 

(394,077

)

 

 

(1,500,000

)

Line of credit and commercial paper:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of credit proceeds

 

 

1,845,000

 

 

 

246,000

 

 

 

1,870,000

 

 

 

1,995,000

 

Line of credit repayments

 

 

(1,845,000

)

 

 

(246,000

)

 

 

(1,890,000

)

 

 

(1,995,000

)

Commercial paper proceeds

 

 

3,888,675

 

 

 

1,324,784

 

 

 

6,726,167

 

 

 

7,775,817

 

Commercial paper repayments

 

 

(3,681,750

)

 

 

(1,712,472

)

 

 

(7,724,000

)

 

 

(8,275,000

)

Proceeds from settlement of derivative instruments

 

 

1,296

 

 

 

Proceeds from EQR's Employee Share Purchase Plan (ESPP)

 

 

2,963

 

 

 

2,778

 

Proceeds from (payments on) settlement of derivative instruments

 

 

(1,215

)

 

 

(41,616

)

Proceeds from EQR’s Employee Share Purchase Plan (ESPP)

 

 

2,359

 

 

 

1,652

 

Proceeds from exercise of EQR options

 

 

12,967

 

 

 

26,939

 

 

 

11,322

 

 

 

48,487

 

Payment of offering costs

 

 

(36

)

 

 

(304

)

 

 

 

 

 

(155

)

Other financing activities, net

 

 

(40

)

 

 

(33

)

 

 

(31

)

 

 

(49

)

Contributions – Noncontrolling Interests – Partially Owned Properties

 

 

125

 

 

 

 

 

341

 

 

 

4,594

 

Contributions – Limited Partners

 

 

 

 

 

1

 

 

 

12

 

 

 

 

Distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Units – General Partner

 

 

(554,267

)

 

 

(3,490,838

)

 

 

(435,427

)

 

 

(409,943

)

Preference Units

 

 

(2,318

)

 

 

(2,318

)

 

 

(1,545

)

 

 

(773

)

OP Units – Limited Partners

 

 

(20,604

)

 

 

(137,641

)

 

 

(16,478

)

 

 

(14,728

)

Noncontrolling Interests – Partially Owned Properties

 

 

(6,873

)

 

 

(28,588

)

 

 

(10,269

)

 

 

(5,170

)

Net cash (used for) financing activities

 

 

(512,879

)

 

 

(6,096,176

)

Net (decrease) increase in cash and cash equivalents

 

 

(30,642

)

 

 

475,310

 

Cash and cash equivalents, beginning of period

 

 

77,207

 

 

 

42,276

 

Cash and cash equivalents, end of period

 

$

46,565

 

 

$

517,586

 

Net cash provided by (used for) financing activities

 

 

(1,071,899

)

 

 

(128,463

)

Net increase (decrease) in cash and cash equivalents and restricted deposits

 

 

128,534

 

 

 

193,155

 

Cash and cash equivalents and restricted deposits, beginning of period

 

 

116,999

 

 

 

116,313

 

Cash and cash equivalents and restricted deposits, end of period

 

$

245,533

 

 

$

309,468

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

187,416

 

 

$

251,273

 

Restricted deposits

 

 

58,117

 

 

 

58,195

 

Total cash and cash equivalents and restricted deposits, end of period

 

$

245,533

 

 

$

309,468

 

See accompanying notes

14



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30,

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

257,805

 

 

$

383,374

 

 

$

148,164

 

 

$

171,116

 

Net cash paid for income and other taxes

 

$

964

 

 

$

1,333

 

Real estate acquisitions/dispositions/other:

 

 

 

 

 

 

 

 

Mortgage loans assumed

 

$

 

 

$

43,400

 

Net cash paid (received) for income and other taxes

 

$

428

 

 

$

754

 

Amortization of deferred financing costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

(120

)

 

$

 

Other assets

 

$

1,810

 

 

$

2,291

 

 

$

1,169

 

 

$

1,206

 

Mortgage notes payable, net

 

$

1,943

 

 

$

3,320

 

 

$

876

 

 

$

2,344

 

Notes, net

 

$

2,694

 

 

$

4,389

 

 

$

2,227

 

 

$

2,233

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

247

 

 

$

(21,318

)

 

$

1,191

 

 

$

16,426

 

Notes, net

 

$

1,771

 

 

$

2,578

 

 

$

1,362

 

 

$

1,369

 

Line of credit and commercial paper

 

$

2,921

 

 

$

412

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

$

(9

)

 

$

(75

)

 

$

(6

)

 

$

(6

)

Accumulated other comprehensive income

 

$

14,019

 

 

$

37,262

 

 

$

11,398

 

 

$

8,902

 

Write-off of pursuit costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

2,292

 

 

$

2,876

 

 

$

3,122

 

 

$

2,947

 

Other assets

 

$

17

 

 

$

399

 

 

$

140

 

 

$

37

 

Accounts payable and accrued expenses

 

$

20

 

 

$

104

 

 

$

16

 

 

$

3

 

Loss (income) from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

(Income) loss from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

1,076

 

 

$

(6,999

)

 

$

1,554

 

 

$

(68,735

)

Other liabilities

 

$

1,077

 

 

$

1,153

 

 

$

645

 

 

$

677

 

Realized/unrealized (gain) loss on derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

$

(3,803

)

 

$

(4,563

)

 

$

 

 

$

2,002

 

Notes, net

 

$

(1,413

)

 

$

4,563

 

 

$

 

 

$

2,253

 

Other liabilities

 

$

 

 

$

4,240

 

 

$

1,215

 

 

$

29,510

 

Accumulated other comprehensive income

 

$

5,216

 

 

$

(4,240

)

 

$

(1,190

)

 

$

(33,765

)

Investments in unconsolidated entities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(2,324

)

 

$

(1,726

)

 

$

(4,726

)

 

$

(6,472

)

Other liabilities

 

$

(3,000

)

 

$

(2,100

)

 

$

(900

)

 

$

(2,100

)

Distributions from unconsolidated entities - return of capital:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

329

 

 

$

14,014

 

Debt financing costs:

 

 

 

 

 

 

 

 

Other assets

 

$

 

 

$

(216

)

 

$

(215

)

 

$

145

 

Debt financing costs:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

 

 

$

(507

)

 

$

(2,692

)

 

$

(2,237

)

Notes, net

 

$

(6,272

)

 

$

 

 

$

 

 

$

(5,213

)

Other:

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

$

 

 

$

(264

)

Other liabilities

 

$

 

 

$

1,236

 

Right-of-use assets and lease liabilities initial measurement and reclassifications:

 

 

 

 

 

 

 

 

Right-of-use assets

 

$

 

 

$

(438,705

)

Other assets

 

$

 

 

$

184,116

 

Lease liabilities

 

$

 

 

$

282,791

 

Other liabilities

 

$

 

 

$

(28,202

)

See accompanying notes

15



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENT STATEMENTS OF CHANGES IN CAPITAL

(Amounts in thousands)thousands except per Unit data)

(Unaudited)

 

 

Nine Months Ended

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

September 30, 2017

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

PARTNERS' CAPITAL

 

 

 

 

PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREFERENCE UNITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

37,280

 

Balance, beginning of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

Balance, end of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

GENERAL PARTNER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

10,305,707

 

Balance, beginning of period

 

$

10,355,789

 

 

$

10,200,910

 

 

$

10,565,983

 

 

$

10,084,619

 

OP Unit Issuance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP Units held by Limited Partners into OP Units held by General Partner

 

 

14,717

 

 

 

3,856

 

 

 

4,871

 

 

 

2,012

 

 

 

84

 

Exercise of EQR share options

 

 

12,967

 

 

 

11,322

 

 

 

48,487

 

 

 

171

 

 

 

18,627

 

EQR's Employee Share Purchase Plan (ESPP)

 

 

2,963

 

EQR’s Employee Share Purchase Plan (ESPP)

 

 

2,359

 

 

 

1,652

 

 

 

1,490

 

 

 

526

 

Share-based employee compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQR restricted shares

 

 

7,489

 

 

 

7,254

 

 

 

7,982

 

 

 

3,231

 

 

 

3,404

 

EQR share options

 

 

6,384

 

 

 

1,293

 

 

 

1,682

 

 

 

623

 

 

 

889

 

EQR ESPP discount

 

 

586

 

 

 

416

 

 

 

365

 

 

 

263

 

 

 

98

 

Net income available to Units – General Partner

 

 

475,694

 

 

 

567,949

 

 

 

411,962

 

 

 

260,116

 

 

 

308,196

 

OP Units – General Partner distributions

 

 

(555,071

)

 

 

(448,750

)

 

 

(420,916

)

 

 

(224,243

)

 

 

(210,419

)

Offering costs

 

 

(36

)

 

 

 

 

 

(155

)

 

 

 

 

 

(155

)

Supplemental Executive Retirement Plan (SERP)

 

 

(594

)

 

 

(506

)

 

 

(1,539

)

 

 

(655

)

 

 

(937

)

Change in market value of Redeemable Limited Partners

 

 

29,551

 

 

 

128,753

 

 

 

(56,974

)

 

 

17,304

 

 

 

(1,953

)

Adjustment for Limited Partners ownership in Operating Partnership

 

 

16,306

 

 

 

(1,987

)

 

 

7,771

 

 

 

1,453

 

 

 

3,119

 

Balance, end of period

 

$

10,316,663

 

 

$

10,627,748

 

 

$

10,206,098

 

 

$

10,627,748

 

 

$

10,206,098

 

LIMITED PARTNERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

221,297

 

Balance, beginning of period

 

$

227,837

 

 

$

228,738

 

 

$

235,580

 

 

$

225,081

 

Issuance of restricted units to Limited Partners

 

 

12

 

 

 

 

 

 

 

 

 

 

Conversion of OP Units held by Limited Partners into OP Units held by General Partner

 

 

(14,717

)

 

 

(3,856

)

 

 

(4,871

)

 

 

(2,012

)

 

 

(84

)

Equity compensation associated with Units – Limited Partners

 

 

8,200

 

 

 

7,026

 

 

 

10,829

 

 

 

1,959

 

 

 

2,926

 

Net income available to Units – Limited Partners

 

 

17,931

 

 

 

21,248

 

 

 

15,429

 

 

 

9,713

 

 

 

11,510

 

Units – Limited Partners distributions

 

 

(20,073

)

 

 

(17,037

)

 

 

(15,079

)

 

 

(7,961

)

 

 

(7,474

)

Change in carrying value of Redeemable Limited Partners

 

 

32,000

 

 

 

(2,048

)

 

 

45

 

 

 

(657

)

 

 

(1,520

)

Adjustment for Limited Partners ownership in Operating Partnership

 

 

(16,306

)

 

 

1,987

 

 

 

(7,771

)

 

 

(1,453

)

 

 

(3,119

)

Balance, end of period

 

$

228,332

 

 

$

235,169

 

 

$

227,320

 

 

$

235,169

 

 

$

227,320

 

ACCUMULATED OTHER COMPREHENSIVE (LOSS)

 

 

 

 

Balance, beginning of year

 

$

(113,909

)

Accumulated other comprehensive income – derivative instruments:

 

 

 

 

Unrealized holding gains arising during the period

 

 

5,216

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(77,563

)

 

$

(64,986

)

 

$

(72,896

)

 

$

(75,013

)

Accumulated other comprehensive income (loss) – derivative

instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(1,190

)

 

 

(33,765

)

 

 

(223

)

 

 

(19,345

)

Losses reclassified into earnings from other comprehensive income

 

 

14,019

 

 

 

11,398

 

 

 

8,902

 

 

 

5,764

 

 

 

4,509

 

Balance, end of period

 

$

(94,674

)

 

$

(67,355

)

 

$

(89,849

)

 

$

(67,355

)

 

$

(89,849

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISTRIBUTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Unit outstanding

 

$

1.205

 

 

$

1.135

 

 

$

0.6025

 

 

$

0.5675

 

See accompanying notes

16



Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATEDSTATEMENTSTATEMENTSOFCHANGESINCAPITAL(Continued)

(Amounts in thousands)thousands except per Unit data)

(Unaudited)

 

 

Nine Months Ended

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

September 30, 2017

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONCONTROLLING INTERESTS – PARTIALLY OWNED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

10,609

 

Balance, beginning of period

 

$

1,183

 

 

$

(2,293

)

 

$

4,739

 

 

$

(5,462

)

Net income attributable to Noncontrolling Interests

 

 

2,354

 

 

 

13,410

 

 

 

1,620

 

 

 

880

 

 

 

821

 

Contributions by Noncontrolling Interests

 

 

125

 

 

 

341

 

 

 

4,594

 

 

 

 

 

 

4,594

 

Distributions to Noncontrolling Interests

 

 

(6,913

)

 

 

(10,300

)

 

 

(5,219

)

 

 

(985

)

 

 

(1,251

)

Balance, end of period

 

$

6,175

 

 

$

4,634

 

 

$

(1,298

)

 

$

4,634

 

 

$

(1,298

)

See accompanying notes

17



Table of Contents

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.

Business

Equity Residential (“EQR”), a Maryland real estate investment trust (“REIT”) formed in March 1993, is an S&P 500 company focused on the acquisition, development and management of rental apartment properties located in urban and high-density suburban coastal gateway markets.communities, a business that is conducted on its behalf by ERP Operating Limited Partnership ("ERPOP"(“ERPOP”),.  EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and ERPOP is an Illinois limited partnership was formed in May 1993 to conduct the multifamily residential property business of Equity Residential.  EQR has elected to be taxed as a REIT.  1993.References to the "Company," "we," "us"“Company,” “we,” “us” or "our"“our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP.  References to the "Operating Partnership"“Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.  Unless otherwise indicated, the notes to consolidated financial statements apply to both the Company and the OperatingPartnership.

EQR is the general partner of, and as of SeptemberJune 30, 20172020 owned an approximate 96.4% ownership interest in, ERPOP.  All of the Company'sCompany’s property ownership, development and related business operations are conducted through the Operating PartnershipandEQRhasnomaterialassetsorliabilitiesotherthanitsinvestmentinERPOP.  EQRissues public equityfromtime totime,thenetproceedsofwhichitisobligatedtocontributetoERPOP,butdoesnothaveanyindebtednessasalldebtisincurred by the Operating Partnership.  The Operating Partnership holds substantially all of the assets of the Company, including the Company'sCompany’s ownership interests in its joint ventures.  The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly tradedequity.  

As of SeptemberJune 30, 2017,2020, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 305304 properties located in 109 states and the District of Columbia consisting of 78,30278,410 apartment units.  The ownership breakdown includes (table does not include various uncompleted development properties):

 

 

Properties

 

 

Apartment Units

 

 

Properties

 

 

Apartment Units

 

Wholly Owned Properties

 

 

283

 

 

 

73,289

 

 

 

287

 

 

 

74,849

 

Master-Leased Properties – Consolidated

 

 

3

 

 

 

853

 

Master-Leased Property – Consolidated

 

 

1

 

 

 

162

 

Partially Owned Properties – Consolidated

 

 

17

 

 

 

3,215

 

 

 

16

 

 

 

3,399

 

Partially Owned Properties – Unconsolidated

 

 

2

 

 

 

945

 

 

 

305

 

 

 

78,302

 

 

 

304

 

 

 

78,410

 

 

2.

Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) and certain reclassifications considered necessary for a fair presentation have been included.  Certain reclassifications have been made to the prior period financial statements in order to conform to the current year presentation.  These reclassifications did not have an impact on net income previously reported.  Operating results for the ninesix months ended SeptemberJune 30, 20172020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017.2020.

In preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.  In response to the novel coronavirus (“COVID-19”) pandemic, management evaluated whether its estimates, such as lease collectibility (see discussion below) and impairment, required revised approaches and generally concluded that no revisions were necessary at this time.

The balance sheets at December 31, 20162019 have been derived from the audited financial statements at that date but do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

18



Table of Contents

 

For further information, including definitions of capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s and the Operating Partnership'sPartnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019.

Income and Other Taxes

DueEQR has elected to the structure of EQRbe taxed as a REIT andREIT.  This, along with the nature of the operations of its operating properties, noresulted in 0 provision for federal income taxes has been made at the EQR level.  In addition, ERPOP generally is not liable for federal income taxes as the partners recognize their proportionateallocable share of income or loss in their tax returns; therefore no provision for federal income taxes has been made at the ERPOP level.  Historically, the Company has generally only incurred certain state and local income, excise and franchise taxes.  The Company has elected Taxabletaxable REIT Subsidiarysubsidiary (“TRS”) status for certain of its corporate subsidiaries and, as a result, these entities will incur both federal and state income taxes on any taxable income of such entities after consideration of any net operating losses.

Deferred tax assetsOn March 27, 2020, the President signed into law the Coronavirus Aid, Relief, and liabilities are recognized for future tax consequences attributableEconomic Security Act (the “CARES Act”).  The CARES Act was enacted to differences betweenprovide economic relief to companies and individuals in response to the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  These assets and liabilities are measured using enacted tax rates for which the temporary differences are expected to be recovered or settled.  The effects of changes in tax rates on deferred tax assets and liabilities are recognized in earningsCOVID-19 pandemic.  Included in the period enacted.  The Company’s deferredCARES Act are tax assets were generallyprovisions which increase allowable interest expense deductions for 2019 and 2020 and increase the result of tax affected suspended interest deductions,ability for taxpayers to use net operating losses, differing depreciable lives on capitalized assets andlosses.  While we do not expect these provisions to result in a material impact to the timing of expense recognition for certain accrued liabilities.  As of September 30, 2017,Company’s taxable income or tax liabilities, the Company has elected REIT status for its primary TRS upon filingwill continue to analyze the 2016provisions of the CARES Act and related guidance as it is published.  

The CARES Act also allows corporations to request accelerated refunds of their alternative minimum tax return(“AMT”) credit.  Prior to enactment of this provision, the remaining credits would have been refunded in the third quarterinstallments in 2020, 2021 and 2022.  We have filed a claim and expect to receive a refund of 2017, with the election retroactive to January 1, 2016.  As a result, the Company wrote-off its deferred tax assets, which were fully reserved, asour remaining $1.6 million of September 30, 2017.AMT credit in 2020.

Recently Issued Accounting Pronouncements

In May 2014,March 2020, the Financial Accounting Standards Board (the "FASB"(“FASB”) issued an amendment to the reference rate reform standard which provides the option for a comprehensive new revenue recognition standard entitled Revenuelimited period of time to ease the potential burden in accounting for, or recognizing the effects of, reference rate reform on contract modifications and hedge accounting.  An example of such reform is the expected market transition from Contracts with Customers the London Interbank Offered Rate (“LIBOR”) and other interbank offered rates to alternative reference rates.  Entities that will supersede nearly all existing revenue recognition guidance.make this optional expedient election would not have to remeasure the contracts at the modification date or reassess the accounting treatment if certain criteria are met and would continue applying hedge accounting for relationships affected by reference rate reform. The new standard specifically excludes lease revenue.  The new standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services.  Companies will likely need to use more judgment and make more estimates than under current revenue recognition guidance.  These may include identifying performance obligations in the contract, estimating the amount of variable consideration, if any, to include in the transaction price and allocating the transaction price to each separate performance obligation.  The new standard may be applied retrospectively to each prior period presented or prospectively with the cumulative effect, if any, recognized as of the date of adoption.  The Company anticipates selecting the modified retrospective transition method with a cumulative effect recognized as of the date of adoption and will adopt the new standard effective January 1, 2018, when effective.  The Company is continuing to evaluate the standard; however, we do not expect its adoption to have a significant impact on the consolidated financial statements, as approximately 95% of total revenues consist of rental income from leasing arrangements, which is specifically excluded from the standard.  In addition, the Company's fee and asset management activities are immaterial now that it sold its interest in Joint Base Lewis McChord in 2016 and given the nature of its disposition transactions, there should be no changes in accounting under the new standard.

In January 2016, the FASB issued a new standard which requires companies to measure all equity securities with readily determinable fair values at fair value on the balance sheet, with changes in fair value recognized in net income.  The new standard will bewas effective for the Company beginning on January 1, 2018.  The Company does not expect that this will have a material effect on its consolidated results of operations or financial position.

In February 2016, the FASB issued a new leases standard which sets out principles for the recognition, measurement, presentationupon issuance and disclosure of leases for both parties to a contract (i.e. lessors and lessees).  The new standard requires the following:

Lessors – Leases willelections can be accounted for using an approach that is substantially equivalent to existing guidance for operating, sales-type and financing leases, but aligned with the new revenue recognition standard.  Lessors will be required to allocate lease payments to separate lease and non-lease components of each lease agreement, with the non-lease components evaluated under the new revenue recognition standard.

19


Table of Contents

Lessees – Leases will be accounted for using a dual approach, classifying leases as either operating or finance based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee.  This classification will determine whether the lease expense is recognized on a straight-line basis over the term of the lease (for operating leases) or based on an effective interest method with a front-loaded expense recognition (for finance leases).  A lessee is also required to record a right-of-use asset and a lease liability on its balance sheet for all leases with a term of greater than 12 months regardless of their classification as operating or finance leases.  Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases.

The new standard will be effective for the Company beginning on January 1, 2019, with early adoption permitted, though the Company currently anticipates adopting the new standard on the effective date.  The new standard must be adopted using a modified retrospective method, which requires application of the new guidance at the beginning of the earliest comparative period presented and provides for certain practical expedients, which the Company currently anticipates electing.  The Company anticipates that its residential and retail/commercial leases where it is the lessor will continue to be accounted for as operating leases under the new standard.  Therefore, the Company does not currently anticipate significant changes in the accounting for its lease revenues.made through December 31, 2022.  The Company is also the lessee under various corporate officecurrently evaluating its options with regards to existing contracts and ground leases, which it will be required to recognize right of use assetshedging relationships and related lease liabilities on its consolidated balance sheets upon adoption.  The Company currently anticipates that its corporate office leases where it is the lessee will continue to be accounted for as operating leases under the new standard.  Based on its anticipated election of the practical expedients, the Company would not be required to reassess the classification of existing ground leases and therefore these leases would continue to be accounted for as operating leases.  However, in the event we modify existing ground leases and/or enter into new ground leases after adoption of the new standard, such leases will likely be classified as finance leases.  The Company will continue to evaluate the impact of adopting the new leases standardthis update on its consolidated results of operations and financial position.

In June 2016, the FASB issued a new standard which requires companies to adopt a new approach for estimating credit losses on certain types of financial instruments, such as trade and other receivables and loans.  The standard will require entities to estimate a lifetime expected credit loss for most financial instruments, including trade receivables.  The new standard will be effective for the Company beginning on January 1, 2020, with early adoption permitted beginning January 1, 2019.  The Company is currently evaluating the impact of adopting the new standard on its consolidated results of operations and financial position.

In August 2016 and October 2016, the FASB issued new standards to clarify how specific transactions are classified and presented on the statement of cash flows.  Among other clarifications, the new standards specifically provide guidance for the following items within the statement of cash flows which have required significant judgment in the past:

Cash payments related to debt prepayments or extinguishment costs are to be classified within financing activities;

The portion of the cash payment made to settle a zero-coupon bond or a bond with an insignificant cash coupon attributable to accreted interest related to a debt discount is to be classified as a cash outflow within operating activities, and the portion attributable to the principal is to be classified within financing activities;

Insurance settlement proceeds are to be classified based on the nature of the loss;

Companies must elect to classify distributions received from equity method investees using either a cumulative earnings approach or a look-through approach and the election must be disclosed; and

Restricted cash will be included with cash and cash equivalents on the statement of cash flows.  Total cash and cash equivalents and restricted cash are to be reconciled to the related line items on the balance sheet.

The new standards must be applied retrospectively to all periods presented in the consolidated financial statements and they will be effective for the Company beginning on January 1, 2018, with early adoption permitted.  The Company currently anticipates adopting the new standards in the fourth quarter of 2017 and plans to continue to apply the look-through approach for distributions received from equity method investees.  The Company does not expect overall cash flows to change; however, there will be material changes between cash flow classifications due to the substantial debt prepayment penalties that the Company has incurred in the comparative period.

In February 2017, the FASB issued a new standard which clarifies the accounting treatment for partial sales of nonfinancial assets (i.e. real estate).  The standard clarifies that partial sales transactions include contributions of nonfinancial assets to a joint venture or other noncontrolled investee.  Companies must recognize a full gain or loss on transfers of nonfinancial assets to equity method investees.  The standard requires companies to derecognize distinct nonfinancial assets or distinct in substance nonfinancial assets in partial sale transactions when it does not have a controlling financial interest in the legal entity that holds the asset and transfers control of the asset.  Once the distinct nonfinancial asset is transferred, the company is required to measure any non-controlling interest it receives or retains at fair value and

20


Table of Contents

recognize a full gain or loss on the transaction.  If a company transfers ownership interests in a consolidated subsidiary and continues to maintain a controlling financial interest, the company does not derecognize the assets or liabilities, and accounts for the transaction as an equity transaction and no gain or loss is recognized. The new standard will be effective for the Company beginning on January 1, 2018 and early adoption was permitted beginning on January 1, 2017.  The Company anticipates adopting the new standard concurrently with the new revenue recognition standard.  The new standard may be applied retrospectively to each prior period presented or prospectively with the cumulative effect recognized as of the date of adoption.  The Company has not had a partial sale of nonfinancial assets in the current or comparative periods.  Therefore, the Company does not currently believe that the adoption of this standard will have a material impact on its consolidated results of operations and financial position.

In August 2017, the FASB issued a final standard which makes changes to the hedge accounting model to enable entities to better portray their risk management activities in the financial statements.  The new standard expands an entity’s ability to hedge nonfinancial and financial risk components, reduces complexity in fair value hedges of interest rate risk and eases certain documentation and assessment requirements.  The new standard also eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of any hedging instrument to be presented in the same income statement line as the hedged instrument.  The new standard will be effective for the Company beginning on January 1, 2019 and early adoption is permitted.  The Company is currently evaluating the impact of adopting the new standard on its consolidated results of operations and financial position.

Recently Adopted Accounting Pronouncements

In February 2015,April 2020, a FASB staff question and answer document was issued which intended to reduce the FASB issued new consolidation guidance which made changeschallenges of evaluating the enforceable rights and obligations of leases for concessions granted to bothlessees in response to the variable interest modelCOVID-19 pandemic.  We elected not to evaluate whether qualifying concessions provided by the Company in response to the COVID-19 pandemic are a lease modification, subject to the criteria that the total payments under the amended lease cannot result in a substantial increase in the rights of the lessor or obligations of the lessee.  We also elected to treat the concessions as though they were contemplated as part of the existing contracts and therefore will not apply lease modification rules to the qualifying lease concession amendments.  As such, deferrals deemed collectible are recorded as rental receivables with no change to timing of rental revenues and deferrals deemed non-collectible and abatements reduce rental revenues in the deferral/abatement period and cause rental revenues to effectively follow a cash basis related to the changes.  The accounting elections provided by the FASB mainly apply to the Company’s non-residential leases and the voting model.  Amongmajority of the amendments will not require a straight-line adjustment.  During the quarter ended June 30, 2020, we have granted rent payment deferrals/abatements to our non-residential tenants of $4.5 million, of which $4.1 million reduced rental revenues.

In June 2016, the FASBissued a standard which requires companies to adopt a new approach for estimating credit losses on certain types of financial instruments, such as trade and other changes,receivables and loans.  The standard requires entities to estimate a lifetime expected credit loss for most financial instruments, including trade receivables. In November 2018, the newFASB issued an amendment excluding operating lease receivables accounted for under the leases standard specifically eliminatedfrom the presumption inscope of the current voting model that a general partner controls a limited partnership or similar entity unless that presumption can be overcome.  Generally, only a single limited partner that is able to exercise substantive kick-out rights will consolidate.credit losses standard.  The Company adopted this new standard as required effective January 1, 2016.  While adoption of the new standard2020 and it did not result in any changes to conclusions about whetherhave a joint venture wasmaterial effect on its consolidated or unconsolidated, the Company has determined that certainresults of its joint venturesoperations and the Operating Partnership will now qualify as variable interest entities ("VIEs") and therefore will require additional disclosures.  See Note 6 for further discussion.financial position.


Table of Contents

In March February2016,the FASB issued a newlease standard which simplified several aspectssets out principles for the recognition, measurement, presentation and disclosure of the accountingleases for employee share-based payment transactions, including income tax consequences, classification of awards as equity or liability, statement of cash flows classificationboth parties to a contract (i.e. lessors and policy election options for forfeitures.lessees).  The Company adopted this new standard as required effective January 1, 2017.2019 using a modified retrospective method and the Company applied the guidance as of the adoption date and elected certain practical expedients, as described below.  The standard impacted our consolidated balance sheets but did not impact our consolidated statements of operations. Right-of-use (“ROU”) assets and lease liabilities where the Company is the lessee were recognized for various corporate office leases and ground leases.  The Company will continuerecorded ROU assets and related lease liabilities to estimateits opening balance sheet upon adoption on January 1, 2019 of $434.2 million and $278.3 million, respectively.

The Company elected the numberpractical expedient to not reassess the classification of awards expectedexisting operating leases.  As of January 1, 2019, any new or modified ground leases may be classified as financing leases unless they meet certain conditions. When there is a material lease modification, the Company is required to reassess the classification and remeasure the lease liability.  The Company also elected the practical expedient to account for both its lease and non-lease components as a single component under the leases standard. See Note 8 for additional discussion regarding the lease standard.

In August 2017, the FASB issued a final standard which makes changes to the hedge accounting model to enable entities to better portray their risk management activities in the financial statements.  The standard expands an entity’s ability to hedge nonfinancial and financial risk components, reduces complexity in fair value hedges of interest rate risk and eases certain documentation and assessment requirements.  The standard also eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of any hedging instrument to be forfeitedpresented in the same income statement line as the hedged instrument.  The Company adopted this standard as required effective January 1, 2019 and adjust the estimate when it is no longer probable that the employee will fulfill the service condition, as was required under the old standard.  The adoption of this standard did not have a material impacteffect on ourits consolidated results of operations orand financial position.

In January 2017, the FASB issued a new standard which clarified the definition of a business.  The standard's objective was to add additional guidance that assists companies in determining whether transactions should be accounted for as an asset acquisition or a business combination.  The new standard first requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets.  If this threshold is met, the set is not a business.  If this threshold is not met, the entity next evaluates whether the set meets the requirement that a business include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create outputs.  Among other differences, transaction costs associated with asset acquisitions are capitalized while those associated with business combinations are expensed as incurred.  In addition, purchase price in an asset acquisition is allocated on a relative fair value basis while in a business combination it is generally measured at fair value.  The new standard will be applied prospectively to any transactions occurring within the period of adoption.  The Company early adopted the new standard as allowed effective January 1, 2017.  The Company anticipates that substantially all of its transactions will now be accounted for as asset acquisitions, which means transaction costs will largely be capitalized as noted above.  

Other

The Company is the controlling partner in various consolidated partnerships owning 17 properties and 3,215 apartment units having a noncontrolling interest book value of $6.2 million at September 30, 2017.  The Company is required to make certain disclosures regarding noncontrolling interests in consolidated limited-life subsidiaries.  Of the consolidated entities described above, the Company is the controlling partner in limited-life partnerships owning four properties having a noncontrolling interest deficit balance of $7.3 million.  These four partnership agreements contain provisions that require the partnerships to be liquidated through the sale of their assets upon reaching a date specified in each respective partnership agreement.  The Company, as controlling partner, has an obligation to cause the property owning partnerships to distribute the proceeds of liquidation to the Noncontrolling Interests in these Partially Owned Properties only to the extent that the net proceeds received by the partnerships from the sale of their assets warrant a distribution based on the partnership agreements.  As of September 30, 2017, the Company estimates the value of

21


Table of Contents

Noncontrolling Interest distributions for these four properties would have been approximately $65.8 million (“Settlement Value”) had the partnerships been liquidated.  This Settlement Value is based on estimated third party consideration realized by the partnerships upon disposition of the four Partially Owned Properties and is net of all other assets and liabilities, including yield maintenance on the mortgages encumbering the properties, that would have been due on September 30, 2017 had those mortgages been prepaid.  Due to, among other things, the inherent uncertainty in the sale of real estate assets, the amount of any potential distribution to the Noncontrolling Interests in the Company's Partially Owned Properties is subject to change.  To the extent that the partnerships' underlying assets are worth less than the underlying liabilities, the Company has no obligation to remit any consideration to the Noncontrolling Interests in these Partially Owned Properties.

3.

Equity, Capital and OtherInterests

EquityThe Company refers to “Common Shares” and Redeemable Noncontrolling Interests“Units” (which refer to both OP Units and restricted units) as equity securities for EQR and “General Partner Units” and “Limited Partner Units” as equity securities for ERPOP.  To provide a streamlined and more readable presentation of Equity Residentialthe disclosures for the Company and the Operating Partnership, several sections below refer to the respective terminology for each with the same financial information and separate sections are provided, where needed, to further distinguish any differences in financial information and terminology.

The following tables presenttable presents the changes in the Company’s issued and outstanding Common Shares and “Units” (which includes OPUnits for the six months ended June 30, 2020 and 2019:

 

 

2020

 

 

2019

 

Common Shares

 

 

 

 

 

 

 

 

Common Shares outstanding at January 1,

 

 

371,670,884

 

 

 

369,405,161

 

Common Shares Issued:

 

 

 

 

 

 

 

 

Conversion of OP Units

 

 

97,363

 

 

 

188,406

 

Exercise of share options

 

 

217,935

 

 

 

1,059,674

 

Employee Share Purchase Plan (ESPP)

 

 

44,110

 

 

 

27,131

 

Restricted share grants, net

 

 

178,720

 

 

 

158,438

 

Common Shares outstanding at June 30,

 

 

372,209,012

 

 

 

370,838,810

 

Units

 

 

 

 

 

 

 

 

Units outstanding at January 1,

 

 

13,731,315

 

 

 

13,904,035

 

Restricted unit grants, net

 

 

245,999

 

 

 

140,055

 

Conversion of OP Units to Common Shares

 

 

(97,363

)

 

 

(188,406

)

Units outstanding at June 30,

 

 

13,879,951

 

 

 

13,855,684

 

Total Common Shares and Units outstanding at June 30,

 

 

386,088,963

 

 

 

384,694,494

 

Units Ownership Interest in Operating Partnership

 

 

3.6

%

 

 

3.6

%


Table of Contents

The following table presents the changes in the Operating Partnership’s issued and outstanding General Partner Units and restricted units)Limited Partner Units for the ninesix months ended SeptemberJune 30, 2017:2020 and 2019:

 

2017

Common Shares

Common Shares outstanding at January 1,

365,870,924

Common Shares Issued:

Conversion of OP Units

1,107,735

Exercise of share options

343,527

Employee Share Purchase Plan (ESPP)

54,843

Restricted share grants, net

85,451

Common Shares Outstanding at September 30,

367,462,480

Units

Units outstanding at January 1,

14,626,075

Restricted unit grants, net

291,647

Conversion of OP Units to Common Shares

(1,107,735

)

Units outstanding at September 30,

13,809,987

Total Common Shares and Units outstanding at September 30,

381,272,467

Units Ownership Interest in Operating Partnership

3.6

%

 

 

2020

 

 

2019

 

General and Limited Partner Units

 

 

 

 

 

 

 

 

General and Limited Partner Units outstanding at January 1,

 

 

385,402,199

 

 

 

383,309,196

 

Issued to General Partner:

 

 

 

 

 

 

 

 

Exercise of EQR share options

 

 

217,935

 

 

 

1,059,674

 

EQR’s Employee Share Purchase Plan (ESPP)

 

 

44,110

 

 

 

27,131

 

EQR’s restricted share grants, net

 

 

178,720

 

 

 

158,438

 

Issued to Limited Partners:

 

 

 

 

 

 

 

 

Restricted unit grants, net

 

 

245,999

 

 

 

140,055

 

General and Limited Partner Units outstanding at June 30,

 

 

386,088,963

 

 

 

384,694,494

 

Limited Partner Units

 

 

 

 

 

 

 

 

Limited Partner Units outstanding at January 1,

 

 

13,731,315

 

 

 

13,904,035

 

Limited Partner restricted unit grants, net

 

 

245,999

 

 

 

140,055

 

Conversion of Limited Partner OP Units to EQR Common Shares

 

 

(97,363

)

 

 

(188,406

)

Limited Partner Units outstanding at June 30,

 

 

13,879,951

 

 

 

13,855,684

 

Limited Partner Units Ownership Interest in Operating Partnership

 

 

3.6

%

 

 

3.6

%

 

The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units, as well as the equity positions of the holders of restricted units, are collectively referred to as the “Noncontrolling Interests – Operating Partnership”. and “Limited Partners Capital,” respectively, for the Company and the Operating Partnership.  Subject to certain exceptions (including the “book-up” requirements of restricted units), the Noncontrolling Interests – Operating PartnershipPartnership/Limited Partners Capital may exchange their Units with EQR for Common Shares on a one-for-one basis.  The carrying value of the Noncontrolling Interests – Operating PartnershipPartnership/Limited Partners Capital (including redeemable interests) is allocated based on the number of Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital in total in proportion to the number of Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital in total plus the total number of Common Shares.Shares/General Partner Units.  Net income is allocated to the Noncontrolling Interests – Operating PartnershipPartnership/Limited Partners Capital based on the weighted average ownership percentage during the period.

The Operating Partnership has the right but not the obligation to make a cash payment instead of issuing Common Shares to any and all holders of Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital requesting an exchange of their OP UnitsNoncontrolling Interests – Operating Partnership/Limited Partners Capital with EQR.  Once the Operating Partnership elects not to redeem the Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital for cash, EQR is obligated to deliver Common Shares to the exchanging holder of the Noncontrolling Interests – Operating Partnership Units.Partnership/Limited Partners Capital.

The Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital are classified as either mezzanine equity or permanent equity.  If EQR is required, either by contract or securities law, to deliver registered Common Shares, such Noncontrolling Interests – Operating PartnershipPartnership/Limited Partners Capital are differentiated and referred to as “Redeemable Noncontrolling Interests – Operating Partnership”.   and “Redeemable Limited Partners,” respectively.  Instruments that require settlement in registered shares cannot be classified in permanent equity as it is not always completely within an issuer’s control to deliver registered shares.  Therefore, settlement in cash is assumed and that responsibility for settlement in cash is deemed to fall to the Operating Partnership as the primary source of cash for EQR, resulting in presentation in the mezzanine section of the balance sheet.  The Redeemable Noncontrolling Interests – Operating PartnershipPartnership/Redeemable Limited Partners are adjusted to the greater of carrying value or fair market value based on the Common Share price of EQR at the end of each respective reporting period.  EQR has the ability to deliver unregistered Common Shares for the remaining portion of the Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital that are

22


Table of Contents

classified in permanent equity at September June 30, 20172020 and December 31, 2016.2019.

The carrying value of the Redeemable Noncontrolling Interests – Operating PartnershipPartnership/Redeemable Limited Partners is allocated based on the number of Redeemable Noncontrolling Interests – Operating Partnership UnitsPartnership/Redeemable Limited Partners in proportion to the number of Noncontrolling Interests – Operating Partnership UnitsPartnership/Limited Partners Capital in total.  Such percentage of the total carrying value of Units/Limited Partner Units which is ascribed to the Redeemable Noncontrolling Interests – Operating PartnershipPartnership/Redeemable Limited Partners is then adjusted to the greater of carrying value or fair market value as described above.  As of SeptemberJune 30, 2017,2020 and 2019, the Redeemable Noncontrolling Interests – Operating PartnershipPartnership/Redeemable Limited Partners have a redemption value of approximately $380.5$336.7 million and $436.0 million, respectively,which represents the value of Common Shares that would be issued in exchange for the Redeemable Noncontrolling Interests – Operating Partnership Units.Partnership/Redeemable Limited Partners.


Table of Contents

The following table presents the changes in the redemption value of the Redeemable Noncontrolling Interests – Operating PartnershipPartnership/Redeemable Limited Partners for the ninesix months ended SeptemberJune 30, 20172020 and 2019 (amounts inthousands):

 

 

2017

 

 

2020

 

 

2019

 

Balance at January 1,

 

$

442,092

 

 

$

463,400

 

 

$

379,106

 

Change in market value

 

 

(29,551

)

 

 

(128,753

)

 

 

56,974

 

Change in carrying value

 

 

(32,000

)

 

 

2,048

 

 

 

(45

)

Balance at September 30,

 

$

380,541

 

Balance at June 30,

 

$

336,695

 

 

$

436,035

 

 

Net proceeds from EQR Common Share and Preferred Share (see definition below) offerings and proceeds from exercise of options for Common Shares are contributed by EQR to ERPOP.  In return for those contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in ERPOP equal in number and having the same terms as the Preferred Shares issued in the equity offering).  As a result, the net offering proceeds from Common Shares and Preferred Shares are allocated for the Company between shareholders’ equity and Noncontrolling Interests – Operating Partnership and for the Operating Partnership between General Partner’s Capital and Limited Partners Capital to account for the change in their respective percentage ownership of the underlying equity of ERPOP.equity.

TheCompany’sdeclarationoftrustauthorizesittoissueupto 100,000,000preferredsharesofbeneficialinterest, $0.01$0.01 par value per share (the “Preferred Shares”), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Company’s Common Shares.

The following table presents the Company’s issued and outstanding Preferred SharesShares/Preference Units asof SeptemberJune 30, 2017 2020andDecember 31, 2016:2019:

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend per

 

 

September 30,

 

 

December 31,

 

 

 

Date (1)

 

Share (2)

 

 

2017

 

 

2016

 

Preferred Shares of beneficial interest, $0.01 par value;

   100,000,000 shares authorized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preferred;

   liquidation value $50 per share; 745,600 shares issued and

   outstanding at September 30, 2017 and December 31, 2016

 

12/10/26

 

$

4.145

 

 

$

37,280

 

 

$

37,280

 

 

 

 

 

 

 

 

 

$

37,280

 

 

$

37,280

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend Per

 

 

June 30,

 

 

December 31,

 

 

 

Date (1)

 

Share/Unit (2)

 

 

2020

 

 

2019

 

Preferred Shares/Preference Units of beneficial interest, $0.01 par value;

   100,000,000 shares authorized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preferred Shares/Preference

   Units; liquidation value $50 per share/unit; 745,600 shares/units issued

   and outstanding as of June 30, 2020 and December 31, 2019

 

12/10/26

 

$

4.145

 

 

$

37,280

 

 

$

37,280

 

 

 

 

 

 

 

 

 

$

37,280

 

 

$

37,280

 

 

(1)

On or after the call date, redeemable preferred sharesPreferred Shares/Preference Units may be redeemed for cash at the option of the Company or the Operating Partnership, respectively, in whole or in part, at a redemption price equal to the liquidation price per share,share/unit, plus accrued and unpaid distributions, if any.

(2)

Dividends on Preferred Shares are payable quarterly.

23


Table of Contents

Capital and Redeemable Limited Partners of ERP Operating Limited Partnership

The following tables present the changes in the Operating Partnership’s issued and outstanding Units and in the limited partners’ Units for the nine months ended September 30, 2017:

2017

General and Limited Partner Units

General and Limited Partner Units outstanding at January 1,

380,496,999

Issued to General Partner:

Exercise of EQR share options

343,527

EQR’s Employee Share Purchase Plan (ESPP)

54,843

EQR's restricted share grants, net

85,451

Issued to Limited Partners:

Restricted unit grants, net

291,647

General and Limited Partner Units outstanding at September 30,

381,272,467

Limited Partner Units

Limited Partner Units outstanding at January 1,

14,626,075

Limited Partner restricted unit grants, net

291,647

Conversion of Limited Partner OP Units to EQR Common

   Shares

(1,107,735

)

Limited Partner Units outstanding at September 30,

13,809,987

Limited Partner Units Ownership Interest in Operating

   Partnership

3.6

%

The Limited Partners of the Operating Partnership as of September 30, 2017 include various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units, as well as the equity positions of the holders of restricted units.  Subject to certain exceptions (including the “book-up” requirements of restricted units), Limited Partners may exchange their Units with EQR for Common Shares on a one-for-one basis.  The carrying value of the Limited Partner Units (including redeemable interests) is allocated based on the number of Limited Partner Units in total in proportion to the number of Limited Partner Units in total plus the number of General Partner Units.  Net income is allocated to the Limited Partner Units based on the weighted average ownership percentage during the period.

The Operating Partnership has the right but not the obligation to make a cash payment instead of issuing Common Shares to any and all holders of Limited Partner Units requesting an exchange of their OP Units with EQR.  Once the Operating Partnership elects not to redeem the Limited Partner Units for cash, EQR is obligated to deliver Common Shares to the exchanging limited partner.

The Limited Partner Units are classified as either mezzanine equity or permanent equity.  If EQR is required, either by contract or securities law, to deliver registered Common Shares, such Limited Partner Units are differentiated and referred to as “Redeemable Limited Partner Units”.  Instruments that require settlement in registered shares cannot be classified in permanent equity as it is not always completely within an issuer's control to deliver registered shares.  Therefore, settlement in cash is assumed and that responsibility for settlement in cash is deemed to fall to the Operating Partnership as the primary source of cash for EQR, resulting in presentation in the mezzanine section of the balance sheet.  The Redeemable Limited Partner Units are adjusted to the greater of carrying value or fair market value based on the Common Share price of EQR at the end of each respective reporting period.  EQR has the ability to deliver unregistered Common Shares for the remaining portion of the Limited Partner Units that are classified in permanent equity at September 30, 2017 and December 31, 2016.

The carrying value of the Redeemable Limited Partner Units is allocated based on the number of Redeemable Limited Partner Units in proportion to the number of Limited Partner Units in total.  Such percentage of the total carrying value of Limited Partner Units which is ascribed to the Redeemable Limited Partner Units is then adjusted to the greater of carrying value or fair market value as described above.  As of September 30, 2017, the Redeemable Limited Partner Units have a redemption value of approximately $380.5 million, which represents the value of Common Shares that would be issued in exchange for the Redeemable Limited Partner Units.

24


Table of Contents

The following table presents the changes in the redemption value of the Redeemable Limited Partners for the nine months ended September 30, 2017 (amounts in thousands):

 

 

2017

 

Balance at January 1,

 

$

442,092

 

Change in market value

 

 

(29,551

)

Change in carrying value

 

 

(32,000

)

Balance at September 30,

 

$

380,541

 

EQR contributes all net proceeds from its various equity offerings (including proceeds from exercise of options for Common Shares) to ERPOP.  In return for those contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in ERPOP equal in number and having the same terms as the preferred shares issued in the equity offering).

The following table presents the Operating Partnership's issued and outstanding “Preference Units” as of September 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend Per

 

 

September 30,

 

 

December 31,

 

 

 

Date (1)

 

Unit (2)

 

 

2017

 

 

2016

 

Preference Units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preference Units;

   liquidation value $50 per unit; 745,600 units issued and

   outstanding at September 30, 2017 and December 31, 2016

 

12/10/26

 

$

4.145

 

 

$

37,280

 

 

$

37,280

 

 

 

 

 

 

 

 

 

$

37,280

 

 

$

37,280

 

(1)

On or after the call date, redeemable preference units may be redeemed for cash at the option of the Operating Partnership, in whole or in part, at a redemption price equal to the liquidation price per unit, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption of the corresponding Company Preferred Shares.

(2)

Dividends on Shares/Preference Units are payable quarterly.

Other

In September 2009,EQR and ERPOP currently have an active universal shelf registration statement for the issuance of equity and debt securities that automatically became effective upon filing with the SEC in June 2019 and expires in June 2022.  Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds of all equity offerings to the capital of ERPOP in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis) or preference units (on a one-for-one preferred share per preference unit basis).

The Company announced the establishment ofhas an At-The-Market (“ATM”) share offering program which would allowallows EQR to sell Common Shares from time to time into the existing trading market at current market prices as well as through negotiated transactions.  PerIn June 2019, the termsCompany extended the program maturity to June 2022.  In connection with the extension, the Company may now also sell Common Shares under forward sale agreements.  The use of ERPOP's partnershipa forward sale agreement EQR contributeswould allow the netCompany to lock in a price on the sale of Common Shares at the time the agreement is executed, but defer receiving the proceeds from all equity offerings to the capital of ERPOP in exchange for additional OP Units (onsale until a one-for-one Common Share per OP Unit basis).  The program currently has a maturity of June 2019.later date.  EQR has the authority to issue 13.0 million shares but has not issued any shares under this program since September 2012.

The Company may repurchase up to 13.0 million Common Shares under its share repurchase program.  No shares were repurchased during the nine months ended SeptemberNaN open market repurchases have occurred since 2008, and 0 repurchases of any kind have occurred since February 2014.  As of June 30, 2017 and as a result,2020, EQR


Table of Contents

has remaining authorization to repurchase up to 13.0 million of its shares under the repurchase program as of September 30, 2017.  

25


Table of Contents

shares.  

4.

Real Estate and Lease Intangibles

The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of SeptemberJune 30, 20172020 and December 31, 20162019 (amounts in thousands):

 

 

 

September 30, 2017

 

 

December 31, 2016

 

Land

 

$

5,985,004

 

 

$

5,899,862

 

Depreciable property:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

17,601,348

 

 

 

16,913,430

 

Furniture, fixtures and equipment

 

 

1,500,963

 

 

 

1,346,300

 

In-Place lease intangibles

 

 

469,091

 

 

 

470,849

 

Projects under development:

 

 

 

 

 

 

 

 

Land

 

 

61,047

 

 

 

115,876

 

Construction-in-progress

 

 

232,017

 

 

 

521,292

 

Land held for development:

 

 

 

 

 

 

 

 

Land

 

 

63,439

 

 

 

84,440

 

Construction-in-progress

 

 

35,634

 

 

 

34,376

 

Investment in real estate

 

 

25,948,543

 

 

 

25,386,425

 

Accumulated depreciation

 

 

(5,849,110

)

 

 

(5,360,389

)

Investment in real estate, net

 

$

20,099,433

 

 

$

20,026,036

 

The following table summarizes the carrying amounts for the Company's above and below market ground and retail lease intangibles as of September 30, 2017 and December 31, 2016 (amounts in thousands):

Description

 

Balance Sheet Location

 

September 30, 2017

 

 

December 31, 2016

 

Assets

 

 

 

 

 

 

 

 

 

 

Ground lease intangibles – below market

 

Other Assets

 

$

191,918

 

 

$

178,251

 

Retail lease intangibles – above market

 

Other Assets

 

 

1,260

 

 

 

1,260

 

Lease intangible assets

 

 

 

 

193,178

 

 

 

179,511

 

Accumulated amortization

 

 

 

 

(21,305

)

 

 

(17,972

)

Lease intangible assets, net

 

 

 

$

171,873

 

 

$

161,539

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Ground lease intangibles – above market

 

Other Liabilities

 

$

2,400

 

 

$

2,400

 

Retail lease intangibles – below market

 

Other Liabilities

 

 

5,270

 

 

 

5,270

 

Lease intangible liabilities

 

 

 

 

7,670

 

 

 

7,670

 

Accumulated amortization

 

 

 

 

(5,113

)

 

 

(4,509

)

Lease intangible liabilities, net

 

 

 

$

2,557

 

 

$

3,161

 

The following table provides a summary of the effect of the amortization for above and below market ground and retail lease intangibles on the Company’s accompanying consolidated statements of operations and comprehensive income for the nine months and quarters ended September 30, 2017 and 2016 respectively (amounts in thousands):

 

 

 

 

Nine Months Ended

 

 

Quarter Ended

 

 

 

 

 

September 30,

 

 

September 30,

 

Description

 

Income Statement Location

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Ground lease intangible amortization

 

Property and Maintenance

 

$

(3,253

)

 

$

(3,241

)

 

$

(1,092

)

 

$

(1,080

)

Retail lease intangible amortization

 

Rental Income

 

 

524

 

 

 

675

 

 

 

80

 

 

 

222

 

Total amortization of above/below

    market lease intangibles

 

 

 

$

(2,729

)

 

$

(2,566

)

 

$

(1,012

)

 

$

(858

)

26


Table of Contents

The following table provides a summary of the aggregate amortization for above and below market ground and retail lease intangibles for each of the next five years (amounts in thousands):

 

 

Remaining

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

Ground lease intangibles

 

$

(1,116

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

Retail lease intangibles

 

 

16

 

 

 

71

 

 

 

71

 

 

 

71

 

 

 

71

 

 

 

27

 

Total

 

$

(1,100

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,436

)

 

 

June 30, 2020

 

 

December 31, 2019

 

Land

 

$

5,789,307

 

 

$

5,936,188

 

Depreciable property:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

18,574,877

 

 

 

18,904,686

 

Furniture, fixtures and equipment

 

 

1,936,039

 

 

 

1,916,458

 

In-Place lease intangibles

 

 

486,987

 

 

 

497,957

 

Projects under development:

 

 

 

 

 

 

 

 

Land

 

 

23,531

 

 

 

23,531

 

Construction-in-progress

 

 

251,294

 

 

 

158,099

 

Land held for development:

 

 

 

 

 

 

 

 

Land

 

 

64,460

 

 

 

64,460

 

Construction-in-progress

 

 

37,901

 

 

 

32,228

 

Investment in real estate

 

 

27,164,396

 

 

 

27,533,607

 

Accumulated depreciation

 

 

(7,537,713

)

 

 

(7,276,786

)

Investment in real estate, net

 

$

19,626,683

 

 

$

20,256,821

 

 

During the ninesix months ended SeptemberJune 30, 2017, the Company acquired the entire equity interest in the following from  unaffiliated parties (purchase price in thousands):

 

 

Properties

 

 

Apartment Units

 

 

Purchase Price

 

Rental Properties – Consolidated (1)

 

 

4

 

 

 

947

 

 

$

468,050

 

Total

 

 

4

 

 

 

947

 

 

$

468,050

 

(1)

Purchase price includes an allocation of approximately $68.3 million to land, $386.2 million to depreciable property (inclusive of capitalized closing costs) and $13.7 million to ground lease intangible (included in other assets).  For one of the property acquisitions, the Company owns the building and improvements and leases the land underlying the improvements under a long-term ground lease that expires in 2113. This property is consolidated and reflected as a real estate asset while the ground lease is accounted for as an operating lease. 

During the nine months ended September 30, 2017,2020, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

4

 

 

 

1,024

 

 

$

319,700

 

 

 

5

 

 

 

1,552

 

 

$

754,361

 

Land Parcels (one)

 

 

 

 

 

 

 

 

33,450

 

Total

 

 

4

 

 

 

1,024

 

 

$

353,150

 

 

 

5

 

 

 

1,552

 

 

$

754,361

 

 

The Company recognized a net gain on sales of real estate properties of approximately $141.8 million and a net gain on sales of land parcels of approximately $19.2$352.2 million on the above sales.

 

5.

Commitments to Acquire/Dispose of RealEstate

The Company has not entered into any separate agreements to acquire rental properties or land parcels as of October 27, 2017.

the date of filing.

The Company has entered into a separate agreementagreements to dispose of the following (sales price and net book value in thousands):

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

 

Net Book Value

 

Land Parcels (one)

 

 

 

 

 

 

 

$

2,700

 

Land Parcels (two)

 

 

 

 

 

 

 

$

55,150

 

 

$

19,445

 

Total

 

 

 

 

 

 

 

$

2,700

 

 

 

 

 

 

 

 

$

55,150

 

 

$

19,445

 

 

The closing of this pending transactiontransactions is subject to certain conditions and restrictions,restrictions; therefore, there can be no assurance that this transactionthe transactions will be consummated or that the final terms will not differ in material respects from thoseany agreements summarized above.  See Note 14 for discussion of the properties acquired or disposed of, if any, subsequent to June 30, 2020.

27



Table of Contents

 

6.

Investments in Partially OwnedEntities

TheCompanyhasco-investedinvariouspropertieswithunrelatedthirdpartieswhichareeitherconsolidatedoraccounted for under the equity method of accounting (unconsolidated).  The following tables and information summarize

Consolidated Variable Interest Entities (“VIEs”)

In accordance with accounting standards for consolidation of VIEs, the Company’s investments in partially owned entities as of September 30, 2017 (amounts in thousands except for property and apartment unit amounts):

 

 

Consolidated

 

 

Unconsolidated

 

 

 

(VIE)

 

 

(Non-VIE)

 

 

(VIE) (1)

 

 

Total

 

Total properties

 

 

17

 

 

 

2

 

 

 

 

 

 

2

 

Total apartment units

 

 

3,215

 

 

 

945

 

 

 

 

 

 

945

 

Balance sheet information at 9/30/2017 (at 100%):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate

 

$

648,839

 

 

$

236,630

 

 

$

172,995

 

 

$

409,625

 

Accumulated depreciation

 

 

(226,607

)

 

 

(40,840

)

 

 

(48,670

)

 

 

(89,510

)

Investment in real estate, net

 

 

422,232

 

 

 

195,790

 

 

 

124,325

 

 

 

320,115

 

Cash and cash equivalents

 

 

22,914

 

 

 

7,194

 

 

 

139

 

 

 

7,333

 

Investments in unconsolidated entities

 

 

45,035

 

 

 

 

 

 

 

 

 

 

Deposits – restricted

 

 

385

 

 

 

258

 

 

 

 

 

 

258

 

Other assets

 

 

26,246

 

 

 

450

 

 

 

105

 

 

 

555

 

Total assets

 

$

516,812

 

 

$

203,692

 

 

$

124,569

 

 

$

328,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY/CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net (2)

 

$

302,037

 

 

$

145,424

 

 

$

 

 

$

145,424

 

Accounts payable & accrued expenses

 

 

2,975

 

 

 

2,644

 

 

 

150

 

 

 

2,794

 

Accrued interest payable

 

 

1,024

 

 

 

691

 

 

 

 

 

 

691

 

Other liabilities

 

 

453

 

 

 

308

 

 

 

27

 

 

 

335

 

Security deposits

 

 

2,037

 

 

 

488

 

 

 

 

 

 

488

 

Total liabilities

 

 

308,526

 

 

 

149,555

 

 

 

177

 

 

 

149,732

 

Noncontrolling Interests – Partially Owned

   Properties/Partners' equity

 

 

6,175

 

 

 

54,336

 

 

 

84,682

 

 

 

139,018

 

Company equity/General and Limited Partners' Capital

 

 

202,111

 

 

 

(199

)

 

 

39,710

 

 

 

39,511

 

Total equity/capital

 

 

208,286

 

 

 

54,137

 

 

 

124,392

 

 

 

178,529

 

Total liabilities and equity/capital

 

$

516,812

 

 

$

203,692

 

 

$

124,569

 

 

$

328,261

 

 

 

Consolidated

 

 

Unconsolidated

 

 

 

(VIE)

 

 

(Non-VIE)

 

 

(VIE) (1)

 

 

Total

 

Operating information for the nine months ended 9/30/2017

   (at 100%):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue

 

$

69,917

 

 

$

20,050

 

 

$

3,805

 

 

$

23,855

 

Operating expenses

 

 

17,056

 

 

 

6,746

 

 

 

1,573

 

 

 

8,319

 

Net operating income

 

 

52,861

 

 

 

13,304

 

 

 

2,232

 

 

 

15,536

 

Property management

 

 

2,463

 

 

 

584

 

 

 

56

 

 

 

640

 

General and administrative/other

 

 

239

 

 

 

1

 

 

 

127

 

 

 

128

 

Depreciation

 

 

15,569

 

 

 

7,960

 

 

 

4,126

 

 

 

12,086

 

Operating income (loss)

 

 

34,590

 

 

 

4,759

 

 

 

(2,077

)

 

 

2,682

 

Interest and other income

 

 

45

 

 

 

 

 

 

 

 

 

 

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(9,977

)

 

 

(6,217

)

 

 

 

 

 

(6,217

)

Amortization of deferred financing costs

 

 

(203

)

 

 

(1

)

 

 

 

 

 

(1

)

Income (loss) before income and other taxes and (loss)

   from investments in unconsolidated entities

 

 

24,455

 

 

 

(1,459

)

 

 

(2,077

)

 

 

(3,536

)

Income and other tax (expense) benefit

 

 

(34

)

 

 

(13

)

 

 

 

 

 

(13

)

(Loss) from investments in unconsolidated entities

 

 

(1,155

)

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

23,266

 

 

$

(1,472

)

 

$

(2,077

)

 

$

(3,549

)

(1)

Includes the Company’s unconsolidated interest in an entity that owns the land underlying our Wisconsin Place apartment property and owns and operates the parking facility.  This entity is excluded from the property and apartment unit count.

(2)

All debt is non-recourse to the Company.

28


Table of Contents

Note: The above tables exclude EQR's ownership interest inCompany consolidates ERPOP private equity fund investments, and the Company's interests in unconsolidated joint ventures established in connection with the acquisition of certain real estate related assets from Archstone Enterprise LP ("Archstone").  These ventures owned certain Archstone assets and succeeded to certain residual Archstone liabilities/litigation, as well as responsibility for tax protection arrangements and third-party preferred interests in former Archstone subsidiaries.  The preferred interests had an aggregate liquidation value of $37.4 million at September 30, 2017.  The ventures are owned 60% by the Company.  See below for further discussion.  

Operating Properties

The Company has various equity interests in certain limited partnerships owning 16 properties containing 2,783 apartment units.  Each partnership owns a multifamily property.  The Company is the general partner of these limited partnerships and is responsible for managing the operations and affairs of the partnerships as well as making all decisions regarding the businesses of the partnerships.  The limited partners are not able to exercise substantive kick-out or participating rights.  As a result, the partnerships qualify as VIEs.  The Company has a controllingon EQR’s financial interest in the VIEs and, thus, is the VIEs' primary beneficiary.  The Company has both the power to direct the activities of the VIEs that most significantly impact the VIEs' economic performance as well as the obligation to absorb losses or the right to receive benefits from the VIEs that could potentially be significant to the VIEs.  As a result, the partnerships are required to be consolidated on the Company's financial statements.

The Company has a 75% equity interest in the Wisconsin Place joint venture.  The project contains a mixed-use site located in Chevy Chase, Maryland consisting of residential, retail, office and accessory uses, including underground parking facilities.  The joint venture owns the 432 unit residential component, but has no ownership interest in the retail and office components.  At September 30, 2017, the residential component had a net book value of $167.0 million.  The Company is the managing member and is responsible for conducting all administrative day-to-day matters and affairs of the joint venture as well as implementing all decisions with respect to the joint venture.  The limited partner is not able to exercise substantive kick-out or participating rights.  As a result, the joint venture qualifies as a VIE.  The Company has a controlling financial interest in the VIE and, thus, is the VIE's primary beneficiary.  The Company has both the power to direct the activities of the VIE that most significantly impact the VIE's economic performance as well as the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.  As a result, the entity that owns the residential component is required to be consolidated on the Company's financial statements.

The Wisconsin Place joint venture also retains an unconsolidated interest in an entity that owns the land underlying the entire project and owns and operates the parking facility.  At September 30, 2017, the basis of this investment was $45.0 million.  The joint venture, as a limited partner, does not have substantive kick-out or participating rights in the entity.  As a result, the entity qualifies as a VIE.  The joint venture does not have a controlling financial interest in the VIE and is not the VIE's primary beneficiary.  The joint venture does not have the power to direct the activities of the VIE that most significantly impact the VIE's economic performance or the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.  As a result, the entity that owns the land and owns and operates the parking facility is unconsolidated and recorded using the equity method of accounting.

The Company has a 20% equity interest in each of the Nexus Sawgrass and Domain joint ventures.  The Nexus Sawgrass joint venture owns a 501 unit apartment property located in Sunrise, Florida and the Company's interest had a basis of $4.4 million at September 30, 2017.  The Domain joint venture owns a 444 unit apartment property located in San Jose, California and the Company's interest had a basis of $8.4 million at September 30, 2017.  Both properties were funded with long-term, non-recourse secured loans from the partner.  The mortgage loan on Nexus Sawgrass has a current unconsolidated outstanding balance of $48.6 million, bears interest at 5.60% and matures January 1, 2021.  The mortgage loan on Domain has a current unconsolidated outstanding balance of $96.8 million, bears interest at 5.75% and matures January 1, 2022.  While the Company is the managing member of both of the joint ventures, the joint venture partner has significant participating rights and has active involvement in and oversight of the operations.  As a result, the entities do not qualify as VIEs.  The Company alone does not have the power to direct the activities of the entities that most significantly impact the entities' economic performance and as a result, the entities are unconsolidated and recorded using the equity method of accounting.

Other

As the sole general partner of ERPOP, EQR has exclusive control of ERPOP'sERPOP’s day-to-day management.  The limited partners are not able to exercise substantive kick-out or participating rights.  As a result, ERPOP qualifies as a VIE.  EQR has a controlling financial interest in ERPOP and, thus, is ERPOP'sERPOP’s primary beneficiary.  EQR has the power to direct the activities of ERPOP that most significantly impact ERPOP'sERPOP’s economic performance as well as the obligation to absorb losses or the right to receive benefits from ERPOP that could potentially be significant to ERPOP.  As a result, ERPOP is required to be consolidated on EQR's financial statements.

The Company agreed to a maximum investment of $5.0 million each for two privatehas various equity funds, both of which primarily focus on real estate technology investments.  interests in certain joint ventures owning 16 properties containing 3,399 apartment units.  The Company accountsis the general partner or managing member of these joint ventures and is responsible for both investments undermanaging the equity method of accounting.  As of

29


Table of Contents

September 30, 2017, the Company’s interest in these investments had a combined basis of $1.6 million.

On February 27, 2013, in connection with the acquisition of Archstone, subsidiariesoperations and affairs of the Company entered into three limited liability company agreements (collectively,joint ventures as well as making all decisions regarding the “Residual JV”).  The Residual JV owned certain Archstone assets and succeeded to certain residual Archstone liabilities/litigation.  The Residual JV is owned 60% by the Company and 40% by its joint venture partner.  The Company's basis at September 30, 2017 was a net obligation of $0.4 million.  The Residual JV is managed by a Management Committee consisting of two members from eachbusinesses of the Company and its joint venture partner.  Bothventures.  The limited partners have equal participation in the Management Committee and all significantor non-managing members are not able to exercise substantive kick-out or participating rights are shared by both partners.rights.  As a result, the Residual JV does notjoint ventures qualify as a VIE.VIEs.  The Company alone does not havehas a controlling financial interest in the VIEs and, thus, is the VIEs’ primary beneficiary.  The Company has both the power to direct the activities of the Residual JVVIEs that most significantly impact the Residual JV'sVIEs’ economic performance and as well as the obligation to absorb losses or the right to receive benefits from the VIEs that could potentially be significant to the VIEs.  As a result, the Residual JV isjoint ventures are required to be consolidated on the Company’s financial statements.  

The Company also has entered into two separate consolidated joint ventures which each own land parcels that are being/will be developed into multifamily rental properties.  These joint ventures have been deemed to be VIEs and are consolidated due to the Company being the primary beneficiary.

The consolidated assets and liabilities related to the VIEs discussed above were approximately $753.7 million and $236.6 million, respectively, at June 30, 2020 and approximately $754.7 million and $323.1 million, respectively, at December 31, 2019.

Investments in Unconsolidated Entities

The following table and information summarizes the Company’s investments in unconsolidated and recorded usingentities, which are accounted for under the equity method of accounting.  The Residual JV has sold allaccounting as the requirements for consolidation are not met, as of the real estate assets that were acquired as part of the acquisition of Archstone, including all of the German assets,June 30, 2020 and isDecember 31, 2019 (amounts in the process of winding down all remaining activities.thousands except for ownership percentage):

On February 27, 2013, in connection with the acquisition of Archstone, a subsidiary of the Company entered into a limited liability company agreement (the “Legacy JV”), through which they assumed obligations of Archstone in the form of preferred interests, some of which are governed by tax protection arrangements.  At September 30, 2017, the remaining preferred interests had an aggregate liquidation value of $37.4 million, our share of which is included in other liabilities in the accompanying consolidated balance sheets.  Obligations of the Legacy JV are borne 60% by the Company and 40% by its joint venture partner.  The Legacy JV is managed by a Management Committee consisting of two members from each of the Company and its joint venture partner.  Both partners have equal participation in the Management Committee and all significant participating rights are shared by both partners.  As a result, the Legacy JV does not qualify as a VIE.  The Company alone does not have the power to direct the activities of the Legacy JV that most significantly impact the Legacy JV's economic performance and as a result, the Legacy JV is unconsolidated and recorded using the equity method of accounting.

 

 

June 30, 2020

 

 

December 31, 2019

 

 

Ownership Percentage

 

Investments in Unconsolidated Entities:

 

 

 

 

 

 

 

 

 

 

 

 

Operating Property (VIE) (1)

 

$

39,385

 

 

$

40,361

 

 

33.3%

 

Real Estate Technology/Other

 

 

15,925

 

 

 

11,877

 

 

Varies

 

Investments in Unconsolidated Entities

 

$

55,310

 

 

$

52,238

 

 

 

 

 

7.(1)

Represents an unconsolidated interest in an entity that owns the land underlying one of the consolidated joint venture properties noted above and owns and operates a related parking facility.  The joint venture, as a limited partner, does not have substantive kick-out or participating rights in the entity.  As a result, the entity qualifies as a VIE.  The joint venture does not have a controlling financial interest in the VIE and is not the VIE’s primary beneficiary.  The joint venture does not have the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance or the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.  As a result, the entity that owns the land and owns and operates the parking facility is unconsolidated and recorded using the equity method of accounting.


Table of ContentsDeposits –

7.

Restricted and Escrow Deposits – Mortgage

The following table presents the Company’s restricted deposits as of SeptemberJune 30, 20172020 and December 31, 20162019 (amounts in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

June 30, 2020

 

 

December 31, 2019

 

Mortgage escrow deposits:

 

 

 

 

 

 

 

 

Replacement reserves

 

$

9,233

 

 

$

8,543

 

Mortgage principal reserves/sinking funds

 

 

11,895

 

 

 

9,689

 

Mortgage escrow deposits

 

 

21,128

 

 

 

18,232

 

Restricted cash:

 

 

 

 

 

 

 

 

Tax-deferred (1031) exchange proceeds

 

$

 

 

$

38,847

 

 

 

 

 

 

14,232

 

Restricted deposits on real estate investments

 

 

61

 

 

 

733

 

 

 

747

 

 

 

658

 

Resident security and utility deposits

 

 

35,667

 

 

 

37,007

 

 

 

34,869

 

 

 

37,140

 

Other

 

 

911

 

 

 

359

 

 

 

1,373

 

 

 

984

 

Totals

 

$

36,639

 

 

$

76,946

 

Restricted cash

 

 

36,989

 

 

 

53,014

 

Restricted deposits

 

$

58,117

 

 

$

71,246

 

 

8.

Leases

Lessor Accounting

The Company is the lessor for its residential and non-residential leases and these leases will continue to be accounted for as operating leases under the standard as described in Note 2.  

For the six months ended June 30, 2020, approximately 97.6% of the Company’s total lease revenue is generated from residential apartment leases that are generally twelve months or less in length.  The residential apartment leases may include lease income related to such items as utility recoveries, parking, storage and pet rent that the Company treats as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same.  The collection of lease payments at lease commencement is probable and therefore the Company subsequently recognizes lease income over the lease term on a straight-line basis.  Residential leases are renewable upon consent of both parties on an annual or monthly basis.

For the six months ended June 30, 2020, approximately 2.4% of the Company’s total lease revenue is generated by non-residential leases that are generally for terms ranging between five to ten years.  The non-residential leases generally consist of ground floor retail spaces and master-leased parking garages that serve as additional amenities for our residents.  The non-residential leases may include lease income related to such items as utility recoveries, parking rent and storage rent that the Company treats as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same.  The collection of lease payments at lease commencement is probable and therefore the Company subsequently recognizes lease income over the lease term on a straight-line basis.  Non-residential leases are renewable with market-based renewal options.

The following table presents the Company’s escrow depositslease income types relating to lease payments for mortgages as of Septemberresidential and non-residential leases along with the total other rental income for the six months and quarter ended June 30, 2017 and December 31, 20162020 (amounts in thousands):

 

 

 

September 30, 2017

 

 

December 31, 2016

 

Real estate taxes and insurance

 

$

556

 

 

$

2,003

 

Replacement reserves

 

 

7,969

 

 

 

3,428

 

Mortgage principal reserves/sinking funds

 

 

1,595

 

 

 

58,652

 

Other

 

 

852

 

 

 

852

 

Totals

 

$

10,972

 

 

$

64,935

 

 

 

Six Months Ended June 30, 2020

 

 

Quarter Ended June 30, 2020

 

Income Type

 

Residential

Leases

 

 

Non-Residential

Leases

 

 

Total

 

 

Residential

Leases

 

 

Non-Residential

Leases

 

 

Total

 

Residential and non-residential rent

 

$

1,207,106

 

 

$

30,221

 

 

$

1,237,327

 

 

$

594,626

 

 

$

12,127

 

 

$

606,753

 

Utility recoveries (RUBS income) (1)

 

 

35,232

 

 

 

375

 

 

 

35,607

 

 

 

17,814

 

 

 

147

 

 

 

17,961

 

Parking rent

 

 

19,460

 

 

 

223

 

 

 

19,683

 

 

 

9,627

 

 

 

126

 

 

 

9,753

 

Storage rent

 

 

1,913

 

 

 

40

 

 

 

1,953

 

 

 

951

 

 

 

21

 

 

 

972

 

Pet rent

 

 

5,740

 

 

 

 

 

 

5,740

 

 

 

2,839

 

 

 

 

 

 

2,839

 

Total lease revenue

 

$

1,269,451

 

 

$

30,859

 

 

 

1,300,310

 

 

$

625,857

 

 

$

12,421

 

 

 

638,278

 

Total other rental income (2)

 

 

 

 

 

 

 

 

 

 

35,527

 

 

 

 

 

 

 

 

 

 

 

15,254

 

Rental income

 

 

 

 

 

 

 

 

 

$

1,335,837

 

 

 

 

 

 

 

 

 

 

$

653,532

 

(1)

RUBS income primarily consists of variable payments representing the recovery of utility costs from residents.

(2)

Other rental income is accounted for under the revenue recognition standard.


Table of Contents

 

DuringThe following table presents the ninelease income types relating to lease payments for residential and non-residential leases along with the total other rental income for the six months and quarter ended June 30, 2019 (amounts in thousands):

 

 

Six Months Ended June 30, 2019

 

 

Quarter Ended June 30, 2019

 

Income Type

 

Residential

Leases

 

 

Non-Residential

Leases

 

 

Total

 

 

Residential

Leases

 

 

Non-Residential

Leases

 

 

Total

 

Residential and non-residential rent

 

$

1,190,729

 

 

$

36,163

 

 

$

1,226,892

 

 

$

598,209

 

 

$

17,693

 

 

$

615,902

 

Utility recoveries (RUBS income) (1)

 

 

33,303

 

 

 

412

 

 

 

33,715

 

 

 

16,858

 

 

 

209

 

 

 

17,067

 

Parking rent

 

 

18,469

 

 

 

159

 

 

 

18,628

 

 

 

9,332

 

 

 

87

 

 

 

9,419

 

Storage rent

 

 

1,856

 

 

 

32

 

 

 

1,888

 

 

 

937

 

 

 

(12

)

 

 

925

 

Pet rent

 

 

5,798

 

 

 

 

 

 

5,798

 

 

 

2,911

 

 

 

 

 

 

2,911

 

Total lease revenue

 

$

1,250,155

 

 

$

36,766

 

 

 

1,286,921

 

 

$

628,247

 

 

$

17,977

 

 

 

646,224

 

Total other rental income (2)

 

 

 

 

 

 

 

 

 

 

44,755

 

 

 

 

 

 

 

 

 

 

 

23,150

 

Rental income

 

 

 

 

 

 

 

 

 

$

1,331,676

 

 

 

 

 

 

 

 

 

 

$

669,374

 

(1)

RUBS income primarily consists of variable payments representing the recovery of utility costs from residents.

(2)

Other rental income is accounted for under the revenue recognition standard.

9.

Debt

EQRdoesnothaveanyindebtednessasalldebtisincurredbytheOperatingPartnership.  Weighted average interest rates noted below for the six months ended SeptemberJune 30, 2017,2020 include the Company received approximately $60.5 million fromeffect of any derivative instruments and amortization of premiums/discounts/OCI (other comprehensive income) on debt and derivatives.

Mortgage Notes Payable

The following table summarizes the returnCompany’s mortgage notes payable activity for the six months ended June 30, 2020 (amounts in thousands):

 

 

Mortgage notes

payable, net as of

December 31, 2019

 

 

Proceeds

 

 

Lump sum

payoffs

 

 

Scheduled

principal

repayments

 

 

Amortization

of premiums/

discounts

 

 

Amortization

of deferred

financing

costs, net (1)

 

 

Mortgage notes

payable, net as of

June 30, 2020

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

$

1,574,699

 

 

$

495,000

 

(2)

$

(91,500

)

 

$

(3,873

)

 

$

571

 

 

$

(2,035

)

 

$

1,972,862

 

Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

 

7,050

 

 

 

145

 

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

7,315

 

Secured – Tax Exempt

 

 

359,861

 

 

 

 

 

 

 

 

 

 

 

 

620

 

 

 

99

 

 

 

360,580

 

Floating Rate Debt

 

 

366,911

 

 

 

145

 

 

 

 

 

 

 

 

 

620

 

 

 

219

 

 

 

367,895

 

Total

 

$

1,941,610

 

 

$

495,145

 

 

$

(91,500

)

 

$

(3,873

)

 

$

1,191

 

 

$

(1,816

)

 

$

2,340,757

 

(1)

Represents amortization of deferred financing costs, net of debt financing costs.  

(2)

Obtained a 2.60% fixed rate mortgage loan pool maturing on May 1, 2030.

The following table summarizes the Company’s debt extinguishment costs on mortgages recorded as additional interest expense during the six months ended June 30, 2020 (amounts in thousands):

Description

 

Amount

 

Write-offs of unamortized deferred financing costs

 

$

32

 

The following table summarizes certain interest rate and maturity date information as of various mortgage principal reserves/sinking funds on certain tax-exempt mortgage bond deals.and for the six months ended June 30, 2020:

 

8.

Debt

June 30, 2020

Interest Rate Ranges

0.07% - 5.29%

Weighted Average Interest Rate

3.51%

Maturity Date Ranges

2020-2061

EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.  EQR guarantees the Operating Partnership’s revolving credit facility up to the maximum amount and for the full term of the facility. 


Table of Contents

 

30


Table of Contents

Mortgage Notes Payable

As of SeptemberJune 30, 2017,2020, the Company had outstanding mortgage debt of approximately $3.6 billion.  

During the nine months ended September 30, 2017, the Company:

Repaid $300.0 million of 5.987% mortgage debt held in a Fannie Mae loan pool maturing in 2019 and incurred a prepayment penalty of approximately $10.8 million;

Repaid $193.4 million of conventional fixed-rate mortgage loans maturing in 2017 through 2048 and incurred a prepayment penalty of approximately $1.5 million; and

Repaid $8.8 million of scheduled principal repayments on various mortgage debt.

The Company recorded $0.3 million of write-offs of unamortized deferred financing costs during the nine months ended September 30, 2017 as additional interest expense related to debt extinguishment of mortgages.  The Company also recorded $0.7 million of write-offs of net unamortized premiums during the nine months ended September 30, 2017 as a reduction of interest expense related to debt extinguishment of mortgages.

As of September 30, 2017, the Company had $598.7$281.7 million of secured debt (primarily tax-exempt bonds) subject to third party credit enhancement.

As of September 30, 2017, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through May 28, 2061.  At September 30, 2017, the interest rate range on the Company’s mortgage debt was 0.10% to 6.90%.  During the nine months ended September 30, 2017, the weighted average interest rate on the Company’s mortgage debt was 4.33%.

Notes

As of September 30, 2017, the Company had outstanding unsecured notes of approximately $5.1 billion.

During the nine months ended September 30, 2017, the Company:

Repaid $394.1 million of 5.75% unsecured notes at maturity;

Issued $400.0 million of ten-year 3.25% fixed rate public notes, receiving net proceeds of approximately $399.3 million before underwriting fees, hedge termination costs and other expenses, at an all-in effective interest rate of 3.32% after termination of four forward starting swaps in conjunction with the issuance (see Note 9 for further discussion); and

Issued $300.0 million of thirty-year 4.00% fixed rate public notes, receiving net proceeds of approximately $293.2 million before underwriting fees and other expenses, at an all-in effective interest rate of 4.11%.

As of September 30, 2017, scheduled maturities for the Company’s outstanding notes were at various dates through August 1, 2047.  At September 30, 2017, the interest rate range onThe following table summarizes the Company’s notes was 2.375% to 7.57%.  Duringactivity for the ninesix months ended SeptemberJune 30, 2017, the weighted average2020 (amounts in thousands):

 

 

Notes, net as of

December 31, 2019

 

 

Proceeds

 

 

Lump sum

payoffs

 

 

Amortization

of premiums/

discounts

 

 

Amortization

of deferred

financing

costs, net (1)

 

 

Notes, net as of

June 30, 2020

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured – Public

 

$

6,077,513

 

 

$

 

 

$

 

 

$

1,362

 

 

$

2,227

 

 

$

6,081,102

 

(1)

Represents amortization of deferred financing costs, net of debt financing costs.

The following table summarizes certain interest rate onand maturity date information as of and for the six months ended June 30, 2020:

June 30, 2020

Interest Rate Ranges

2.50% - 7.57%

Weighted Average Interest Rate

4.06%

Maturity Date Ranges

2021-2047

The Company’s unsecured public notes contain certain financial and operating covenants including, among other things, maintenance of certain financial ratios.  The Company was 4.41%.in compliance with its unsecured public debt covenants for the six months ended June 30, 2020.

Line of Credit and Commercial Paper

On November 3, 2016,1, 2019, the Company replaced its existing $2.5$2.0 billion facility with a $2.0$2.5 billion unsecured revolving credit facility maturing January 10, 2022.November 1, 2024.  The Company has the ability to increase available borrowings by an additional $750.0 million by adding additional bankslenders to the facility, or obtaining the agreement of existing bankslenders to increase their commitments.commitments or incurring one or more term loans.  The interest rate on advances under the facility will generally be LIBOR plus a spread (currently 0.825%0.775%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 12.5 basis points)0.125%).  Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating ofrating.  The weighted average interest rate on the Company’s long term debt.revolving credit facility was 1.47% for the six months ended June 30, 2020.

31


Table of Contents

OnFebruary2,2015,theCompanyenteredintoanunsecuredcommercialpapernoteprogramintheUnitedStates.  The Company may borrow up to ahas an unsecured commercial paper note program in the United States.  On November 4, 2019, the Company increased the maximum ofaggregate amount outstanding for the commercial paper program from $500.0 million under this program subject to market conditions.$1.0 billion.  The notes will be soldundercustomarytermsintheUnitedStatescommercialpapernotemarket subject to market conditions andwillrankparipassuwithalloftheCompany's Company’s otherunsecuredseniorindebtedness.  Asof September 30, 2017, there was a balance of$229.8 million outstanding on thecommercialpaperprogram ($230.0 million in principal outstanding net of an unamortized discount of $0.2 million).  Thenotesbearinterest at various floating rates with a weighted average interest rate of 1.37%1.81% for the ninesix months ended SeptemberJune 30, 2017 and a2020.  The weighted average maturityamount outstanding for the six months ended June 30, 2020 was approximately $522.7 million.

The Company limits its utilization of 18 days as of September 30, 2017.

As of September 30, 2017, the amount available on the revolving credit facility was $1.76 billion (net of $11.1 million which was restricted/dedicatedin order to maintain liquidity to support letters of credit and net of $230.0 million in principal outstanding on theits $1.0 billion commercial paper program).

Other

On April 24, 2017,program along with certain other obligations.  The following table presents the Company executed a new letter of credit facility with a third party financial institution which is not backed by or collateralized by borrowingsavailability on the Company’s unsecured revolving credit facility.  Asfacility as of SeptemberJune 30, 2017, there was $9.0 million2020 (amounts in letters of credit outstanding on this facility.thousands):

 

 

June 30, 2020

 

Unsecured revolving credit facility commitment

 

$

2,500,000

 

Commercial paper balance outstanding

 

 

 

Unsecured revolving credit facility balance outstanding

 

 

 

Other restricted amounts

 

 

(100,949

)

Unsecured revolving credit facility availability

 

$

2,399,051

 


Table of Contents

 

9.10.

Derivative and Other Fair ValueInstruments

The valuation of financial instruments requires the Company to make estimates and judgments that affect the fair value of the instruments.  The Company, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes.  Where these are not available, the Company bases its estimates on current instruments with similar terms and maturities or on other factors relevant to the financial instruments.

In the normal course of business, the Company is exposed to the effect of interest rate changes.  The Company seeksmay seek to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.  The Company may also use derivatives to manage commodity prices in the daily operations of the business.

Athree-levelvaluationhierarchyexistsfordisclosureoffairvaluemeasurements.  Thevaluationhierarchyisbasedupon thetransparencyofinputstothevaluationofanassetorliabilityasofthemeasurementdate.  Afinancialinstrument’scategorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.  The three levels are defined asfollows:

Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair valuemeasurement.

The Company’s derivative positions are valued using models developed by the respective counterparty as well as models developedapplied internally by the Company that use as their basisinputs readily observable market parameters (such as forward yield curves and credit default swap data).  Employee holdings other than Common Shares within the supplemental executive retirement plan (the “SERP”) are valued using quoted market prices for identical assets and are included in other assets and other liabilities on the consolidated balance sheets.  Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners are valued using the quoted market price of Common Shares.  The fair values disclosed for mortgage notes payable and unsecured debt (including its commercial paper)paper and line of credit, if applicable) were calculated using indicative rates provided by lenders of similar loans in the case of mortgage notes payable and the private unsecured debt (including its commercial paper)paper and line of credit, if applicable) and quoted market prices for each underlying issuance in the case of the public unsecured notes.

32


Table of Contents

The fair values of the Company’s financial instruments (other than mortgage notes payable, unsecured notes, commercial paper, line of credit and derivative instruments), including cash and cash equivalents and other financial instruments, approximate their carrying or contract value.  Thefollowingtableprovidesasummaryofthe carrying andfairvaluesforthe Company’s mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) at SeptemberJune 30, 20172020 and December 31, 2016,2019, respectively (amounts inthousands):

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

Estimated Fair Value (Level 2)

 

 

Carrying Value

 

 

Estimated Fair Value (Level 2)

 

 

Carrying Value

 

Mortgage notes payable, net

 

$

3,630,477

 

 

$

3,619,180

 

 

$

4,161,001

 

 

$

4,119,181

 

Unsecured debt, net

 

 

5,640,095

 

 

 

5,373,092

 

 

 

5,030,330

 

 

 

4,868,077

 

Total debt, net

 

$

9,270,572

 

 

$

8,992,272

 

 

$

9,191,331

 

 

$

8,987,258

 

The following table summarizes the Company’s consolidated derivative instruments at September 30, 2017 (dollar amounts are in thousands):

 

Fair Value

Hedges (1)

 

 

Forward

Starting

Swaps (2)

 

Current Notional Balance

$

450,000

 

 

$

250,000

 

Lowest Interest Rate

 

2.375

%

 

 

2.1478

%

Highest Interest Rate

 

2.375

%

 

 

2.2895

%

Earliest Maturity Date

 

2019

 

 

 

2028

 

Latest Maturity Date

 

2019

 

 

 

2029

 

 

 

June 30, 2020

 

 

December 31, 2019

 

 

 

Carrying Value

 

 

Estimated Fair

Value (Level 2)

 

 

Carrying Value

 

 

Estimated Fair

Value (Level 2)

 

Mortgage notes payable, net

 

$

2,340,757

 

 

$

2,370,036

 

 

$

1,941,610

 

 

$

1,930,710

 

Unsecured debt, net

 

 

6,081,102

 

 

 

7,012,755

 

 

 

7,095,346

 

 

 

7,677,289

 

Total debt, net

 

$

8,421,859

 

 

$

9,382,791

 

 

$

9,036,956

 

 

$

9,607,999

 

 

(1)

Fair Value Hedges – Converts outstanding fixed rate unsecured notes ($450.0 million 2.375% notes due July 1, 2019) to a floating interest rate of 90-Day LIBOR plus 0.61%.


(2)

Forward Starting Swaps – Designed to partially fix interest rates in advanceTable of planned future debt issuances.  Of the $250.0 million notional balance, $200.0 million of these swaps have mandatory counterparty terminations in 2019 and are targeted for 2018 debt issuances while $50.0 million of these swaps have mandatory counterparty terminations in 2020 and are targeted for 2019 debt issuances.Contents

 

Thefollowingtablesprovideasummaryofthefairvaluemeasurementsforeachmajorcategoryofassetsandliabilities measured at fair value on a recurring basis and the location within the accompanying consolidated balance sheets at SeptemberJune 30, 20172020 and December 31, 2016,2019, respectively (amounts inthousands):

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

9/30/2017

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Balance Sheet

Location

 

6/30/2020

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Assets

 

$

444

 

 

$

 

 

$

444

 

 

$

 

Forward Starting Swaps

 

Other Assets

 

 

3,921

 

 

 

 

 

 

3,921

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

136,774

 

 

 

136,774

 

 

 

 

 

 

 

 

Other Assets

 

$

139,649

 

 

$

139,649

 

 

$

 

 

$

 

Total

 

 

 

$

141,139

 

 

$

136,774

 

 

$

4,365

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

$

136,774

 

 

$

136,774

 

 

$

 

 

$

 

 

Other Liabilities

 

$

139,649

 

 

$

139,649

 

 

$

 

 

$

 

Total

 

 

 

$

136,774

 

 

$

136,774

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

380,541

 

 

$

 

 

$

380,541

 

 

$

 

 

Mezzanine

 

$

336,695

 

 

$

 

 

$

336,695

 

 

$

 

33


Table of Contents

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

12/31/2016

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Balance Sheet

Location

 

12/31/2019

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Assets

 

$

1,857

 

 

$

 

 

$

1,857

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

124,420

 

 

 

124,420

 

 

 

 

 

 

 

 

Other Assets

 

$

151,889

 

 

$

151,889

 

 

$

 

 

$

 

Total

 

 

 

$

126,277

 

 

$

124,420

 

 

$

1,857

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

$

124,420

 

 

$

124,420

 

 

$

 

 

$

 

 

Other Liabilities

 

$

151,889

 

 

$

151,889

 

 

$

 

 

$

 

Total

 

 

 

$

124,420

 

 

$

124,420

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

442,092

 

 

$

 

 

$

442,092

 

 

$

 

 

Mezzanine

 

$

463,400

 

 

$

 

 

$

463,400

 

 

$

 

 

Thefollowingtablesprovideasummaryoftheeffectoffairvaluehedges ontheCompany’saccompanyingconsolidated statements of operations and comprehensive income for the ninesix months ended SeptemberJune 30, 20172020 and 2016,2019, respectively (amounts in thousands):

 

September 30, 2017

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location of

Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

Interest expense

 

$

(1,413

)

 

Fixed rate debt

 

Interest expense

 

$

1,413

 

Total

 

 

 

$

(1,413

)

 

 

 

 

 

$

1,413

 

June 30, 2020

Type of Fair Value Hedge

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

Hedged Item

Income Statement

Location of

Hedged Item

Gain/(Loss)

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

Derivatives designated as hedging instruments:

Interest Rate Contracts:

Interest Rate Swaps

N/A

$

N/A

N/A

$

Total

$

$

 

September 30, 2016

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location

of Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

June 30, 2019

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location of

Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

Interest expense

 

$

4,563

 

 

Fixed rate debt

 

Interest expense

 

$

(4,563

)

 

Interest expense

 

$

2,253

 

 

Fixed rate debt

 

Interest expense

 

$

(2,253

)

Total

 

 

 

$

4,563

 

 

 

 

 

 

$

(4,563

)

 

 

 

$

2,253

 

 

 

 

 

 

$

(2,253

)


Table of Contents

 

34


Table Thefollowingtablesprovideasummaryof Contents

The following tables provide a summary theeffectofcashflowhedgesonthe effect of cash flow hedges on the Company’saccompanyingconsolidated statements of operations and comprehensive income for the ninesix months ended SeptemberJune 30, 20172020 and 2016,2019, respectively (amounts in thousands):

 

 

Effective Portion

 

 

Ineffective Portion

 

 

Effective Portion

 

September 30, 2017

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

June 30, 2020

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

5,216

 

 

Interest expense

 

$

(14,019

)

 

N/A

 

$

 

 

$

(1,190

)

 

Interest expense

 

$

(11,398

)

Total

 

$

5,216

 

 

 

 

$

(14,019

)

 

 

 

$

 

 

$

(1,190

)

 

 

 

$

(11,398

)

 

 

Effective Portion

 

 

Ineffective Portion

 

 

Effective Portion

 

September 30, 2016

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

June 30, 2019

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

(4,240

)

 

Interest expense

 

$

(37,262

)

 

N/A

 

$

 

 

$

(33,765

)

 

Interest expense

 

$

(8,902

)

Total

 

$

(4,240

)

 

 

 

$

(37,262

)

 

 

 

$

 

 

$

(33,765

)

 

 

 

$

(8,902

)

 

Asof September June 30, 2017 2020and December 31, 2016, 2019,therewereapproximately $94.7 $67.4millionand $113.9 $77.6millionindeferred losses, net, included in accumulated other comprehensive income (loss), respectively, related to derivative instruments.  Based on the estimated fair valuesinstruments, of the net derivative instruments at September 30, 2017, the Company may recognizewhich an estimated $21.4$25.7 million of accumulated other comprehensive (loss)may be recognized as additional interest expense during the twelve months ending SeptemberJune 30, 2018.2021.

 

In August 2017,April 2020, the Company received $1.3paid approximately $1.2 million to settle four2 forward starting ten-year swaps in conjunction with the issuance of $400.0$495.0 million of ten-year fixed rate public secured conventional mortgage notes.  The entire $1.3$1.2 million was initially deferred as a component of accumulated other comprehensive income (loss) and will be recognized as a decreasean increase to interest expense over the ten-year termfirst five years of the mortgage notes.

35



Table of Contents

 

10.11.

EarningEarnings Per Share and Earnings PerUnit

Equity Residential

Thefollowingtablessetforththecomputationofnetincomepersharebasicandnetincomepersharedilutedforthe Company (amounts in thousands except per shareamounts):

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Numerator for net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

498,297

 

 

$

4,177,599

 

 

$

144,196

 

 

$

217,246

 

Allocation to Noncontrolling Interests – Operating

Partnership, net

 

 

(17,931

)

 

 

(160,437

)

 

 

(5,166

)

 

 

(8,344

)

Net (income) attributable to Noncontrolling

Interests – Partially Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Net income

 

$

604,152

 

 

$

430,556

 

 

$

271,481

 

 

$

321,299

 

Allocation to Noncontrolling Interests – Operating Partnership

 

 

(21,248

)

 

 

(15,429

)

 

 

(9,713

)

 

 

(11,510

)

Net (income) loss attributable to Noncontrolling

Interests – Partially Owned Properties

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Income from continuing operations available to

Common Shares, net of Noncontrolling Interests

 

 

475,694

 

 

 

4,012,476

 

 

 

137,457

 

 

 

207,306

 

Discontinued operations, net of Noncontrolling Interests

 

 

 

 

 

119

 

 

 

 

 

 

237

 

Numerator for net income per share – basic

 

$

475,694

 

 

$

4,012,595

 

 

$

137,457

 

 

$

207,543

 

 

$

567,949

 

 

$

411,962

 

 

$

260,116

 

 

$

308,196

 

Numerator for net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

498,297

 

 

$

4,177,599

 

 

$

144,196

 

 

$

217,246

 

Net (income) attributable to Noncontrolling

Interests – Partially Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Net income

 

$

604,152

 

 

$

430,556

 

 

$

271,481

 

 

$

321,299

 

Net (income) loss attributable to Noncontrolling

Interests – Partially Owned Properties

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Income from continuing operations available to Common Shares

 

 

493,625

 

 

 

4,172,913

 

 

 

142,623

 

 

 

215,650

 

Discontinued operations, net

 

 

 

 

 

124

 

 

 

 

 

 

246

 

Numerator for net income per share – diluted

 

$

493,625

 

 

$

4,173,037

 

 

$

142,623

 

 

$

215,896

 

 

$

589,197

 

 

$

427,391

 

 

$

269,829

 

 

$

319,706

 

Denominator for net income per share – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per share – basic

 

 

366,809

 

 

 

364,917

 

 

 

366,996

 

 

 

365,109

 

 

 

371,689

 

 

 

369,952

 

 

 

371,795

 

 

 

370,342

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Units

 

 

12,907

 

 

 

13,828

 

 

 

12,910

 

 

 

13,899

 

 

 

13,013

 

 

 

12,902

 

 

 

13,023

 

 

 

12,885

 

Long-term compensation shares/units

 

 

2,924

 

 

 

3,539

 

 

 

3,039

 

 

 

3,365

 

 

 

1,570

 

 

 

2,790

 

 

 

1,095

 

 

 

2,880

 

Denominator for net income per share – diluted

 

 

382,640

 

 

 

382,284

 

 

 

382,945

 

 

 

382,373

 

 

 

386,272

 

 

 

385,644

 

 

 

385,913

 

 

 

386,107

 

Net income per share – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Net income per share – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to

Common Shares, net of Noncontrolling Interests

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Discontinued operations, net of Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

 

36


Table of Contents

ERP Operating Limited Partnership

The following tables set forth the computation of net income per Unit – basic and net income per Unit – diluted for the Operating Partnership (amounts in thousands except per Unit amounts):

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Numerator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

498,297

 

 

$

4,177,599

 

 

$

144,196

 

 

$

217,246

 

Net (income) attributable to Noncontrolling Interests – Partially

Owned Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Net income

 

$

604,152

 

 

$

430,556

 

 

$

271,481

 

 

$

321,299

 

Net (income) loss attributable to Noncontrolling

Interests – Partially Owned Properties

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Allocation to Preference Units

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Income from continuing operations available to Units

 

 

493,625

 

 

 

4,172,913

 

 

 

142,623

 

 

 

215,650

 

Discontinued operations, net

 

 

 

 

 

124

 

 

 

 

 

 

246

 

Numerator for net income per Unit – basic and diluted

 

$

493,625

 

 

$

4,173,037

 

 

$

142,623

 

 

$

215,896

 

 

$

589,197

 

 

$

427,391

 

 

$

269,829

 

 

$

319,706

 

Denominator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per Unit – basic

 

 

379,716

 

 

 

378,745

 

 

 

379,906

 

 

 

379,008

 

 

 

384,702

 

 

 

382,854

 

 

 

384,818

 

 

 

383,227

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilution for Units issuable upon assumed exercise/vesting

of the Company’s long-term compensation shares/units

 

 

2,924

 

 

 

3,539

 

 

 

3,039

 

 

 

3,365

 

 

 

1,570

 

 

 

2,790

 

 

 

1,095

 

 

 

2,880

 

Denominator for net income per Unit – diluted

 

 

382,640

 

 

 

382,284

 

 

 

382,945

 

 

 

382,373

 

 

 

386,272

 

 

 

385,644

 

 

 

385,913

 

 

 

386,107

 

Net income per Unit – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Net income per Unit – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

 

$

1.53

 

 

$

1.11

 

 

$

0.70

 

 

$

0.83

 

Net income per Unit – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

 

 

 

Net income per Unit – basic

 

$

1.30

 

 

$

11.00

 

 

$

0.37

 

 

$

0.57

 

Net income per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations available to Units

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 

Discontinued operations, net

 

 

 

 

 

 

 

 

 

 

 

 

Net income per Unit – diluted

 

$

1.29

 

 

$

10.92

 

 

$

0.37

 

 

$

0.56

 


Table of Contents

 

11.12.

Individually Significant Dispositions

The Company executed an agreement with controlled affiliates of Starwood Capital Group ("Starwood") on October 23, 2015 to sell a portfolio of 72 operating properties consisting of 23,262 apartment units located in five markets across the United States for $5.365 billion (the "Starwood Transaction" or “Starwood Portfolio”).  The Starwood Portfolio represented substantially all of the assets in the Company’s South Florida and Denver markets and certain suburban assets in the Washington D.C., Seattle and Los Angeles markets.  On January 26 and 27, 2016, the Company closed on the sale of the entire portfolio described above.

37


Table of Contents

The Company concluded that the Starwood Transaction did not qualify for discontinued operations reporting as it did not represent a strategic shift that had a major effect on the Company’s operations and financial results.  The Company has been investing only in its six coastal markets (Boston, New York, Washington D.C., Southern California, San Francisco and Seattle) and has not been acquiring or developing any new assets in its other markets.  Over the past several years, the Company has been repositioning its portfolio by selling its suburban assets located in markets outside its six core coastal markets.  The sale of the Starwood Portfolio represented the continuation of the above strategy.  However, the Company concluded that the Starwood Transaction did qualify as an individually significant component of the Company as the amount received upon disposal exceeded 10% of total assets, and NOI (see definition in Note 13) of the Starwood Portfolio represented approximately 1.6% of consolidated NOI (for the approximate one-month period owned in 2016) for the nine months ended September 30, 2016 and approximately 15.7% of consolidated NOI for the year ended December 31, 2015.  As a result, the following table summarizes the results of operations attributable to the Starwood Transaction for the nine months and quarter ended September 30, 2016 (amounts in thousands):

 

 

Nine Months Ended

 

 

Quarter Ended

 

 

 

September 30, 2016

 

 

September 30, 2016

 

REVENUES

 

 

 

 

 

 

 

 

Rental income

 

$

30,660

 

 

$

239

 

Total revenues

 

 

30,660

 

 

 

239

 

EXPENSES

 

 

 

 

 

 

 

 

Property and maintenance

 

 

7,839

 

 

 

(84

)

Real estate taxes and insurance

 

 

2,933

 

 

 

1

 

Property management

 

 

2

 

 

 

 

General and administrative

 

 

19

 

 

 

4

 

Total expenses

 

 

10,793

 

 

 

(79

)

Operating income

 

 

19,867

 

 

 

318

 

Interest and other income

 

 

21

 

 

 

10

 

Interest:

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(380

)

 

 

(6

)

Amortization of deferred financing costs

 

 

(707

)

 

 

 

Income and other tax (expense) benefit

 

 

(1

)

 

 

 

Net gain (loss) on sales of real estate properties

 

 

3,161,097

 

 

 

(103

)

Income from operations attributable to controlling

   interests – Operating Partnership

 

 

3,179,897

 

 

 

219

 

Income from operations attributable to Noncontrolling

   Interests – Operating Partnership

 

 

(122,146

)

 

 

(8

)

Income from operations attributable to controlling

   interests – Company

 

$

3,057,751

 

 

$

211

 

12.

Commitments andContingencies

The Company, as an owner of real estate, is subject to various Federal, state and local laws, including, but not limited to, rent regulations and environmental laws.  Compliance by the Company with existing laws has not had a material adverse effect on the Company.  However, the Company cannot predict the impact of new or changed laws or regulations, whether related to COVID-19 or otherwise, on its current properties or on properties that it may acquire in the future.  As of September 30, 2017, the Company does have environmental reserves totaling approximately $5.7 million related to two of its properties.

The Company has established a reserve related to various litigation matters associated with its Massachusetts properties and periodically assesses the adequacy of the reserve and makes adjustments as necessary.  As of September 30, 2017, the reserve totaled approximately $0.9 million.  While no assurances can be given, the Company does not believe that the ultimate resolution of any of these remaining litigation matters, if adversely determined, would have a material adverse effect on the Company.

The Company does not believe there is any other litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.

As of SeptemberJune 30, 2017,2020, the Company has four2 wholly owned projects and 1 partially owned project totaling 1,285824 apartment units in various stages of development with remaining commitments to fund of approximately $127.3$328.0 million (inclusive of applicable construction mortgage and joint venture partner obligations) and estimated completion dates ranging through September 30, 2019,2021. Estimated completion dates and budgeted capital costs for projects under development currently remain unchanged from the Company’s estimates in the fourth quarter of 2019.  The Company will reevaluate these dates and costs as well as other completed developmentthe impact of COVID-19 becomes clearer.  The Company has 2 projects that are in various stageswere completed and stabilized during the quarter ended June 30, 2020.

As of lease up or are stabilized.

As of SeptemberJune 30, 2017,2020, the Company has two unconsolidated operating properties (Nexus Sawgrass and Domain) that are owned2 joint venture agreements with the same third party partners for the consolidated development of multifamily rental properties, one of which is currently under construction as noted above.  The development commitment to fund the project under construction is included in the development funding totals above for one of the joint venture partner.ventures.  The joint venture agreements with thiseach partner are primarily deal-specific

38


Table of Contents

regardingprofit-sharing,equitycontributions,returnsoninvestment,include a buy-sell agreements and other customary provisions.  Thebuy-sellarrangementscontainprovisionsprovision thatprovide provides the right, but not the obligation, for the Company to acquire theeach respective partner’s interests or sell its interests at any time following the occurrence of certain pre-defined events described in the joint venture agreements.  See Note 6 for furtheradditional discussion.

13.

ReportableSegments

Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chiefoperatingdecisionmaker.  Thechiefoperatingdecisionmakerdecideshowresourcesareallocatedandassessesperformance on a recurring basis at leastquarterly.

The Company’s primary business is the acquisition, development and management of multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents.  The chief operating decision maker evaluates the Company'sCompany’s operating performance geographically by market and both on a same store and non-same store basis.  While the Company does maintain a non-residential presence, it historically has accounted for approximately 4.0% of total revenues and is designed as an amenity for our residential residents.  The chief operating decision maker evaluates the performance of each property on a consolidated residential and non-residential basis.  The Company’s geographic same store operating segments located in its coastal marketsurban and high-density suburban communities represent its reportable segments.  The Company's operating segments located in its other markets (Phoenix) that are not material have also been included in the tables presented below.  

The Company’s fee and asset management and development activities are other business activities that do not constitute an operating segment and as such, have been aggregated in the "Other"“Other” category in the tables presented below.

Allrevenuesarefromexternalcustomersandthereis no 0customerwhocontributed10%ormoreoftheCompany’stotal revenues during the ninesix months and quarters ended SeptemberJune 30, 20172020 and 2016,2019, respectively.

The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which representsrentalincomeless:1) propertyandmaintenanceexpenseand2) realestatetaxesandinsuranceexpense (all (allasreflected in the accompanying consolidated statements of operations and comprehensive income).  TheCompanybelievesthat NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties.  Revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.


Table of Contents

ThefollowingtablepresentsareconciliationofNOIfromourrentalrealestate specific to continuing operations forthe ninesix months and quarters ended SeptemberJune 30, 20172020 and 2016,2019, respectively (amounts inthousands):

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Rental income

 

$

1,840,170

 

 

$

1,816,960

 

 

$

623,951

 

 

$

605,856

 

 

$

1,335,837

 

 

$

1,331,676

 

 

$

653,532

 

 

$

669,374

 

Property and maintenance expense

 

 

(306,645

)

 

 

(309,688

)

 

 

(104,721

)

 

 

(104,216

)

 

 

(220,268

)

 

 

(223,531

)

 

 

(104,452

)

 

 

(108,461

)

Real estate taxes and insurance expense

 

 

(253,318

)

 

 

(238,954

)

 

 

(84,087

)

 

 

(81,343

)

 

 

(192,770

)

 

 

(182,888

)

 

 

(95,038

)

 

 

(91,446

)

Total operating expenses

 

 

(559,963

)

 

 

(548,642

)

 

 

(188,808

)

 

 

(185,559

)

 

 

(413,038

)

 

 

(406,419

)

 

 

(199,490

)

 

 

(199,907

)

Net operating income

 

$

1,280,207

 

 

$

1,268,318

 

 

$

435,143

 

 

$

420,297

 

 

$

922,799

 

 

$

925,257

 

 

$

454,042

 

 

$

469,467

 

 

39


Table of Contents

The following tables present NOI for each segment from our rental real estate specific to continuing operations for the ninesix months and quarters ended SeptemberJune 30, 20172020 and 2016,2019, respectively,aswellastotalassetsandcapitalexpendituresat September June 30, 2017(amounts2020 (amounts inthousands):

 

 

Nine Months Ended September 30, 2017

 

 

Nine Months Ended September 30, 2016

 

 

Six Months Ended June 30, 2020

 

 

Six Months Ended June 30, 2019

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

296,345

 

 

$

83,927

 

 

$

212,418

 

 

$

285,463

 

 

$

83,459

 

 

$

202,004

 

 

$

239,914

 

 

$

71,930

 

 

$

167,984

 

 

$

240,751

 

 

$

72,145

 

 

$

168,606

 

Orange County

 

 

66,081

 

 

 

16,355

 

 

 

49,726

 

 

 

63,005

 

 

 

15,529

 

 

 

47,476

 

 

 

53,013

 

 

 

12,167

 

 

 

40,846

 

 

 

51,887

 

 

 

12,142

 

 

 

39,745

 

San Diego

 

 

66,052

 

 

 

17,386

 

 

 

48,666

 

 

 

63,171

 

 

 

16,884

 

 

 

46,287

 

 

 

47,848

 

 

 

12,417

 

 

 

35,431

 

 

 

47,023

 

 

 

12,126

 

 

 

34,897

 

Subtotal - Southern California

 

 

428,478

 

 

 

117,668

 

 

 

310,810

 

 

 

411,639

 

 

 

115,872

 

 

 

295,767

 

 

 

340,775

 

 

 

96,514

 

 

 

244,261

 

 

 

339,661

 

 

 

96,413

 

 

 

243,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington DC

 

 

322,307

 

 

 

98,043

 

 

 

224,264

 

 

 

317,879

 

 

 

95,187

 

 

 

222,692

 

San Francisco

 

 

236,580

 

 

 

59,313

 

 

 

177,267

 

 

 

234,514

 

 

 

57,629

 

 

 

176,885

 

Washington D.C.

 

 

196,601

 

 

 

59,331

 

 

 

137,270

 

 

 

195,453

 

 

 

59,389

 

 

 

136,064

 

New York

 

 

345,656

 

 

 

126,226

 

 

 

219,430

 

 

 

345,434

 

 

 

120,390

 

 

 

225,044

 

 

 

227,179

 

 

 

98,581

 

 

 

128,598

 

 

 

230,808

 

 

 

96,067

 

 

 

134,741

 

San Francisco

 

 

283,654

 

 

 

69,053

 

 

 

214,601

 

 

 

277,666

 

 

 

68,246

 

 

 

209,420

 

Seattle

 

 

127,073

 

 

 

35,440

 

 

 

91,633

 

 

 

124,029

 

 

 

34,634

 

 

 

89,395

 

Boston

 

 

170,545

 

 

 

47,538

 

 

 

123,007

 

 

 

168,118

 

 

 

47,308

 

 

 

120,810

 

 

 

123,673

 

 

 

35,144

 

 

 

88,529

 

 

 

124,671

 

 

 

35,639

 

 

 

89,032

 

Seattle

 

 

133,279

 

 

 

37,205

 

 

 

96,074

 

 

 

125,910

 

 

 

34,979

 

 

 

90,931

 

Other Markets

 

 

1,384

 

 

 

499

 

 

 

885

 

 

 

1,342

 

 

 

428

 

 

 

914

 

Denver

 

 

8,944

 

 

 

2,419

 

 

 

6,525

 

 

 

9,125

 

 

 

2,417

 

 

 

6,708

 

Total same store

 

 

1,685,303

 

 

 

496,232

 

 

 

1,189,071

 

 

 

1,647,988

 

 

 

482,410

 

 

 

1,165,578

 

 

 

1,260,825

 

 

 

386,742

 

 

 

874,083

 

 

 

1,258,261

 

 

 

382,188

 

 

 

876,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

144,975

 

 

 

53,367

 

 

 

91,608

 

 

 

78,287

 

 

 

29,173

 

 

 

49,114

 

 

 

58,629

 

 

 

17,748

 

 

 

40,881

 

 

 

14,374

 

 

 

4,423

 

 

 

9,951

 

Other (3)

 

 

9,892

 

 

 

10,364

 

 

 

(472

)

 

 

90,685

 

 

 

37,059

 

 

 

53,626

 

 

 

16,383

 

 

 

8,548

 

 

 

7,835

 

 

 

59,041

 

 

 

19,808

 

 

 

39,233

 

Total non-same store/other

 

 

154,867

 

 

 

63,731

 

 

 

91,136

 

 

 

168,972

 

 

 

66,232

 

 

 

102,740

 

 

 

75,012

 

 

 

26,296

 

 

 

48,716

 

 

 

73,415

 

 

 

24,231

 

 

 

49,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

1,840,170

 

 

$

559,963

 

 

$

1,280,207

 

 

$

1,816,960

 

 

$

548,642

 

 

$

1,268,318

 

 

$

1,335,837

 

 

$

413,038

 

 

$

922,799

 

 

$

1,331,676

 

 

$

406,419

 

 

$

925,257

 

 

(1)

For the ninesix months ended SeptemberJune 30, 20172020 and 2016,2019, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2016,2019, less properties subsequently sold, which represented 70,28574,264 apartmentunits.

(2)

For the ninesix months ended SeptemberJune 30, 20172020 and 2016,2019, non-same store primarily includes properties acquired after January 1, 2016,2019, plus any properties in lease-up and not stabilized as of January 1, 2016.2019.

(3)

Other includes development, other corporate operations and operations prior to saledisposition for properties sold from 2014 through 2017 that do not meet the discontinued operations criteria.sold.


Table of Contents

 

 

 

Quarter Ended September 30, 2017

 

 

Quarter Ended September 30, 2016

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

102,566

 

 

$

27,768

 

 

$

74,798

 

 

$

98,542

 

 

$

29,362

 

 

$

69,180

 

Orange County

 

 

22,427

 

 

 

5,500

 

 

 

16,927

 

 

 

21,455

 

 

 

5,362

 

 

 

16,093

 

San Diego

 

 

22,432

 

 

 

5,867

 

 

 

16,565

 

 

 

21,516

 

 

 

5,740

 

 

 

15,776

 

Subtotal - Southern California

 

 

147,425

 

 

 

39,135

 

 

 

108,290

 

 

 

141,513

 

 

 

40,464

 

 

 

101,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

125,351

 

 

 

46,219

 

 

 

79,132

 

 

 

124,709

 

 

 

44,223

 

 

 

80,486

 

Washington DC

 

 

108,763

 

 

 

33,459

 

 

 

75,304

 

 

 

107,340

 

 

 

32,817

 

 

 

74,523

 

San Francisco

 

 

98,805

 

 

 

24,875

 

 

 

73,930

 

 

 

97,259

 

 

 

24,487

 

 

 

72,772

 

Boston

 

 

57,071

 

 

 

16,351

 

 

 

40,720

 

 

 

56,368

 

 

 

16,399

 

 

 

39,969

 

Seattle

 

 

49,268

 

 

 

13,647

 

 

 

35,621

 

 

 

46,948

 

 

 

12,493

 

 

 

34,455

 

Other Markets

 

 

459

 

 

 

158

 

 

 

301

 

 

 

457

 

 

 

136

 

 

 

321

 

Total same store

 

 

587,142

 

 

 

173,844

 

 

 

413,298

 

 

 

574,594

 

 

 

171,019

 

 

 

403,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

33,974

 

 

 

10,371

 

 

 

23,603

 

 

 

14,128

 

 

 

6,120

 

 

 

8,008

 

Other (3)

 

 

2,835

 

 

 

4,593

 

 

 

(1,758

)

 

 

17,134

 

 

 

8,420

 

 

 

8,714

 

Total non-same store/other

 

 

36,809

 

 

 

14,964

 

 

 

21,845

 

 

 

31,262

 

 

 

14,540

 

 

 

16,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

623,951

 

 

$

188,808

 

 

$

435,143

 

 

$

605,856

 

 

$

185,559

 

 

$

420,297

 

40


Table of Contents

 

 

 

Quarter Ended June 30, 2020

 

 

Quarter Ended June 30, 2019

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

117,994

 

 

$

35,013

 

 

$

82,981

 

 

$

121,216

 

 

$

35,688

 

 

$

85,528

 

Orange County

 

 

26,318

 

 

 

5,953

 

 

 

20,365

 

 

 

26,058

 

 

 

5,966

 

 

 

20,092

 

San Diego

 

 

23,706

 

 

 

6,100

 

 

 

17,606

 

 

 

23,720

 

 

 

5,978

 

 

 

17,742

 

Subtotal - Southern California

 

 

168,018

 

 

 

47,066

 

 

 

120,952

 

 

 

170,994

 

 

 

47,632

 

 

 

123,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

116,303

 

 

 

29,045

 

 

 

87,258

 

 

 

118,044

 

 

 

28,528

 

 

 

89,516

 

Washington D.C.

 

 

97,527

 

 

 

28,680

 

 

 

68,847

 

 

 

98,571

 

 

 

29,409

 

 

 

69,162

 

New York

 

 

111,949

 

 

 

48,130

 

 

 

63,819

 

 

 

117,457

 

 

 

47,626

 

 

 

69,831

 

Seattle

 

 

63,378

 

 

 

18,383

 

 

 

44,995

 

 

 

63,695

 

 

 

17,853

 

 

 

45,842

 

Boston

 

 

59,990

 

 

 

16,984

 

 

 

43,006

 

 

 

62,751

 

 

 

17,398

 

 

 

45,353

 

Denver

 

 

6,110

 

 

 

1,733

 

 

 

4,377

 

 

 

6,403

 

 

 

1,831

 

 

 

4,572

 

Total same store

 

 

623,275

 

 

 

190,021

 

 

 

433,254

 

 

 

637,915

 

 

 

190,277

 

 

 

447,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

24,631

 

 

 

7,212

 

 

 

17,419

 

 

 

4,000

 

 

 

1,124

 

 

 

2,876

 

Other (3)

 

 

5,626

 

 

 

2,257

 

 

 

3,369

 

 

 

27,459

 

 

 

8,506

 

 

 

18,953

 

Total non-same store/other

 

 

30,257

 

 

 

9,469

 

 

 

20,788

 

 

 

31,459

 

 

 

9,630

 

 

 

21,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

653,532

 

 

$

199,490

 

 

$

454,042

 

 

$

669,374

 

 

$

199,907

 

 

$

469,467

 

 

(1)

For the quarters ended SeptemberJune 30, 20172020 and 2016,2019, same store primarily includes all properties acquired or completed that were stabilized prior to JulyApril 1, 2016,2019, less properties subsequently sold, which represented 72,04974,843 apartmentunits.

(2)

For the quarters ended SeptemberJune 30, 20172020 and 2016,2019, non-same store primarily includes properties acquired after JulyApril 1, 2016,2019, plus any properties in lease-up and not stabilized as of JulyApril 1, 2016.2019.

(3)

Other includes development, other corporate operations and operations prior to saledisposition for properties sold from 2014 through 2017 that do not meet the discontinued operations criteria.sold.

 

 

Nine Months Ended September 30,

 

 

Six Months Ended June 30, 2020

 

 

Total Assets

 

 

Capital Expenditures

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,620,672

 

 

$

18,952

 

 

$

3,064,404

 

 

$

13,070

 

Orange County

 

 

330,580

 

 

 

6,671

 

 

 

397,148

 

 

 

3,458

 

San Diego

 

 

425,241

 

 

 

3,776

 

 

 

382,082

 

 

 

1,993

 

Subtotal - Southern California

 

 

3,376,493

 

 

 

29,399

 

 

 

3,843,634

 

 

 

18,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington DC

 

 

3,836,992

 

 

 

26,308

 

San Francisco

 

 

3,288,932

 

 

 

6,940

 

Washington D.C.

 

 

3,120,074

 

 

 

10,534

 

New York

 

 

4,181,890

 

 

 

23,547

 

 

 

4,001,050

 

 

 

10,429

 

San Francisco

 

 

2,480,069

 

 

 

25,896

 

Seattle

 

 

1,838,484

 

 

 

4,334

 

Boston

 

 

1,670,467

 

 

 

18,906

 

 

 

1,790,996

 

 

 

8,631

 

Seattle

 

 

1,172,356

 

 

 

15,499

 

Other Markets

 

 

12,778

 

 

 

83

 

Denver

 

 

251,427

 

 

 

245

 

Total same store

 

 

16,731,045

 

 

 

139,638

 

 

 

18,134,597

 

 

 

59,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

3,080,697

 

 

 

3,206

 

 

 

1,642,289

 

 

 

1,129

 

Other (3)

 

 

886,091

 

 

 

414

 

 

 

938,065

 

 

 

502

 

Total non-same store/other

 

 

3,966,788

 

 

 

3,620

 

 

 

2,580,354

 

 

 

1,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,697,833

 

 

$

143,258

 

 

$

20,714,951

 

 

$

61,265

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2016,2019, less properties subsequently sold, which represented 70,28574,264 apartmentunits.

(2)

Non-same store primarily includes properties acquired after January 1, 2016,2019, plus any properties in lease-up and not stabilized as of January 1, 2016.2019.

(3)

Other includes development, other corporate operations and capital expenditures for propertiessold.


Table of Contents

14.

SubsequentEvents

The continued rapid development and fast-changing nature of the COVID-19 pandemic creates many unknowns that could have a future material impact on the Company.  Its duration and severity and the extent of the adverse health impact on the general population, our residents and our employees, as well as the potential changes in customer preferences for living in the urban and dense suburban locations in which many of the Company’s properties are located, are among the unknowns.  These, among other items, will likely impact the economy, the unemployment rate and our operations and could materially affect our future consolidated results of operations, financial condition, liquidity, investments and overall performance.

Subsequent to SeptemberJune 30, 2017,2020, the Company repaid $103.9 million of 7.125% unsecured notesCompany:

Repaid $19.7 million of mortgage debt at par prior to maturity.

 

 

41



Table of Contents

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

For further information including definitions for capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s and the Operating Partnership'sPartnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019.  In addition, please refer to the Definitions section below for various capitalized terms not immediately defined in this Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Forward-Looking Statements

 

Forward-looking statements are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  These statements are based on current expectations, estimates, projections and assumptions made by management.  While the Company'sCompany’s management believes the assumptions underlying its forward-looking statements are reasonable, such information is inherently subject to uncertainties and may involve certain risks, which could cause actual results, performance or achievements of the Company to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements.  Many of these uncertainties and risks are difficult to predict and beyond management's control.management’s control, such as the current novel coronavirus (“COVID-19”) pandemic (see below for further discussion).  Forward-looking statements are not guarantees of future performance, results or events.  The forward-looking statements contained herein are made as of the date hereof and the Company undertakes no obligation to update or supplement these forward-looking statements.  

In addition, these forward-looking statements are subject to risks related to the COVID-19 pandemic, many of which are unknown, including the duration and severity of the pandemic, the extent of the adverse health impact on the general population and on our residents, customers and employees in particular, its impact on the employment rate and the economy and the corresponding impact on our residents’ and tenants’ ability to pay their rent on time or at all, the extent and impact of governmental responses and the impact of operational changes we have implemented and may implement in response to the pandemic.

Factors that might cause such differences include, but are not limited to the following:

We intend to actively acquire, develop and rehab multifamily properties for rental operations as market conditions dictate.  We may also acquire multifamily properties that are unoccupied or in the early stages of lease up.  We may be unable to lease up these apartment properties on schedule, resulting in decreases in expected rental revenues and/or lower yields due to lower occupancy and rental rates as well as higher than expected concessions or higher than expected operating expenses.  We may not be able to achieve rents that are consistent with expectations for acquired, developed or rehabbed properties.  We may underestimate the costs necessary to bring an acquired property up to standards established for its intended market position, to complete a development property or to complete a rehab.  Additionally, we expect that other real estate investors with capital will compete with us for attractive investment opportunities or may also develop properties in markets where we focus our development and acquisition efforts.  This competition (or lack thereof) may increase (or depress) prices for multifamily properties.  We may not be in a position or have the opportunity in the future to make suitable property acquisitions on favorable terms.  We have acquired in the past and intend to continue to pursue the acquisition of properties, including large portfolios of properties, that could increase our size and result in alterations to our capital structure.  The total number of apartment units under development, costs of development and estimated completion dates are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation;

Debt financing and other capital required by the Company may not be available or may only be available on adverse terms;

Labor and materials required for maintenance, repair, capital expenditure or development may be more expensive than anticipated;

Occupancy levels and market rents may be adversely affected by national and local political, economic and market conditions including, without limitation, new construction and excess inventory of multifamily and owned housing/ condominiums, increasing portions of owned housing/condominium stock being converted to rental use, rental housing subsidized by the government, other government programs that favor single family rental housing or owner occupied housing over multifamily rental housing, slow or negative employment growth and household formation, the availability of low-interest mortgages or the availability of mortgages requiring little or no down payment for single family home buyers, changes in social preferences, governmental regulations (including rent control legislation and restrictions) and the potential for geopolitical instability, all of which are beyond the Company's control; and

Additional factors as discussed in Part I of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2019, particularly those under “ItemItem 1A, Risk Factors.  Additional factors are also included in Part II, Item 1A, Risk Factors”., of this Quarterly Report on Form 10-Q.

Forward-looking statements and related uncertainties are also included in the Notes to Consolidated Financial Statements in this report.

42Due to the inherent uncertainty surrounding the social and economic disruption resulting from the COVID-19 pandemic, the Company withdrew its full-year 2020 guidance earlier this year.  The Company is also suspending issuing guidance in future periods until there is greater certainty surrounding the impact of the ongoing pandemic.


Table of Contents

Overview

 

Equity Residential (“EQR”), is committed to creating communities where people thrive.  The Company, a member of the S&P 500, is focused on the acquisition, development and management of rental apartment properties located in urban and high-density suburban communities where today’s renters want to live, work and play.  ERP Operating Limited Partnership (“ERPOP”) is focused on conducting the multifamily property business of EQR.  EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 is an S&P 500 company focused on the acquisition, development and management of rental apartment properties in urban and high-density suburban coastal gateway markets where today's renters want to live, work and play.  ERP Operating Limited Partnership (“ERPOP”),ERPOP is an Illinois limited partnership was formed in May 1993 to conduct the multifamily residential property business of Equity Residential.  EQR has elected to be taxed as a REIT.1993.  References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP.  References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.

  

EQR is the general partner of, and as of SeptemberJune 30, 20172020 owned an approximate 96.4% ownership interest in, ERPOP.  All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP.  EQR issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, but does not have any indebtedness as all debt is incurred by the Operating Partnership.  The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures.  The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.

The Company’s corporate headquarters is located in Chicago, Illinois and the Company also operates regional property management offices in each of its six core coastal markets.  As of SeptemberJune 30, 2017,2020, the Company had approximately 2,7002,600 employees who provided real estate operations, leasing, legal, financial, accounting, acquisition, disposition, development and other support functions.


Table of Contents

 

Available Information

You may access our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, our Current Reports on Form 8- K8-K and any amendments to any of those reports we file with the SECSecurities and Exchange Commission (“SEC”) free of charge aton our website, www.equityapartments.com.  These reports are made available aton our website as soon as reasonably practicable after we file them with the SEC.  The information contained on our website, including any information referred to in this report as being available on our website, is not a part of or incorporated into this report.

Business Objectives and Operating and Investing Strategies

The Company’s and the Operating Partnership’s overall business objectives and operating and investing strategies have not changed from the information included in the Company’s and the Operating Partnership'sPartnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019, though the Company and the Operating Partnership will continue to be focused on its response to the COVID-19 pandemic in the near-term.  As more fully discussed in the Company’s and the Operating Partnership’s Annual Report on Form 10-K, it continues to be the Company’s intention over time to diversify its portfolio into new markets that have characteristics similar to its current markets and to optimize the mix of the Company’s properties located in urban vs. dense suburban submarkets.

COVID-19 Impact

On March 11, 2020, the World Health Organization declared the outbreak of COVID-19 a pandemic. The continued rapid development and fast-changing nature of the COVID-19 pandemic creates many unknowns that could have a future material impact on the Company.  Its duration and severity and the extent of the adverse health impact on the general population, our residents and our employees, as well as the potential changes in customer preferences for living in the urban and dense suburban locations in which many of the Company’s properties are located, are among the unknowns.  These, among other items, will likely impact the economy, the unemployment rate and our operations and could materially affect our future consolidated results of operations, financial condition, liquidity, investments and overall performance.  For additional details, see Item 1A, Risk Factors.

The Company continues to support its residents and employees during the COVID-19 pandemic.  The Company is utilizing technology to allow our property teams to interact remotely with current and prospective residents, including a touchless new leasing process and a service process designed to limit contact.  The Company also successfully implemented changes to the physical layout of its properties and remains focused on further enhancing its existing commitment to health and safety during the pandemic.  We also continue to provide additional paid leave for employees impacted by the pandemic and paid special bonuses to certain on-site employees during the second quarter of 2020 in recognition of their significant efforts.  In addition, the Company continues to support its corporate and regional employees by allowing them to work remotely during the pandemic.  Among other resident support efforts, we have an extensive outreach process for residents financially impacted by the pandemic and have created payment plans to assist them.

We see good demand for our apartments, both urban and suburban, but with increased customer price sensitivity, especially in the urban cores of New York City, San Francisco and Boston/Cambridge, MA.  Looking forward, we believe the rate of improvement in our business will be dictated by how effectively the COVID-19 pandemic can be controlled and more normal economic activity restored.  In the meantime, we believe our strong balance sheet, state of the art operating platform and opportunistic mindset leaves us well positioned to weather the storm and to take advantage should conditions allow.

During the second quarter of 2020, the Company also:

Experienced a recovery in demand by late May 2020.  Initial leads, Traffic and applications continue to be in-line with the same time last year;

Collected on average 97% of its total monthly Residential rental income.  July 2020 collections continue to trend on a similar pace to prior months; and

Had the highest resident retention for the second quarter in the Company’s history.


Table of Contents

Results of Operations

Third Quarter 20172020 Transactions

In conjunction with our business objectives and operating strategy, the Company continued to invest in apartment properties located primarily in our six coastal marketsurban and high-density suburban communities and sell apartment properties that we believe will have inferior long-term returns.  The following table provides a rollforward of the transactions that occurred during the six months ended June 30, 2020:

Portfolio Rollforward

($ in thousands)

 

 

Properties

 

 

Apartment

Units

 

 

Sales Price

 

 

Disposition

Yield

 

12/31/2019

 

 

309

 

 

 

79,962

 

 

 

 

 

 

 

 

 

Dispositions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Rental Properties

 

 

(5

)

 

 

(1,552

)

 

$

(754,361

)

 

 

(4.7

)%

6/30/2020

 

 

304

 

 

 

78,410

 

 

 

 

 

 

 

 

 

The consolidated properties disposed of were located primarily in the less dense portion of suburbanPhoenix, San Francisco and Washington D.C. markets and/or properties that are functionally or locationally challenged duringand the quarter ended September 30, 2017 as follows:

Acquired three consolidated apartment properties, located in Boston, Los Angeles and Bellevue, Washington, consisting of 811 apartment units for approximately $411.0 million, at a weighted average Acquisition Cap Rate (see Definitions section below) of 4.8%;

Sold one consolidated apartment property in San Diego consisting of 120 apartment units for approximately $53.0 million, at a  Disposition Yield (see Definitions section below) of 4.3% and generatingsales generated an Unlevered IRR (see Definitions section below) of 10.1%; and

Substantially completed construction on two projects in Washington, D.C. and Seattle consisting of 572 apartment units totaling approximately $300.4 million of development costs.

See also10.8%.  See Note 4 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate transactions.

43We currently budget spending approximately $225.0 million on development costs during the year ending December 31, 2020, of which approximately $95.2 million was spent during the six months ended June 30, 2020, primarily for properties currently under construction.  Certain of these costs will be funded by third party construction mortgages and joint venture partner obligations.  Work at our development project in Boston resumed after a nine-week suspension due to the city’s COVID-19-related temporary construction moratorium, and our projects in Bethesda, MD and Alameda, CA continue under construction.  The expected spending noted above could change as a result of COVID-19 related impacts.


Table of Contents

Same Store Results

Properties that the Company owned and were stabilized (see definition below) for all of both of the ninesix months ended SeptemberJune 30, 20172020 and 20162019 (the “Nine-Month 2017“Six-Month 2020 Same Store Properties”), which represented 70,285 apartment units, and properties that the Company owned and were stabilized for all of both of the quarters ended September 30, 2017 and 2016 (the “Third Quarter 2017 Same Store Properties”), which represented 72,04974,264 apartment units, impacted the Company’s results of operations.  Both the Nine-Month 2017 Same Store Properties and the Third Quarter 2017The Six-Month 2020 Same Store Properties are discussed in the following paragraphs.

The Company'sCompany’s primary financial measure for evaluating each of its apartment communities is net operating income (“NOI”).  NOI represents rental income less direct property operating expenses (including real estate taxes and insurance).  The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties.

The following tables provide a rollforward of the apartment units included in Same Store Properties and a reconciliation of apartment units included in Same Store Properties to those included in Total Properties for the ninesix months and quarter ended SeptemberJune 30, 2017:2020:

 

 

Nine Months Ended

 

 

Quarter Ended

 

 

September 30, 2017

 

 

September 30, 2017

 

 

Properties

 

 

Apartment

Units

 

 

Properties

 

 

Apartment

Units

 

Same Store Properties at Beginning of Period

 

272

 

 

 

69,879

 

 

 

282

 

 

 

71,354

 

2015 acquisitions

 

4

 

 

 

625

 

 

 

 

 

 

 

2017 dispositions

 

(4

)

 

 

(1,024

)

 

 

(1

)

 

 

(120

)

Lease-up properties stabilized

 

4

 

 

 

800

 

 

 

3

 

 

 

810

 

Other

 

 

 

 

5

 

 

 

 

 

 

5

 

Same Store Properties at September 30, 2017

 

276

 

 

 

70,285

 

 

 

284

 

 

 

72,049

 

 

 

Six Months Ended June 30, 2020

 

 

 

Properties

 

 

Apartment

Units

 

Same Store Properties at December 31, 2019

 

 

279

 

 

 

71,830

 

2017 acquisitions

 

 

2

 

 

 

510

 

2018 acquisitions

 

 

5

 

 

 

1,461

 

2019 acquisitions

 

 

 

 

 

 

2020 dispositions

 

 

(5

)

 

 

(1,552

)

Lease-up properties stabilized

 

 

5

 

 

 

2,015

 

Same Store Properties at June 30, 2020

 

 

286

 

 

 

74,264

 


Table of Contents

 

 

 

Nine Months Ended

 

 

Quarter Ended

 

 

 

September 30, 2017

 

 

September 30, 2017

 

 

 

Properties

 

 

Apartment

Units

 

 

Properties

 

 

Apartment

Units

 

Same Store

 

 

276

 

 

 

70,285

 

 

 

284

 

 

 

72,049

 

Non-Same Store:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 acquisitions - stabilized

 

 

2

 

 

 

437

 

 

 

2

 

 

 

437

 

2017 acquisitions - not stabilized

 

 

2

 

 

 

510

 

 

 

2

 

 

 

510

 

2016 acquisitions

 

 

4

 

 

 

573

 

 

 

1

 

 

 

94

 

Properties removed from same store (1)

 

 

2

 

 

 

356

 

 

 

2

 

 

 

356

 

Master-Leased properties (2)

 

 

3

 

 

 

853

 

 

 

3

 

 

 

853

 

Lease-up properties not yet stabilized (3)

 

 

13

 

 

 

4,342

 

 

 

8

 

 

 

3,057

 

Other

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

Total Non-Same Store

 

 

27

 

 

 

7,072

 

 

 

19

 

 

 

5,308

 

Unconsolidated properties

 

 

2

 

 

 

945

 

 

 

2

 

 

 

945

 

Total Properties and Apartment Units

 

 

305

 

 

 

78,302

 

 

 

305

 

 

 

78,302

 

 

 

Six Months Ended June 30, 2020

 

 

 

Properties

 

 

Apartment

Units

 

Same Store

 

 

286

 

 

 

74,264

 

Non-Same Store:

 

 

 

 

 

 

 

 

2019 acquisitions

 

 

13

 

 

 

3,540

 

Master-Leased properties (1)

 

 

1

 

 

 

162

 

Lease-up properties not yet stabilized (2)

 

 

3

 

 

 

443

 

Other

 

 

1

 

 

 

1

 

Total Non-Same Store

 

 

18

 

 

 

4,146

 

Total Properties and Apartment Units

 

 

304

 

 

 

78,410

 

 

Note: Properties are considered "stabilized"stabilized when they have achieved 90% occupancy for three consecutive months.  Properties are included in Same Storesame store when they are stabilized for all of the current and comparable periods presented.

(1)

Consists of one property containing 285 apartment units (Playa Pacifica in Hermosa Beach, California) which was removed from the same store portfolio in the first quarter of 2015 due to a major renovation in which significant portions of the property were taken offline for extended time periods and one property containing 71 apartment units (Acton Courtyard in Berkeley, California) which was removed from the same store portfolio in the third quarter of 2016 due to an affordable housing dispute which required significant portions of the property to be vacant for an extended releasing period.  As of September 30, 2017 and 2016, Playa Pacifica had an occupancy of 95.8% and 63.0%, respectively.  As of September 30, 2017 and 2016, Acton Courtyard had an occupancy of 93.0% and 67.6%, respectively.  These properties will not return to the same store portfolio until they are stabilized for all of the current and comparable periods presented.

(2)

Consists of three properties containing 853162 apartment units that areis wholly owned by the Company butwhere the entire projects are master leasedproject is master-leased to a third party corporate housing provider.

(3)(2)

Consists of properties in various stages of lease-up and properties where lease-up has been completed but the properties were not stabilized for the comparable periods presented.

44


Table of Contents

Revenues from the Nine-Month 2017 Same Store Properties increased $37.3 million primarily as a result of an increase in average rental rates charged to residents.  Expenses from the Nine-Month 2017 Same Store Properties increased $13.8 million primarily as a result of an increase in real estate taxes, on-site payroll costs, utilities and repairs and maintenance expenses.  The following tables providepresent reconciliations of operating income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store results (amounts in thousands):

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

Operating income

 

$

778,974

 

 

$

578,894

 

Adjustments:

 

 

 

 

 

 

 

 

Property management

 

 

51,317

 

 

 

50,765

 

General and administrative

 

 

26,353

 

 

 

29,710

 

Depreciation

 

 

418,398

 

 

 

404,723

 

Net (gain) loss on sales of real estate properties

 

 

(352,243

)

 

 

(138,835

)

Total NOI

 

$

922,799

 

 

$

925,257

 

Rental income:

 

 

 

 

 

 

 

 

Same store

 

$

1,260,825

 

 

$

1,258,261

 

Non-same store/other

 

 

75,012

 

 

 

73,415

 

Total rental income

 

 

1,335,837

 

 

 

1,331,676

 

Operating expenses:

 

 

 

 

 

 

 

 

Same store

 

 

386,742

 

 

 

382,188

 

Non-same store/other

 

 

26,296

 

 

 

24,231

 

Total operating expenses

 

 

413,038

 

 

 

406,419

 

NOI:

 

 

 

 

 

 

 

 

Same store

 

 

874,083

 

 

 

876,073

 

Non-same store/other

 

 

48,716

 

 

 

49,184

 

Total NOI

 

$

922,799

 

 

$

925,257

 


Table of Contents

The following table provides comparative total same store results and statistics for the Nine-Month 2017Six-Month 2020 Same Store Properties:

September

June YTD 20172020 vs. SeptemberJune YTD 20162019

Same Store Results/Statistics for 70,285Including 74,264 Same Store Apartment Units

$ in thousands (except for Average Rental Rate)

 

 

 

Results

 

 

Statistics

 

Description

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average

Rental

Rate (1)

 

 

Physical

Occupancy (2)

 

 

Turnover (3)

 

YTD 2017

 

$

1,685,303

 

 

$

496,232

 

 

$

1,189,071

 

 

$

2,662

 

 

 

96.0

%

 

 

41.9

%

YTD 2016

 

$

1,647,988

 

 

$

482,410

 

 

$

1,165,578

 

 

$

2,601

 

 

 

96.0

%

 

 

43.6

%

Change

 

$

37,315

 

 

$

13,822

 

 

$

23,493

 

 

$

61

 

 

 

0.0

%

 

 

(1.7

)%

Change

 

 

2.3

%

 

 

2.9

%

 

 

2.0

%

 

 

2.3

%

 

 

 

 

 

 

 

 

June YTD 2020

 

 

June YTD 2019

 

 

 

Residential

 

 

%

Change

 

 

Non-

Residential

 

 

%

Change

 

 

Total

 

 

%

Change

 

 

 

 

Residential

 

 

Non-

Residential

 

 

Total

 

Revenues

 

$

1,223,361

 

 

 

1.0

%

 

$

37,464

 

(1)

 

(20.4

%)

 

$

1,260,825

 

 

 

0.2

%

 

Revenues

 

$

1,211,210

 

 

$

47,051

 

 

$

1,258,261

 

Expenses

 

$

375,710

 

 

 

1.1

%

 

$

11,032

 

 

 

3.4

%

 

$

386,742

 

 

 

1.2

%

 

Expenses

 

$

371,517

 

 

$

10,671

 

 

$

382,188

 

NOI

 

$

847,651

 

 

 

0.9

%

 

$

26,432

 

 

 

(27.3

%)

 

$

874,083

 

 

 

(0.2

%)

 

NOI

 

$

839,693

 

 

$

36,380

 

 

$

876,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Rental Rate

 

$

2,871

 

 

 

1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Rental Rate

 

$

2,821

 

 

 

 

 

 

 

 

 

Physical Occupancy

 

 

95.7

%

 

 

(0.7

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Physical Occupancy

 

 

96.4

%

 

 

 

 

 

 

 

 

Turnover

 

 

21.4

%

 

 

(1.9

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Turnover

 

 

23.3

%

 

 

 

 

 

 

 

 

 

Note: Same store revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.

(1)

Average Rental Rate – Total residential rental revenues reflected on a straight-line basis in accordance with GAAP dividedNon-Residential operations have been more significantly impacted by the weighted average occupied apartment units forCOVID-19 pandemic than the reporting period presented.

(2)

Physical Occupancy –Company’s core Residential business.  The weighted average occupied apartment units for the reporting period divideddecline in Non-Residential revenues is primarily driven by the averagelower public parking income, deferral/abatement of total apartment units available for rent for the reporting period.

(3)

Turnover – Total residential move-outs divided by total residential apartment units, including inter-property and intra-property transfers.higher bad debt expense.

The following table provides comparativeresults and statistics related to our Residential same store operating expensesoperations for the Nine-Month 2017 Same Store Properties:six months ended June 30, 2020 and 2019:

September

June YTD 20172020 vs. SeptemberJune YTD 20162019

Same Store Operating ExpensesResidential Results/Statistics by Market

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (Decrease) from Prior Year

 

Markets/Metro Areas

 

Apartment

Units

 

 

June YTD

2020

% of

Actual

NOI

 

 

June YTD

2020

Average

Rental

Rate

 

 

June YTD

2020

Weighted

Average

Physical

Occupancy %

 

 

June YTD

2020

Turnover

 

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average

Rental

Rate

 

 

Physical

Occupancy

 

 

Turnover

 

Los Angeles

 

 

15,968

 

 

 

19.7

%

 

$

2,615

 

 

 

95.3

%

 

 

23.2

%

 

 

0.1

%

 

 

(0.3

%)

 

 

0.2

%

 

 

1.0

%

 

 

(0.9

%)

 

 

(2.6

%)

Orange County

 

 

4,028

 

 

 

4.8

%

 

 

2,272

 

 

 

96.6

%

 

 

18.8

%

 

 

2.2

%

 

 

0.2

%

 

 

2.8

%

 

 

2.0

%

 

 

0.2

%

 

 

(5.4

%)

San Diego

 

 

3,385

 

 

 

4.2

%

 

 

2,435

 

 

 

96.4

%

 

 

23.7

%

 

 

1.9

%

 

 

2.1

%

 

 

1.9

%

 

 

2.0

%

 

 

0.0

%

 

 

(2.7

%)

Subtotal – Southern California

 

 

23,381

 

 

 

28.7

%

 

 

2,529

 

 

 

95.7

%

 

 

22.5

%

 

 

0.7

%

 

 

0.1

%

 

 

0.9

%

 

 

1.3

%

 

 

(0.6

%)

 

 

(3.1

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

12,183

 

 

 

20.7

%

 

 

3,334

 

 

 

95.8

%

 

 

21.1

%

 

 

1.1

%

 

 

2.9

%

 

 

0.5

%

 

 

1.7

%

 

 

(0.6

%)

 

 

(1.9

%)

Washington DC

 

 

13,711

 

 

 

16.0

%

 

 

2,463

 

 

 

95.9

%

 

 

19.8

%

 

 

1.3

%

 

 

(0.1

%)

 

 

1.9

%

 

 

2.1

%

 

 

(0.7

%)

 

 

(0.8

%)

New York

 

 

9,475

 

 

 

14.0

%

 

 

3,930

 

 

 

95.4

%

 

 

18.7

%

 

 

(0.3

%)

 

 

2.4

%

 

 

(2.4

%)

 

 

1.1

%

 

 

(1.3

%)

 

 

0.4

%

Seattle

 

 

8,442

 

 

 

10.2

%

 

 

2,469

 

 

 

96.3

%

 

 

22.9

%

 

 

3.8

%

 

 

2.7

%

 

 

4.2

%

 

 

3.9

%

 

 

(0.1

%)

 

 

(5.1

%)

Boston

 

 

6,346

 

 

 

9.7

%

 

 

3,178

 

 

 

94.7

%

 

 

22.7

%

 

 

1.0

%

 

 

(1.9

%)

 

 

2.2

%

 

 

2.6

%

 

 

(1.4

%)

 

 

1.2

%

Denver

 

 

726

 

 

 

0.7

%

 

 

2,133

 

 

 

94.5

%

 

 

30.6

%

 

 

(1.2

%)

 

 

(0.3

%)

 

 

(1.5

%)

 

 

0.6

%

 

 

(1.9

%)

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

74,264

 

 

 

100.0

%

 

$

2,871

 

 

 

95.7

%

 

 

21.4

%

 

 

1.0

%

 

 

1.1

%

 

 

0.9

%

 

 

1.8

%

 

 

(0.7

%)

 

 

(1.9

%)

Note: The above table reflects Residential same store results only, which historically account for 70,285approximately 96.0% of total revenues.


Table of Contents

We continue to work with our residents and tenants on payment plans and collections and our allowance policies remain consistent.  We expect our reserves and bad debt charge-offs to remain elevated for the remainder of this year.  The following table provides Residential and Non-Residential accounts receivable and straight-line receivable balances for the Company’s same store properties as of June 30, 2020 and March 31, 2020 (amounts in thousands):

Same Store Resident/Tenant Accounts Receivable Balances

Including 74,264 Same Store Apartment Units

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2017

 

 

 

Actual

 

 

Actual

 

 

$

 

 

%

 

 

Operating

 

 

 

YTD 2017

 

 

YTD 2016

 

 

Change

 

 

Change

 

 

Expenses

 

Real estate taxes

 

$

208,482

 

 

$

201,645

 

 

$

6,837

 

 

 

3.4

%

 

 

42.0

%

On-site payroll (1)

 

 

112,607

 

 

 

107,514

 

 

 

5,093

 

 

 

4.7

%

 

 

22.7

%

Utilities (2)

 

 

67,788

 

 

 

66,472

 

 

 

1,316

 

 

 

2.0

%

 

 

13.7

%

Repairs and maintenance (3)

 

 

64,170

 

 

 

62,952

 

 

 

1,218

 

 

 

1.9

%

 

 

12.9

%

Insurance

 

 

12,526

 

 

 

13,024

 

 

 

(498

)

 

 

(3.8

)%

 

 

2.5

%

Leasing and advertising

 

 

7,034

 

 

 

7,579

 

 

 

(545

)

 

 

(7.2

)%

 

 

1.4

%

Other on-site operating expenses (4)

 

 

23,625

 

 

 

23,224

 

 

 

401

 

 

 

1.7

%

 

 

4.8

%

Same store operating expenses

 

$

496,232

 

 

$

482,410

 

 

$

13,822

 

 

 

2.9

%

 

 

100.0

%

 

 

Residential

 

 

Non-Residential

 

 

 

June 30, 2020

 

 

March 31, 2020

 

 

June 30, 2020

 

 

March 31, 2020

 

Resident/tenant accounts receivable balances

 

$

18,175

 

 

$

5,358

 

 

$

4,815

 

 

$

2,270

 

Allowance for doubtful accounts

 

 

(6,518

)

 

 

(1,850

)

 

 

(2,416

)

 

 

(1,532

)

Net receivable balances

 

$

11,657

 

(1)

$

3,508

 

 

$

2,399

 

 

$

738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line receivable balances

 

$

2,990

 

 

$

1,633

 

 

$

24,161

 

 

$

26,154

 

 

(1)

The Company held Residential security deposits approximating 20% of the net receivable balance at June 30, 2020.

The following table provides preliminary information related to Residential same store operations for the month ended July 2020 compared to the actuals for the quarter ended June 30, 2020.  

 

 

July 2020

 

 

Second Quarter 2020

 

New Lease Change

 

 

(8.3

%)

 

 

(7.0

%)

Renewal Rate Achieved

 

 

(0.9

%)

 

 

0.7

%

Blended Rate (1)

 

 

(4.5

%)

 

 

(2.7

%)

Physical Occupancy

 

 

95.0

%

 

 

94.9

%

(1)

Blended Rate after applying the effect of new move-in and renewal concessions is approximately (5.5%) and (3.5%) for July 2020 and the second quarter of 2020, respectively, driven by higher usage in the urban cores of New York, San Francisco and Boston.

The July 2020 results listed above are approximately equal to the Company's June 2020 results for New Lease Change, Renewal Rate Achieved and Blended Rate.  Concession use is higher in July 2020 than in June 2020.

We expected the negative impact on Physical Occupancy to be most pronounced in the second quarter and then stabilize at a new base level, which currently appears to be the case.  The story is more mixed as it relates to Average Rental Rates, which remains more challenged in the urban cores of New York City, San Francisco and Boston/Cambridge, MA.  Use of new lease concessions during the second quarter of 2020 was concentrated in the submarkets noted above.  Traffic and application activity improved throughout the quarter as Average Rental Rates were reduced in these submarkets.  Meanwhile the rest of the portfolio is showing more stability in Average Rental Rates, though those rates are still lower than last year.

As a result of the differing impact that the COVID-19 pandemic is currently having on the operating performance of our markets and submarkets, we believe it is most helpful to discuss our portfolio as follows:  

First, our suburban properties, which represent approximately 45% of our portfolio, have been more resilient during the pandemic with Physical Occupancy declining to a low point of 95.2% during the second quarter of 2020 but since recovering fully to levels at or above the prior year.  By the middle of July 2020, Physical Occupancy for this category of properties stood at 96.6%.  The percentage of suburban leases renewing was very strong at 65% and continues to trend well above the prior year.  Average Rental Rates have slowly recovered since early May with limited concession use, though those rates are still below the prior year level.  

Second, our properties that are located in the urban cores of New York City, San Francisco and Boston/Cambridge, MA, which represent about 25% of our portfolio, have Physical Occupancy of 90.9% by the middle of July 2020.  This group of properties has the highest use of concessions (about 50% of all new leases) and the most pressure on Average Rental Rates.  For the second quarter of 2020, these urban properties renewed 58% of residents, which was 500 basis points lower than the second quarter of 2019 and was trending down throughout the quarter, ending at 53% in June 2020.   We believe these properties have the highest risk of volatility in operations for the balance of the year.


Table of Contents

Our third category consists of urban properties in our other markets, such as Washington D.C., Seattle and Southern California, and constitutes about 30% of our portfolio.  These properties reached a low point in Physical Occupancy of 94.0% in the middle of May 2020, but quickly rebounded and had Physical Occupancy of 95.2% by the middle of July 2020.  Average Rental Rates have been stable since the middle of May, though they are down year-over-year, and concessions are being used on about 15% of our new leases.  During the second quarter of 2020, 57% of residents renewed at these properties, which is 300 basis points better than the second quarter of 2019. Overall, this group of urban properties has had consistent operations for the past two months, with a slight increase in Physical Occupancy in the last couple of weeks of July 2020.

The following table provides comparative total same store operating expenses for the Six-Month 2020 Same Store Properties:

June YTD 2020 vs. June YTD 2019

Total Same Store Operating Expenses Including 74,264 Same Store Apartment Units

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2020

 

 

 

Actual

 

 

Actual

 

 

$

 

 

%

 

 

Operating

 

 

 

YTD 2020

 

 

YTD 2019

 

 

Change (5)

 

 

Change

 

 

Expenses

 

Real estate taxes

 

$

170,416

 

 

$

164,075

 

 

$

6,341

 

 

 

3.9

%

 

 

44.1

%

On-site payroll (1)

 

 

81,249

 

 

 

81,757

 

 

 

(508

)

 

 

(0.6

)%

 

 

21.0

%

Utilities (2)

 

 

50,654

 

 

 

49,787

 

 

 

867

 

 

 

1.7

%

 

 

13.1

%

Repairs and maintenance (3)

 

 

44,497

 

 

 

48,027

 

 

 

(3,530

)

 

 

(7.4

)%

 

 

11.5

%

Insurance

 

 

12,187

 

 

 

10,365

 

 

 

1,822

 

 

 

17.6

%

 

 

3.2

%

Leasing and advertising

 

 

4,385

 

 

 

4,917

 

 

 

(532

)

 

 

(10.8

)%

 

 

1.1

%

Other on-site operating expenses (4)

 

 

23,354

 

 

 

23,260

 

 

 

94

 

 

 

0.4

%

 

 

6.0

%

Total Same Store Operating Expenses

(includes Residential and Non-Residential)

 

$

386,742

 

 

$

382,188

 

 

$

4,554

 

 

 

1.2

%

 

 

100.0

%

(1)

On-site payroll – Includes payroll and related expenses for on-site personnel including property managers, leasing consultants and maintenance staff.

(2)

Utilities – Represents gross expenses prior to any recoveries under the Resident Utility Billing System (“RUBS”).  Recoveries are reflected in rental income.

(3)

Repairs and maintenance – Includes general maintenance costs, apartment unit turnover costs including interior painting, routine landscaping, security, exterminating, fire protection, snow removal, elevator, roof and parking lot repairs and other miscellaneous building repair and maintenance costs.

(4)

Other on-site operating expenses – Includes ground lease costs and administrative costs such as office supplies, telephone and data charges and association and business licensing fees.

45


Table of Contents

The following tables present reconciliations of operating income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results for the nine months ended September 30, 2017 and 2016 (amounts in thousands):

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

Operating income

 

$

632,707

 

 

$

632,016

 

Adjustments:

 

 

 

 

 

 

 

 

Fee and asset management revenue

 

 

(532

)

 

 

(3,351

)

Property management

 

 

64,702

 

 

 

64,003

 

General and administrative

 

 

40,366

 

 

 

47,408

 

Depreciation

 

 

542,964

 

 

 

528,242

 

Total NOI

 

$

1,280,207

 

 

$

1,268,318

 

Rental income:

 

 

 

 

 

 

 

 

Same store

 

$

1,685,303

 

 

$

1,647,988

 

Non-same store/other

 

 

154,867

 

 

 

168,972

 

Total rental income

 

 

1,840,170

 

 

 

1,816,960

 

Operating expenses:

 

 

 

 

 

 

 

 

Same store

 

 

496,232

 

 

 

482,410

 

Non-same store/other

 

 

63,731

 

 

 

66,232

 

Total operating expenses

 

 

559,963

 

 

 

548,642

 

NOI:

 

 

 

 

 

 

 

 

Same store

 

 

1,189,071

 

 

 

1,165,578

 

Non-same store/other

 

 

91,136

 

 

 

102,740

 

Total NOI

 

$

1,280,207

 

 

$

1,268,318

 

For properties that the Company acquired or completed that were stabilized prior to January 1, 2016 and that the Company expects to continue to own through December 31, 2017, the Company anticipates the following same store results for the full year ending December 31, 2017:

2017 Same Store Assumptions(5)

Theyear-to-date over year-to-date changes are due primarily to:

Physical Occupancy

 

95.9%

Real estate taxes – Higher rates and assessed values continue to drive real estate tax growth across most markets with a slight improvement from previous expectations caused by successful appeals activity and lower than expected rate growth in New York.

Revenue change

 

2.2%

On-site payroll – Results better than expectations due to faster than anticipated progress in transition to enhanced operating platform, lower than expected employee benefit-related costs and less overtime, partially offset by one-time frontline worker bonuses.

Expense change

 

3.2%

Utilities – Growth lower than expected due to warmer winter weather and energy rate decreases.

NOI change

 

1.8%

Repairs and maintenance – Decrease primarily driven by deferral and cancellation of some projects as a result of COVID-19-related delays.

Insurance – Increase due to higher premiums on property insurance renewal caused by challenging conditions in the insurance market.

Leasing and advertising – Decrease greater than expectations due in part to suspension of resident activities.


Table of Contents

 

The Company anticipates consolidated rental acquisitions of $468.0 million and consolidated rental dispositions of $500.0 million and expects that the Acquisition Cap Rate will be 0.50% lower than the Disposition Yield for the full year ending December 31, 2017.  These 2017 assumptions are based on current expectations and are forward-looking.

Same store revenues increased 2.3% during the nine months ended September 30, 2017 as compared to the nine months ended September 30, 2016, which was ahead of our expectations primarily driven by gains in occupancy.  As a result, the Company now anticipates same store revenue growth of approximately 2.2% for 2017, as compared to the most recent updated guidance range of 1.75% to 2.25% that was provided in July 2017.  The Company’s primary goal in 2017 continues to focus on retaining existing residents to drive renewal rate growth, which came in at 4.6% for the nine months ended September 30, 2017 as compared to the same period in 2016.  Same store turnover declined by 1.7% for the nine months ended September 30, 2017 as compared to the same period in 2016.  With same store occupancy of 96.0% for the nine months ended September 30, 2017, we also increased our occupancy expectations for full year 2017 from 95.8% to 95.9%.

Washington D.C. was originally expected to post improved same store revenue results for 2017 as compared to 2016 because we expected continuing job growth to allow the elevated levels of new supply in this market to be absorbed.  During the second quarter of 2017, this job growth weakened, though it has modestly improved recently, with the impact from potential government spending initiatives still remaining unclear.  Same store revenues increased 1.4% in the nine months ended September 30, 2017 as compared to the same period in 2016, which was lower than our original February 2017 expectations.  We now expect to produce same store revenue growth of approximately 1.5% in 2017, which is relatively consistent with the prior year and slightly higher than our most recent expectation provided in July 2017 of an increase of 1.4% for this market.

46


Table of Contents

In the New York market, elevated deliveries of new luxury supply both in established residential areas and newer residential areas like Long Island City are having an impact on our ability to raise rents as renters begin to let go of neighborhood loyalty.  There has also been a reduction in the rate of job growth in the financial services sector and technology sector, which are important demand drivers in the market.  Due in part to our strong same store occupancy levels (96.1% for the nine months ended September 30, 2017), we have used fewer concessions during the nine months of 2017 than we originally expected and anticipate that trend to continue in the remaining three months of 2017.  As a result, same store revenues increased 0.1% in the nine months ended September 30, 2017 as compared to the same period in 2016, which was slightly above our expectations.  We still expect there to be a decline in same store revenues of approximately 0.1% for full year 2017, which is better than our most recent expectation provided in July 2017 of a decline of 0.3% for this market.

We have a cautious outlook for Boston as the market continues to feel the impact from an elevated level of deliveries of new supply in the downtown and Cambridge submarkets with approximately 50% of this new supply competing with our properties.  Job growth has continued to improve in the market which is a positive sign that the additional supply may be absorbed without significant disruption.  Same store revenues increased 1.4% in the nine months ended September 30, 2017 as compared to the same period in 2016, which was consistent with our expectations.  We expect to produce same store revenue growth of approximately 1.6% in 2017, which is slightly higher than our most recent expectation provided in July 2017 of an increase of 1.5% for this market.

Seattle is producing solid rental rate growth driven by the continued growth in technology jobs in the market, but showed signs of slowing rent growth during the quarter.  While new supply remains elevated in this market, until recently strong job growth has enabled that supply to be quickly absorbed with little market disruption.  Same store revenues increased 5.9% in the nine months ended September 30, 2017 as compared to the same period in 2016, which exceeded our expectations.  We expect Seattle to produce same store revenue growth of approximately 5.7% in 2017, which is slightly lower than our most recent expectation provided in July 2017 of an increase of 5.75% for this market.

San Francisco is producing a slower rate of job growth in the technology sector compared to previous years.  However, we continue to see strong demand throughout the market, although the rate at which we can increase rents remains somewhat modest due to new supply and a slower rate of job growth.  Same store revenues increased 2.2% in the nine months ended September 30, 2017 as compared to the same period in 2016, which was ahead of our expectations.  We expect to produce same store revenue growth of approximately 2.1% in 2017, which is better than our most recent expectation provided in July 2017 of an increase of 1.8% for this market.

Southern California, which includes Los Angeles, Orange County and San Diego, is performing well and is positioned to be one of our better performing markets in 2017.  Widely dispersed new supply, very good economic growth and adequate levels of job growth in the market are driving strong revenue growth.  Same store revenues increased 4.1% in the nine months ended September 30, 2017 as compared to the same period in 2016, which was above our expectations.  We expect to produce same store revenue growth of approximately 4.0% in 2017, which is slightly higher than our most recent expectation provided in July 2017 of an increase of 3.8% for this market.  We expect Orange County and San Diego to perform slightly better than Los Angeles for full year 2017 as compared to 2016.

Same store expenses increased 2.9% during the nine months ended September 30, 2017 as compared to the nine months ended September 30, 2016.  The Company now anticipates that 2017 same store expenses will increase 3.2%, as compared to the most recent guidance range of 3.25% to 4.0% that was provided in July 2017, significantly impacted by the following items:

Real estate taxes increased 3.4% during the nine months ended September 30, 2017 as compared to the same period in 2016 and are now estimated to increase 3.4% for the full year 2017 as compared to 2016 (lower than the most recent guidance of 4.0% to 4.5% provided in July 2017), primarily driven by favorable real estate tax appeal results;

Payroll costs increased 4.7% during the nine months ended September 30, 2017 as compared to the same period in 2016 and are estimated to increase 6.0% for the full year 2017 as compared to 2016 (consistent with the most recent guidance provided in July 2017), primarily due to an increase in on-site staffing to assure the service levels necessary to remain competitive with new supply, higher on-site wages due to competition from new supply and higher medical and workers compensation costs; and

Utilities increased 2.0% during the nine months ended September 30, 2017 as compared to the same period in 2016 and are estimated to increase approximately 2.0% for the full year 2017 as compared to 2016 (consistent with the most recent guidance provided in July 2017), primarily due to moderate increases in natural gas costs, partially offset by lower gas usage and lower prices for electricity.

47


Table of Contents

Same store NOI increased 2.0% during the nine months ended September 30, 2017 as compared to the nine months ended September 30, 2016, which was ahead of our expectations.  As a result, the Company now anticipates same store NOI growth of approximately 1.8%, as compared to the most recent guidance range of 0.75% to 1.75% that was provided in July 2017, for the full year 2017 as a result of the above same store revenue and expense expectations.

For the quarter ended September 30, 2017, same store revenue increased $12.5 million or 2.2%, same store expenses increased $2.8 million or 1.7% and same store NOI increased $9.7 million or 2.4% when compared to the prior year period.  SeeSee also Note 13 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s segment disclosures.

Non-Same Store/Other Results

Non-same store/other NOI results for the ninesix months ended SeptemberJune 30, 20172020 decreased approximately $11.6$0.5 million compared to the same period of 20162019 and consist primarily of properties acquired in calendar years 2016 and 2017,year 2019, operations from the Company’s development properties and operations prior to disposition from 20162019 and 20172020 sold properties.  This difference is due primarily to:

 

A positive impact of higher NOI from development and newly stabilized development properties in lease-up of $30.5 million;

A positive impact of higher NOI from development and newly stabilized development properties in lease-up of $3.4 million;

A positive impact of higher NOI from properties acquired in 2016 and 2017 of $6.6 million;

A positive impact of higher NOI from properties acquired in 2019 of $27.6 million; and

A positive impact of higher NOI from other non-same store properties (including three master leased properties) of $1.8 million; and

A negative impact of lost NOI from 2016 and 2017 dispositions of $48.4 million.

A negative impact of lost NOI from 2019 and 2020 dispositions of $29.5 million.

Comparison of the ninesix months and quarter ended SeptemberJune 30, 20172020 to the ninesix months and quarter ended SeptemberJune 30, 20162019

For the nine months ended September 30, 2017, the Company reportedThe following table presents a reconciliation of diluted earnings per share/unit of $1.29 compared to $10.92 per share/unit infor the same period of 2016.  The difference is primarily due to approximately $9.78 per share/unit in higher gains on property sales six months and $0.14 per share/unit in higher gains on sales of non-operating assets in 2016 compared to 2017 as a direct result of the significant sales activity in 2016 compared to 2017, partially offset by $0.28 per share/unit in higher debt extinguishment costs incurred in 2016 as compared to 2017.  For the quarter ended SeptemberJune 30, 2017, the Company reported diluted earnings per share/unit of $0.37 compared to $0.56 per share/unit in the same period of 2016.  The difference is primarily due to approximately $0.22 per share/unit in higher gains on property sales in the third quarter of 20162020 as compared to the same period in 2017, partially offset by improved operations in the third quarter of 2017 as compared to the third quarter of 2016.2019:

Income from continuing operations decreased approximately $3.7 billion and $73.1 million for the nine months and quarter ended September 30, 2017, respectively, compared to the prior periods.  

 

 

Six Months Ended June 30

 

 

Quarter Ended June 30

 

Diluted earnings per share/unit for period ended 2019

 

$

1.11

 

 

$

0.83

 

Property NOI

 

 

(0.01

)

 

 

(0.04

)

Interest expense

 

 

0.06

 

 

 

0.03

 

Debt extinguishment costs

 

 

0.04

 

 

 

0.04

 

Net gain/loss on property sales

 

 

0.34

 

 

 

(0.17

)

Other

 

 

(0.01

)

 

 

0.01

 

Diluted earnings per share/unit for period ended 2020

 

$

1.53

 

 

$

0.70

 

The decrease in continuing operations is discussed below.

The guidance/projections provided below are based on current projections and are forward-looking.

For the nine months ended September 30, 2017, consolidated rental income increased 1.3%, consolidated operating expenses (comprised of property and maintenance and real estate taxes and insurance) increased 2.1% and consolidated NOI increased 0.9% when compared to the nine months ended September 30, 2016.  The increase in NOI is primarily a result of the Company’s improvedlower NOI from same store properties, largely due to the economic impact from the COVID-19 pandemic.  The following table presents the changes in the components of consolidated NOI for the six months and lease-up properties.  For the quarter ended SeptemberJune 30, 2017, consolidated rental income increased 3.0%, consolidated operating expenses (comprised of property and maintenance and real estate taxes and insurance) increased 1.8% and consolidated NOI increased 3.5% when2020 as compared to the quarter ended September 30, 2016. The increasesame periods in NOI is primarily a result of improved NOI from same store and lease-up properties.2019:

For the nine months ended September 30, 2017, fee and asset management revenues decreased approximately $2.8 million or 84.1% primarily as a result of lower revenue earned on management of the Company's military housing ventures at Joint Base Lewis McChord due to the sale of the Company's entire interest in the management contracts and related rights associated with these ventures in the second quarter of 2016.

 

 

Six Months Ended June 30, 2020

 

 

Quarter Ended June 30, 2020

 

Consolidated rental income

 

 

0.3

%

 

 

(2.4

%)

Consolidated operating expenses (1)

 

 

1.6

%

 

 

(0.2

%)

Consolidated NOI

 

 

(0.3

%)

 

 

(3.3

%)

(1)

Consolidated operating expenses are comprised of property and maintenance and real estate taxes and insurance.

Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third party management companies.  These expenses increased approximately $0.7$0.6 million or 1.1% and approximately $1.3 million or 6.9% for the ninesix months and quarters ended SeptemberJune 30, 2017, respectively,2020 as compared to the prior year periods.  These increases areperiod.  The increase is primarily attributable to increases in education/conferenceinformation technology related costs specifically for various operating initiatives such as sales-focused improvements and service enhancements, partially offset by decreases in payroll-related costs, travel costs and legal fees.  The Company anticipates that property management expenses will approximate $85.0 million for the year ending December 31, 2017.

48


Table of Contents

General and administrative expenses, which include corporate operatingtraining/conference costs.  These expenses decreased approximately $7.0$0.8 million or 14.9%3.1% for the nine monthsquarter ended SeptemberJune 30, 20172020 as compared to the prior year period, primarily due to a decrease in payroll-related costs, in 2017 compared to 2016. travel costs and training/conference costs.  The Company suspended the majority of all travel and training/conference activities as a result of the COVID-19 pandemic.

General and administrative expenses, increasedwhich include corporate operating expenses, decreased approximately $0.2$3.4 million or 1.4%11.3% and approximately $2.5 million or 17.4% for the six months and quarter ended SeptemberJune 30, 20172020, respectively, as compared to the prior year period,periods, primarily due to an increasedecreases in payroll-related costs in 2017.  The Company anticipates that general and administrative expenses will approximate $52.0 million foras a result of the year ending December 31, 2017, excluding charges of approximately $0.4 million related toCompany’s executive changes over the overlap of accounting costs for the Company's current and former executive compensation programs.past two years.


Table of Contents

Depreciation expense, which includes depreciation on non-real estate assets, increased approximately $14.7$13.7 million or 2.8%3.4% and $4.9approximately $5.5 million or 2.7% for the ninesix months and quartersquarter ended SeptemberJune 30, 2017,2020, respectively, as compared to the prior year periods, primarily as a result of additional depreciation expense on properties acquired in 2016 and 20172019 and development properties placed in service partiallyduring 2019, offset by lower depreciation from properties sold in 20162019 and 2017.2020.

Interest and other income decreased approximately $59.4 million or 91.2% and $1.6 million or 28.4% for the nine months and quarters ended September 30, 2017, respectively, compared to the prior year periods.  The year to date decrease is primarily attributable to the approximate $52.4 millionNet gain from the saleon sales of the Company's entire interest in the management contracts and related rights associated with the military housing ventures at Joint Base Lewis McChord during the nine months ended September 30, 2016 which did not reoccur in 2017.  The year to date and quarterly decreases are also a result of the sale of the Company’s 421-a real estate tax certificates during the third quarter of 2016 which did not reoccur in 2017.  The Company anticipates that interest and other income will approximate $1.2properties increased approximately $213.4 million for the year ending December 31, 2017, excluding certain non-comparable insurance/litigation settlement proceeds.

Other expenses decreased approximately $11.3 million or 78.2% and $9.4 million or 90.1% for the nine months and quarters ended September 30, 2017, respectively, compared to the prior year periods, primarily due to a decrease in litigation settlements in 2017 as compared to 2016, as well as a decrease in annual transaction costs of approximately $1.5 million.  In addition, the Company anticipates that substantially all of its transactions will now be accounted for as asset acquisitions, which means that transaction costs will largely be capitalized, as a result of its adoption of the new definition of a business standard effective January 1, 2017.  See Note 2 in the Notes to Consolidated Financial Statements for further discussion.

Interest expense, including amortization of deferred financing costs, decreased approximately $101.3 million or 25.6% for the ninesix months ended SeptemberJune 30, 20172020 as compared to the prior year period, primarily as a result of $108.5 million in lower debt extinguishment costs in 2017a higher sales volume with the sale of five consolidated apartment properties during the first half of 2020 as compared to 2016.  The effective interest costthe sale of two consolidated apartment properties during the first half of 2019.  Net gain on all indebtedness for the nine months ended September 30, 2017 was 4.47% as compared to 4.69% for the prior year period.  Interest expense, including amortizationsales of deferred financing costs,real estate properties increased approximately $4.6$5.4 million or 5.2%3.9% for the quarter ended SeptemberJune 30, 20172020 as compared to the prior period.  The increase isyear period, primarily due toas a result of lower capitalized interestthe sale of two consolidated apartment properties sold for a higher gain in the second quarter of 2020 as compared to the sale of two consolidated properties in the same period in 2019.

Interest and other income increased approximately $1.5 million or 80.3% and approximately $0.4 million or 31.2% for the current periodsix months and quarter ended June 30, 2020, respectively, as compared to the prior period.  The effective interest costyear periods.  These increases are primarily due to higher insurance/litigation settlement proceeds that did not occur in 2019, partially offset by decreases in short-term investment income on all indebtedness for the quarter ended September 30, 2017 was 4.35%cash and restricted deposit accounts in 2020 as compared to 4.67%2019 due to a lower rate environment and lower overall balances.

Other expenses decreased approximately $4.2 million or 49.6% and approximately $3.4 million or 66.9% for the prior year period.  The Company capitalized interest of approximately $23.2 million and $41.7 million during the nine months ended September 30, 2017 and 2016, respectively, and $6.6 million and $13.3 million during the quarters ended September 30, 2017 and 2016, respectively.  The Company anticipates that interest expense from continuing operations, excluding debt extinguishment costs/prepayment penalties, will approximate $370.5 million to $374.7 million and capitalized interest will approximate $25.0 million to $27.0 million for the year ending December 31, 2017.

Income and other tax expense decreased approximately $0.5 million or 40.3% and $0.2 million or 46.5% for the ninesix months and quartersquarter ended SeptemberJune 30, 2017,2020, respectively, as compared to the prior year periods, primarily due to decreases in various state and local taxesconsulting costs related to a data analytics project which was completed last year and litigation and environmental settlements, partially offset by increases in advocacy contributions in 2020 as compared to 2019.  

Interest expense, including amortization of deferred financing costs, decreased approximately $38.0 million or 18.1% and approximately $28.6 million or 25.4% for the Company's elevatedsix months and quarter ended June 30, 2020, respectively, as compared to the prior year periods.  The decrease is due primarily to lower debt extinguishment costs, lower overall debt balances outstanding between the periods as a result of deploying disposition activity in 2016 vs. 2017.proceeds to repay debt, as well as lower overall interest rates.  The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the six months ended June 30, 2020 was 3.95% as compared to 4.34% for the prior year period, and for the quarter ended June 30, 2020 was 3.96% as compared to 4.34% for the prior year period.  The Company anticipates that incomecapitalized interest of approximately $4.1 million and other tax expense will approximate $1.0$2.7 million forduring the year ending December 31, 2017.six months ended June 30, 2020 and 2019, respectively, and $2.3 million and $1.5 million during the quarters ended June 30, 2020 and 2019, respectively.

Income from investments in unconsolidated entities decreased approximately $8.0$70.3 million and $8.1$69.8 million for the ninesix months and quartersquarter ended SeptemberJune 30, 2017,2020, respectively, as compared to the prior year periods, primarily due to theas a result of a $69.5 million gain on the sale of onetwo unconsolidated apartment propertyproperties in the prior year2019 that did not occur in 2017.the same periods in 2020.

Net gain on sales of real estate(income) loss attributable to Noncontrolling Interests in partially owned properties decreased approximately $3.7 billion or 96.3% as a result of$11.8 million for the sale of 91 consolidated apartment properties (including the Starwood Portfolio) during the ninesix months ended SeptemberJune 30, 2016 as compared to only four consolidated apartment property sales during the nine months ended September 30, 2017, all of which did not meet the criteria for reporting discontinued operations.  Net gain on sales of real estate properties decreased approximately $72.7 million and 80.8% during the quarter ended September 30, 2017 compared to the prior period as a result of the sale of one consolidated apartment property compared to the sale of eight consolidated properties in the prior year.  See Note 11 in the Notes to Consolidated Financial Statements for further discussion.

49


Table of Contents

Net gain on sales of land parcels increased approximately $3.4 million or 21.6% due to the gain on sale of one land parcel with a low basis during the nine months ended September 30, 2017 as compared to the gain on sales of four land parcels during the nine months ended September 30, 2016.  Net gain on sales of land parcels decreased approximately $4.0 million during the quarter ended September 30, 20172020, as compared to the prior year period, primarily as a result of noncontrolling interest allocations related to the gain on sale of one land parcelpartially owned apartment property in 2020 as compared to no sales in the prior year that did not occursame period in 2017.2019.

Liquidity and Capital Resources

The Company believes its current liquidity position is strong despite the impact of the COVID-19 pandemic.  With approximately $2.4 billion in readily available liquidity, limited near-term maturities, very strong credit metricsand ample access to capital markets at historically low rates, the Companybelieves it is well positioned to meet its future obligations.  See further discussion below.

Short-Term Liquidity and Cash Proceeds

The Company generally expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and scheduled unsecured note and mortgage note repayments, through its working capital, net cash provided by operating activities and borrowings under the Company’s revolving credit facility and commercial paper program.  Under normal operating conditions,Currently, the Company considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions.

As of January 1, 2017,The following table presents the Company had approximately $77.2 million ofCompany’s balances for cash and cash equivalents, restricted deposits and the amount available borrowing capacity on its revolving credit facility was $1.96 billion (netas of $20.6 million which was restricted/dedicated to support letters of creditJune 30, 2020 and net of $20.0 millionDecember 31, 2019 (amounts in principal outstanding on the commercial paper program).  After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, the Company's cash and cash equivalents balance at September 30, 2017 was approximately $46.6 million and the amount available on its revolving credit facility was $1.76 billion (net of $11.1 million which was restricted/dedicated to support letters of credit and net of $230.0 million in principal outstanding on the commercial paper program).thousands): 


Table of Contents

 

 

June 30,

2020

 

 

December 31,

2019

 

Cash and cash equivalents

 

$

187,416

 

 

$

45,753

 

Restricted deposits

 

$

58,117

 

 

$

71,246

 

Unsecured revolving credit facility availability

 

$

2,399,051

 

 

$

1,379,071

 

During the ninesix months ended SeptemberJune 30, 2017,2020, the Company generated proceeds from various transactions, which included the following:

Disposed of four consolidated rental properties and one land parcel, receiving net proceeds of approximately $350.0 million;

Disposed of five consolidated rental properties, receiving net proceeds of approximately $747.6 million;

Issued $400.0 million of ten-year 3.25% fixed rate public notes, receiving net proceeds of approximately $399.3 million before underwriting fees, hedge termination costs and other expenses;

Obtained $495.0 million in a 2.60% fixed rate mortgage loan pool maturing on May 1, 2030; and

Issued $300.0 million of thirty-year 4.00% fixed rate public notes, receiving net proceeds of approximately $293.2 million before underwriting fees and other expenses; and

Issued approximately 0.4 million Common Shares related to share option exercises and ESPP purchases and received net proceeds of $15.9 million, which were contributed to the capital of the Operating Partnership in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis).

Issued Common Shares related to share option exercises and ESPP purchases and received net proceeds of $13.7 million, which were contributed to the capital of the Operating Partnership in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis).

During the ninesix months ended SeptemberJune 30, 2017,2020, the above proceeds along with net cash flow from operations and borrowings from the Company'sCompany’s revolving line of credit and commercial paper program were primarily utilized to:

Invest $95.2 million primarily in development projects; and

Repay $95.4 million of mortgage loans (inclusive of scheduled principal repayments).

Acquire four consolidated rental properties for approximately $466.4Subsequent to June 30, 2020, the Company prepaid at par $19.7 million of the $23.7 million in cash;

Invest $227.2debt maturities remaining in 2020.  The Company has debt maturities of $834.9 million primarily in development projects;

Repay $502.22021, $750.0 million of mortgage loans and incur prepayment penalties of approximately $12.3 million; andwhich is due on December 15, 2021.

Repay $394.1 million of 5.750% unsecured notes at maturity.

Credit Facility and Commercial Paper Program

On November 3, 2016, theThe Company replaced its existinghas a $2.5 billion facility with a $2.0 billion unsecured revolving credit facility maturing January 10, 2022.November 1, 2024.  The Company has the ability to increase available borrowings by an additional $750.0 million by adding additional bankslenders to the facility, or obtaining the agreement of existing bankslenders to increase their commitments.commitments or incurring one or more term loans.  The interest rate on advances under the facility will generally be LIBOR plus a spread (currently 0.825%0.775%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 12.5 basis points)0.125%).  Both the spread and the facility fee are dependent on the Company’s senior unsecured credit ratingrating.

The unsecured revolving credit agreement contains provisions that establish a process for entering into an amendment to replace LIBOR under certain circumstances, such as the anticipated phase-out of LIBOR by the Company's long-term debt.end of 2021. At this time, it cannot be determined with certainty what interest rate(s) may succeed LIBOR, if any, and how any successor or alternative rates for LIBOR may affect borrowing costs or the availability of variable interest rate borrowings.

On February 2, 2015, theThe Company entered intohas an unsecured commercial paper note program in the United States.  The

50


Table of Contents

Company may borrow up to a maximum of $500.0 million$1.0 billion under this program subject to market conditions.  The notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company'sCompany’s other unsecured senior indebtedness. As of October 27, 2017, there wasWhile the COVID-19 pandemic caused a balance of $440.0 million outstanding ontemporary disruption in the commercial paper program.market in March 2020, the Company has maintained access to such market and expects to continue to be able to do so in the future.

AsThe Company limits its utilization of October 27, 2017, no amounts were outstanding and the amount available on the revolving credit facility was $1.55 billion (net of $6.6 million which was restricted/dedicatedin order to maintain liquidity to support letters of credit and net of $440.0 million in principal outstandingits $1.0 billion commercial paper program along with certain other obligations.  The following table presents the availability on the commercial paper program).  ThisCompany’s unsecured revolving credit facility may, among other potential uses, be used to fund property acquisitions, costs for certain properties under development and short-term liquidity requirements.as of July 28, 2020 (amounts in thousands):

 

 

July 28, 2020

 

Unsecured revolving credit facility commitment

 

$

2,500,000

 

Commercial paper balance outstanding

 

 

 

Unsecured revolving credit facility balance outstanding

 

 

 

Other restricted amounts

 

 

(100,949

)

Unsecured revolving credit facility availability

 

$

2,399,051

 


Table of Contents

Dividend Policy

The Company’sCompany determines its dividends/distributions based on actual and the Operating Partnership’s dividend policy has not changed from the information included inprojected financial conditions, the Company’s actual and projected liquidity and operating results, the Operating Partnership’s Annual Report on Form 10-KCompany’s projected cash needs for capital expenditures and other investment activities and such other factors as the Company’s Board of Trustees deems relevant.  The Company declared a dividend/distribution for the year ended December 31, 2016.  first and second quarters of 2020 of $0.6025 per share/unit in each quarter, an annualized increase of 6.2% over the amount paid in 2019.  All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees.

Total dividends/distributions paid in October 2017July 2020 amounted to $192.6$232.2 million (excluding distributions on Partially Owned Properties), which includedconsisted of certain distributions declared during the third quarter ended SeptemberJune 30, 2017.2020.

Long-Term Financing and Capital Needs

The Company expects to meet its long-term liquidity requirements, such as lump sum unsecured note and mortgage debt maturities, property acquisitions and financing of construction and development activities, through the issuance of secured and unsecured debt and equity securities including(including additional OP Units,Units), proceeds received from the disposition of certain properties and joint ventures, andalong with cash generated from operations after all distributions.  In addition, theThe Company has a significant number of unencumbered properties available to secure additional mortgage borrowings in the event that the publicshould unsecured capital markets arebe unavailable or the cost of alternative sources of capital isbe too high.  The fair value of and cash flow from these unencumbered properties are in excess of the requirements the Company must maintain in order to comply with covenants under its unsecured notes and line of credit and commercial paper program.  credit.  Of the $25.9$27.2 billion in investment in real estate on the Company’s balance sheet at SeptemberJune 30, 2017, $20.02020, $23.0 billion or 77.1%84.7% was unencumbered.unencumbered.  However,, there can be no assurances that these sources of capital will be available to the Company in the future on acceptable terms or otherwise.

EQR issues public equity from time to time and guarantees certain debt of the Operating Partnership.Partnership from time to time.  EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.

The Company’s total debt summary and debt maturity schedules as of SeptemberJune 30, 20172020 are as follows:

Debt Summary as of SeptemberJune 30, 20172020

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

 

Average

 

 

Maturities

 

 

Debt

 

 

 

 

 

 

Average

 

 

Maturities

 

 

Amounts (1)

 

 

% of Total

 

 

Rates (1)

 

 

(years)

 

 

Balances

 

 

% of Total

 

 

Rates

 

 

(years)

 

Secured

 

$

3,619,180

 

 

 

40.2

%

 

 

4.33

%

 

 

5.8

 

 

$

2,340,757

 

 

 

27.8

%

 

 

3.51

%

 

 

7.0

 

Unsecured

 

 

5,373,092

 

 

 

59.8

%

 

 

4.22

%

 

 

10.8

 

 

 

6,081,102

 

 

 

72.2

%

 

 

3.85

%

 

 

10.3

 

Total

 

$

8,992,272

 

 

 

100.0

%

 

 

4.27

%

 

 

8.8

 

 

$

8,421,859

 

 

 

100.0

%

 

 

3.77

%

 

 

9.4

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

$

2,983,680

 

 

 

33.2

%

 

 

4.91

%

 

 

4.3

 

 

$

1,972,862

 

 

 

23.4

%

 

 

3.94

%

 

 

5.4

 

Unsecured – Public

 

 

4,693,929

 

 

 

52.2

%

 

 

4.68

%

 

 

12.2

 

 

 

6,081,102

 

 

 

72.2

%

 

 

4.06

%

 

 

10.3

 

Fixed Rate Debt

 

 

7,677,609

 

 

 

85.4

%

 

 

4.77

%

 

 

9.1

 

 

 

8,053,964

 

 

 

95.6

%

 

 

4.03

%

 

 

9.1

 

Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

 

7,046

 

 

 

0.1

%

 

 

0.98

%

 

 

16.1

 

 

 

7,315

 

 

 

0.1

%

 

 

3.35

%

 

 

2.0

 

Secured – Tax Exempt

 

 

628,454

 

 

 

6.9

%

 

 

1.49

%

 

 

12.4

 

 

 

360,580

 

 

 

4.3

%

 

 

1.49

%

 

 

15.5

 

Unsecured – Public (2)

 

 

449,319

 

 

 

5.0

%

 

 

1.77

%

 

 

1.7

 

Unsecured – Revolving Credit Facility

 

 

 

 

 

 

 

 

2.00

%

 

 

4.2

 

 

 

 

 

 

 

 

 

1.47

%

 

 

4.3

 

Unsecured – Commercial Paper Program

 

 

229,844

 

 

 

2.6

%

 

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

1.81

%

 

 

 

Floating Rate Debt

 

 

1,314,663

 

 

 

14.6

%

 

 

1.57

%

 

 

6.9

 

 

 

367,895

 

 

 

4.4

%

 

 

1.68

%

 

 

15.2

 

Total

 

$

8,992,272

 

 

 

100.0

%

 

 

4.27

%

 

 

8.8

 

 

$

8,421,859

 

 

 

100.0

%

 

 

3.77

%

 

 

9.4

 

51


Table of Contents

 

(1)

Net of the effect of any derivative instruments.  Weighted average rates are for the nine months ended September 30, 2017.


(2)

Fair value interest rate swaps convert the $450.0 million 2.375% notes due July 1, 2019 to a floating interest rateTable of 90-Day LIBOR plus 0.61%.Contents

Debt Maturity Schedule as of SeptemberJune 30, 20172020

($ in thousands)

 

Year

 

Fixed

Rate (1)

 

 

Floating

Rate (1)

 

 

Total

 

 

% of Total

 

 

Weighted Average

Rates on

Fixed Rate Debt (1)

 

 

Weighted Average

Rates on

Total Debt (1)

 

 

Fixed

Rate

 

 

Floating

Rate

 

 

Total

 

 

% of Total

 

 

Weighted Average

Coupons on

Fixed Rate Debt

 

 

Weighted Average

Coupons on

Total Debt

 

2017

 

$

105,731

 

 

$

230,100

 

(2)

$

335,831

 

 

 

3.7

%

 

 

7.08

%

 

 

3.20

%

2018

 

 

49,734

 

 

 

97,235

 

 

 

146,969

 

 

 

1.6

%

 

 

5.55

%

 

 

2.99

%

2019

 

 

506,731

 

(3)

 

470,644

 

 

 

977,375

 

 

 

10.7

%

 

 

5.17

%

 

 

3.58

%

2020

 

 

1,678,592

 

(4)

 

400

 

 

 

1,678,992

 

 

 

18.5

%

 

 

5.49

%

 

 

5.49

%

 

$

23,669

 

 

$

 

 

$

23,669

 

 

 

0.3

%

 

 

4.75

%

 

 

4.75

%

2021

 

 

927,506

 

 

 

300

 

 

 

927,806

 

 

 

10.2

%

 

 

4.64

%

 

 

4.64

%

 

 

834,904

 

(1)

 

 

 

 

834,904

 

 

 

9.8

%

 

 

4.63

%

 

 

4.63

%

2022

 

 

265,341

 

 

 

400

 

 

 

265,741

 

 

 

2.9

%

 

 

3.26

%

 

 

3.26

%

 

 

264,185

 

 

 

7,796

 

 

 

271,981

 

 

 

3.2

%

 

 

3.25

%

 

 

3.22

%

2023

 

 

1,326,800

 

 

 

4,400

 

 

 

1,331,200

 

 

 

14.6

%

 

 

3.74

%

 

 

3.73

%

 

 

1,325,588

 

 

 

3,500

 

 

 

1,329,088

 

 

 

15.6

%

 

 

3.74

%

 

 

3.73

%

2024

 

 

1,272

 

 

 

10,500

 

 

 

11,772

 

 

 

0.1

%

 

 

4.79

%

 

 

1.39

%

 

 

 

 

 

6,100

 

 

 

6,100

 

 

 

0.1

%

 

N/A

 

 

 

0.15

%

2025

 

 

451,334

 

 

 

12,800

 

 

 

464,134

 

 

 

5.1

%

 

 

3.38

%

 

 

3.31

%

 

 

450,000

 

 

 

8,200

 

 

 

458,200

 

 

 

5.4

%

 

 

3.38

%

 

 

3.32

%

2026

 

 

593,424

 

 

 

14,000

 

 

 

607,424

 

 

 

6.7

%

 

 

3.59

%

 

 

3.53

%

 

 

592,025

 

 

 

9,000

 

 

 

601,025

 

 

 

7.0

%

 

 

3.58

%

 

 

3.53

%

2027+

 

 

1,826,437

 

 

 

535,265

 

 

 

2,361,702

 

 

 

25.9

%

 

 

4.15

%

 

 

3.43

%

2027

 

 

400,000

 

 

 

9,800

 

 

 

409,800

 

 

 

4.8

%

 

 

3.25

%

 

 

3.18

%

2028

 

 

900,000

 

 

 

42,380

 

 

 

942,380

 

 

 

11.1

%

 

 

3.79

%

 

 

3.62

%

2029

 

 

888,120

 

 

 

11,500

 

 

 

899,620

 

 

 

10.6

%

 

 

3.30

%

 

 

3.26

%

2030+

 

 

2,445,850

 

 

 

288,135

 

 

 

2,733,985

 

 

 

32.1

%

 

 

3.56

%

 

 

3.21

%

Subtotal

 

 

7,732,902

 

 

 

1,376,044

 

 

 

9,108,946

 

 

 

100.0

%

 

 

4.39

%

 

 

3.97

%

 

 

8,124,341

 

 

 

386,411

 

 

 

8,510,752

 

 

 

100.0

%

 

 

3.67

%

 

 

3.51

%

Deferred Financing Costs and

Unamortized (Discount)

 

 

(55,293

)

 

 

(61,381

)

 

 

(116,674

)

 

N/A

 

 

N/A

 

 

N/A

 

 

 

(70,377

)

 

 

(18,516

)

 

 

(88,893

)

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

7,677,609

 

 

$

1,314,663

 

 

$

8,992,272

 

 

 

100.0

%

 

 

4.39

%

 

 

3.97

%

 

$

8,053,964

 

 

$

367,895

 

 

$

8,421,859

 

 

 

100.0

%

 

 

3.67

%

 

 

3.51

%

 

(1)

Net$750.0 million of the effect of any derivative instruments.  Weighted average rates are as of September 30, 2017.

(2)

Includes $230.0 million in principal outstanding4.625% unsecured notes will mature on the Company’s commercial paper program.

(3)

Includes a $500.0 million 5.19% mortgage loan with a maturity date of October 1, 2019 that can be prepaid at par beginning October 1, 2018.

(4)

Includes a $550.0 million 6.08% mortgage loan with a maturity date of March 1, 2020 that can be prepaid at par beginning March 1, 2019.  Also includes a $500.0 million 5.78% mortgage loan with a maturity date of July 1, 2020 that can be prepaid at par beginning July 1, 2019.December 15, 2021.

See Note 89 in the Notes to Consolidated Financial Statements for additional discussion of debt at SeptemberJune 30, 2017.2020.

ERPOP'sERPOP’s long-term senior debt ratings and short-term commercial paper ratings, as well as EQR'sEQR’s long-term preferred equity ratings, whichhave recently been reaffirmed during the COVID-19 pandemic by all havethree rating agencies listed below and all continue to maintain a stable outlook, asoutlook. As of October 27, 2017July 28, 2020, the ratings are as follows:

 

 

 

Standard & Poor'sPoor’s

 

Moody'sMoody’s

 

Fitch

ERPOP'sERPOP’s long-term senior debt rating

 

A-

 

A3 (1)

 

A-A

ERPOP'sERPOP’s short-term commercial paper rating

 

A-2

 

P-2

 

F-2F-1

EQR'sEQR’s long-term preferred equity rating

 

BBB

 

Baa1 (1)

 

BBBBBB+

 

(1)

The long-term credit ratings listed above reflect the one-level upgrade by Moody’s effective July 17, 2017.

See Note 14 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to SeptemberJune 30, 2017.2020.

Debt Covenants

The Company’s unsecured debt includes certain financial and operating covenants including, among other things, maintenance of certain financial ratios.  These provisions are contained in the indentures applicable to each note payable or the credit agreement for our line of credit.  The Company was in compliance with its unsecured debt covenants for all periods presented. The following table presents the Company’s selected unsecured public debt covenants as of June 30, 2020, March 31, 2020 and December 31, 2019:

 

 

June 30,

2020

 

 

March 31,

2020

 

 

December 31,

2019

 

Debt to Adjusted Total Assets (not to exceed 60%)

 

31.8%

 

 

32.5%

 

 

33.8%

 

Secured Debt to Adjusted Total Assets (not to exceed 40%)

 

9.7%

 

 

8.2%

 

 

8.2%

 

Consolidated Income Available for Debt Service to

   Maximum Annual Service Charges

   (must be at least 1.5 to 1)

 

4.96

 

 

5.09

 

 

5.07

 

Total Unencumbered Assets to Unsecured Debt

   (must be at least 125%)

 

439.5%

 

 

408.3%

 

 

386.1%

 


Table of Contents

Note: These selected covenants represent the most restrictive financial covenants relating to ERPOP’s outstanding public debt securities and are defined in the indenture relating to such securities.  The Company maintains substantial additional borrowing capacity and, as reflected by the above selected covenant information, believes it could currently incur substantial additional debt before it would breach any of its debt covenants.

Capitalization of Fixed Assets and Improvements to Real Estate

The Company’s and the Operating Partnership’s capital expenditures policy has not changed from the information included in the Company’s and the Operating Partnership'sPartnerships Annual Report on Form 10-K for the year ended December 31, 2016.2019.

For the ninesix months ended SeptemberJune 30, 2017,2020, our actual capital expenditures to real estate included the following (amounts in thousands except for apartment unit and per apartment unit amounts):

 

52


Table of Contents

Capital Expenditures to Real Estate

For the NineSix Months Ended SeptemberJune 30, 20172020

 

 

Same Stores Properties (5)

 

 

Non-Same Store Properties/Other (6)

 

 

Total

 

 

Same Store Avg. Per Apartment Unit

 

 

Same Store

Properties (4)

 

 

Non-Same Store

Properties/Other (5)

 

 

Total

 

 

Same Store Avg. Per

Apartment Unit

 

Total Apartment Units (1)

 

 

70,285

 

 

 

7,072

 

 

 

77,357

 

 

 

 

 

 

 

74,264

 

 

 

4,146

 

 

 

78,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building Improvements (2)(1)

 

$

75,369

 

 

$

2,379

 

 

$

77,748

 

 

$

1,072

 

 

$

29,657

 

 

$

1,387

 

 

$

31,044

 

 

$

399

 

Rehab Expenditures (3)

 

 

35,698

 

 

 

889

 

 

 

36,587

 

 

 

508

 

Renovation Expenditures (2)

 

 

15,022

 

 

 

6

 

 

 

15,028

 

 

 

202

 

Replacements (4)(3)

 

 

28,571

 

 

 

352

 

 

 

28,923

 

 

 

407

 

 

 

14,955

 

 

 

238

 

 

 

15,193

 

 

 

202

 

Total Capital Expenditures

 

$

139,638

 

 

$

3,620

 

 

$

143,258

 

 

$

1,987

 

Total Capital Expenditures to Real Estate

 

$

59,634

 

 

$

1,631

 

 

$

61,265

 

 

$

803

 

 

(1)

Total Apartment Units – Excludes 945 unconsolidated apartment units for which capital expenditures to real estate are self-funded and do not consolidate into the Company's results.

(2)

Building Improvements – Includes roof replacement, paving, building mechanical equipment systems, exterior siding and painting, major landscaping, furniture, fixtures and equipment for amenities and common areas, vehicles and office and maintenance equipment.

(3)(2)

RehabRenovation Expenditures – Apartment unit renovation costs (primarily kitchens and baths) designed to reposition these units for higher rental levels in their respective markets.  Amounts for 658 same store propertiesapartment units approximated $13,000$22,830 per apartment unit rehabbed.renovated.  

(4)(3)

Replacements – Includes appliances, mechanical equipment, fixtures and flooring (including hardwood and carpeting).

(5)(4)

Same Store Properties – Primarily includes all properties acquired or completed that are stabilized prior to January 1, 2016,2019, less properties subsequently sold.  Properties are included in Same Store when they are stabilized for all of the current and comparable periods presented.

(6)(5)

Non-Same Store Properties/Other – Primarily includes all properties acquired during 20162019 and 2017,2020, plus any properties in lease-up and not stabilized as of January 1, 2016.2019.  Also includes capital expenditures for properties sold.

The Company estimates that during 2017 it will spend approximately $2,500 per same store apartment unit or $176.0 million of totalCOVID-19 pandemic has led us to temporarily slow our capital expenditures, including our renovation activities, to real estate.  During 2017, the Company expects to spend approximately $43.0 million for apartment unit rehab expenditures on same store properties at an average cost of approximately $13,000 per apartment unit rehabbed.  The anticipated total capital expenditures to real estate amounts represent an increase as a percentage of rental revenues, in the cost per unitthose deemed essential.  Governmental movement restrictions, social distancing requirements, and in the absolute dollar amounts over 2016. We will continue to create value from our properties by doing those rehabs that meet our investment criteria.  The above assumptions are based on current expectations and are forward-looking.some cases, difficulty in procuring materials make continuing these activities more difficult.

During the ninesix months ended SeptemberJune 30, 2017,2020, the Company’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Company’s property management offices and its corporate offices, were approximately $0.8$15.5 million.  The Company expects to fund approximately $0.6$6.2 million in total non-real estate capital additions for the remainder of 2017.2020. These year-to-date and anticipated fundings represent a decrease over 2016, which isare significantly higher than 2019 and are primarily driven by the substantial completion of the implementation of new systemscorporate office renovations during 2016.  The above assumption is based on current expectations and is forward-looking.2020.


Table of Contents

Capital expenditures to real estate and non-real estate capital additions are generally funded from net cash provided by operating activities and from investment cash flow.

Derivative Instruments

In the normal course of business, the Company is exposed to the effect of interest rate changes.  The Company seeksmay seek to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.  The Company may also use derivatives to manage commodity prices in the daily operations of the business.

The Company has a policy of only entering into derivative contracts with major financial institutions based upon their credit ratings and other factors.  When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Company has not sustained a material loss from these instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives it currently has in place.

See Note 910 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments at SeptemberJune 30, 2017.2020.

53


Table of Contents

Definitions

The definition of certain terms described above or below are as follows:

Acquisition Cap Rate – NOI that the Company anticipates receiving in the next 12 months (or the year two or three stabilized NOI for properties that are in lease-up at acquisition) less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross purchase price of the asset.  The weighted average Acquisition Cap Rate for acquired properties is weighted based on the projected NOI streams and the relative purchase price for each respective property.

Acquisition Cap Rate – NOI that the Company anticipates receiving in the next 12 months (or the year two or three stabilized NOI for properties that are in lease-up at acquisition) less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross purchase price of the asset.  The weighted average Acquisition Cap Rate for acquired properties is weighted based on the projected NOI streams and the relative purchase price for each respective property.

Disposition Yield – NOI that the Company anticipates giving up in the next 12 months less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross sale price of the asset.  The weighted average Disposition Yield for sold properties is weighted based on the projected NOI streams and the relative sales price for each respective property.

Average Rental Rate– Total Residential rental revenues reflected on a straight-line basis in accordance with GAAP divided by the weighted average occupied apartment units for the reporting period presented.

Blended Rate – The weighted average of New Lease Change and Renewal Rate Achieved.

Development Yield – NOI that the Company anticipates receiving in the next 12 months following stabilization less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $50-$150 per apartment unit depending on the type of asset) divided by the Total Budgeted Capital Cost of the asset. The weighted average Development Yield for development properties is weighted based on the projected NOI streams and the relative Total Budgeted Capital Cost for each respective property.

Disposition Yield – NOI that the Company anticipates giving up in the next 12 months less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross sales price of the asset.  The weighted average Disposition Yield for sold properties is weighted based on the projected NOI streams and the relative sales price for each respective property.

New Lease Change – The change in rent for a lease with a new or transferring resident compared to the rent for the prior lease of the identical apartment unit, regardless of lease term and without concessions or discounts being applied.

Non-Residential – Consists of revenues and expenses from retail and public parking garage operations.

Physical Occupancy – The weighted average occupied apartment units for the reporting period divided by the average of total apartment units available for rent for the reporting period.

Renewal Rate Achieved – The change in rent for a new lease on an apartment unit where the lease has been renewed as compared to the rent for the prior lease of the identical apartment unit, regardless of lease term and without concessions or discounts being applied.

Residential – Consists of multifamily apartment revenues and expenses.


Table of Contents

Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties is the compound annual rate of return calculated by the Company based on the timing and amount of: (i) the gross purchase price of the property plus any direct acquisition costs incurred by the Company; (ii) total revenues earned during the Company’s ownership period; (iii) total direct property operating expenses (including real estate taxes and insurance) incurred during the Company’s ownership period; (iv) capital expenditures incurred during the Company’s ownership period; and (v) the gross sales price of the property net of selling costs.  Each of the items (i) through (v) is calculated in accordance with generally accepted accounting principles (“GAAP”). 

% of Stabilized Budgeted NOI – Represents original budgeted 2020 NOI for stabilized properties and projected annual NOI at stabilization (defined as having achieved 90% occupancy for three consecutive months) for properties that are in lease-up.

Traffic – Consists of an expression of interest in an apartment by completing an in-person tour, self-guided tour or virtual tour that may result in an application to lease.

Turnover– Total Residential move-outs (including inter-property and intra-property transfers) divided by total Residential apartment units.

Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties is the compound annual rate of return calculated by the Company based on the timing and amount of: (i) the gross purchase price of the property plus any direct acquisition costs incurred by the Company; (ii) total revenues earned during the Company’s ownership period; (iii) total direct property operating expenses (including real estate taxes and insurance) incurred during the Company’s ownership period; (iv) capital expenditures incurred during the Company’s ownership period; and (v) the gross sales price of the property net of selling costs.  

Weighted Average Coupons – Contractual interest rate for each debt instrument weighted by principal balances as of June 30, 2020. In case of debt for which fair value hedges are in place, the rate payable under the corresponding derivatives is used in lieu of the contractual interest rate.

Weighted Average Rates – Interest expense for each debt instrument for the six months ended June 30, 2020 weighted by its average principal balance for the same period. Interest expense includes amortization of premiums, discounts and other comprehensive income on debt and related derivative instruments. In case of debt for which derivatives are in place, the income or expense recognized under the corresponding derivatives is included in the total interest expense for the period.

 

Off-Balance Sheet Arrangements and Contractual Obligations

The Company has various unconsolidated interests in certain joint ventures.  The Company does not believe that these unconsolidated investments have a materially different impact on its liquidity, cash flows, capital resources, credit or market risk than its consolidated operating and/or other activities.  See Notes 2 andNote 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s investments in partially owned entities.  See also Note 12 in the Notes to Consolidated Financial Statements for discussion regarding the Company’s development projects.

The Company’s contractual obligations for the next five years and thereafter have not changed materially from the amounts and disclosures included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019.  See the updated debt maturity schedule included in Liquidity and Capital Resources for further discussion.

Critical Accounting Policies and Estimates

The Company’s and the Operating Partnership’s critical accounting policies and estimates have not changed materially from the information included in the Company’s and the Operating Partnership'sPartnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019.


Table of Contents

Funds From Operations and Normalized Funds From Operations

The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for the ninesix months and quarters ended SeptemberJune 30, 20172020 and 2016.2019:

54


Table of Contents

Funds From Operations and Normalized Funds From Operations

(Amounts in thousands)

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net income

 

$

498,297

 

 

$

4,177,723

 

 

$

144,196

 

 

$

217,492

 

 

$

604,152

 

 

$

430,556

 

 

$

271,481

 

 

$

321,299

 

Net (income) attributable to Noncontrolling Interests – Partially Owned

Properties

 

 

(2,354

)

 

 

(2,368

)

 

 

(801

)

 

 

(823

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

Net (income) loss attributable to Noncontrolling Interests – Partially Owned

Properties

 

 

(13,410

)

 

 

(1,620

)

 

 

(880

)

 

 

(821

)

Preferred/preference distributions

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Net income available to Common Shares and Units / Units

 

 

493,625

 

 

 

4,173,037

 

 

 

142,623

 

 

 

215,896

 

 

 

589,197

 

 

 

427,391

 

 

 

269,829

 

 

 

319,706

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

542,964

 

 

 

528,242

 

 

 

184,100

 

 

 

179,230

 

 

 

418,398

 

 

 

404,723

 

 

 

205,976

 

 

 

200,508

 

Depreciation – Non-real estate additions

 

 

(3,808

)

 

 

(3,932

)

 

 

(1,228

)

 

 

(1,297

)

 

 

(2,307

)

 

 

(2,303

)

 

 

(1,020

)

 

 

(1,121

)

Depreciation – Partially Owned Properties

 

 

(2,500

)

 

 

(2,896

)

 

 

(834

)

 

 

(953

)

 

 

(1,686

)

 

 

(1,802

)

 

 

(830

)

 

 

(899

)

Depreciation – Unconsolidated Properties

 

 

3,430

 

 

 

3,606

 

 

 

1,145

 

 

 

1,139

 

 

 

1,224

 

 

 

1,772

 

 

 

611

 

 

 

850

 

Net (gain) on sales of unconsolidated entities - operating assets

 

 

(68

)

 

 

(8,841

)

 

 

 

 

 

(8,841

)

Net (gain) on sales of real estate properties

 

 

(141,761

)

 

 

(3,870,871

)

 

 

(17,328

)

 

 

(90,036

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (gain) on sales of discontinued operations

 

 

 

 

 

(43

)

 

 

 

 

 

(28

)

Net (gain) loss on sales of unconsolidated entities - operating assets

 

 

 

 

 

(69,522

)

 

 

 

 

 

(69,522

)

Net (gain) loss on sales of real estate properties

 

 

(352,243

)

 

 

(138,835

)

 

 

(144,266

)

 

 

(138,856

)

Noncontrolling Interests share of gain (loss) on sales

of real estate properties

 

 

11,655

 

 

 

 

 

 

 

 

 

 

FFO available to Common Shares and Units / Units (1) (3) (4)

 

 

891,882

 

 

 

818,302

 

 

 

308,478

 

 

 

295,110

 

 

 

664,238

 

 

 

621,424

 

 

 

330,300

 

 

 

310,666

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairment and valuation allowances

 

 

 

 

 

 

 

 

 

 

 

 

Impairment – non-operating assets

 

 

 

 

 

 

 

 

 

 

 

 

Write-off of pursuit costs

 

 

2,329

 

 

 

3,379

 

 

 

783

 

 

 

816

 

 

 

3,278

 

 

 

2,987

 

 

 

1,651

 

 

 

1,539

 

Debt extinguishment (gains) losses, including prepayment penalties,

preferred share/preference unit redemptions and non-cash convertible

debt discounts

 

 

11,789

 

 

 

120,276

 

 

 

(613

)

 

 

112

 

(Gains) losses on sales of non-operating assets, net of income

and other tax expense (benefit)

 

 

(19,355

)

 

 

(73,600

)

 

 

(405

)

 

 

(7,007

)

Debt extinguishment and preferred share redemption (gains) losses

 

 

32

 

 

 

16,647

 

 

 

32

 

 

 

16,647

 

Non-operating asset (gains) losses

 

 

670

 

 

 

252

 

 

 

229

 

 

 

23

 

Other miscellaneous items

 

 

(4,195

)

 

 

8,673

 

 

 

(3,405

)

 

 

8,159

 

 

 

(2,310

)

 

 

4,418

 

 

 

(1,392

)

 

 

2,843

 

Normalized FFO available to Common Shares and Units / Units (2) (3) (4)

 

$

882,450

 

 

$

877,030

 

 

$

304,838

 

 

$

297,190

 

 

$

665,908

 

 

$

645,728

 

 

$

330,820

 

 

$

331,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO (1) (3)

 

$

894,200

 

 

$

820,620

 

 

$

309,250

 

 

$

295,883

 

 

$

665,783

 

 

$

622,969

 

 

$

331,072

 

 

$

311,438

 

Preferred/preference distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

FFO available to Common Shares and Units / Units (1) (3) (4)

 

$

891,882

 

 

$

818,302

 

 

$

308,478

 

 

$

295,110

 

 

$

664,238

 

 

$

621,424

 

 

$

330,300

 

 

$

310,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FFO (2) (3)

 

$

884,768

 

 

$

879,348

 

 

$

305,610

 

 

$

297,963

 

 

$

667,453

 

 

$

647,273

 

 

$

331,592

 

 

$

332,490

 

Preferred/preference distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(772

)

 

 

(773

)

 

 

(1,545

)

 

 

(1,545

)

 

 

(772

)

 

 

(772

)

Normalized FFO available to Common Shares and Units / Units (2) (3) (4)

 

$

882,450

 

 

$

877,030

 

 

$

304,838

 

 

$

297,190

 

 

$

665,908

 

 

$

645,728

 

 

$

330,820

 

 

$

331,718

 

 

(1)

The National Association of Real Estate Investment Trusts (“NAREIT”Nareit”) defines funds from operations (“FFO”) (April 2002(December 2018 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains (or losses)or losses from sales and impairment write-downs of depreciable operating properties, plusreal estate and land when connected to the main business of a REIT, impairment write-downs of investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and depreciation and amortization and after adjustmentsrelated to real estate.  Adjustments for unconsolidated partnershipspartially owned consolidated and joint ventures.  Adjustments for unconsolidated partnerships and joint ventures will beare calculated to reflect funds from operations on the same basis.  The April 2002 White Paper states that gain or loss on sales of property is excluded from FFO for previously depreciated operating properties only.  

(2)

Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes:

the impact of any expenses relating to non-operating asset impairment and valuation allowances;

pursuit cost write-offs;

gains and losses from early debt extinguishment, including prepayment penalties, preferred share/preference unit redemptions and the cost related to the implied option value of non-cash convertible debt discounts;

gains and losses on the sales of non-operating assets, including gains and losses from land parcel sales, net of the effect of income tax benefits or expenses; and

other miscellaneous items.

55


Table of Contents

 

the impact of any expenses relating to non-operating asset impairment;

pursuit cost write-offs;

gains and losses from early debt extinguishment and preferred share redemptions;

gains and losses from non-operating assets; and

other miscellaneous items.


Table of Contents

 

(3)

The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to dispositions of depreciable property and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.  The Company also believes that Normalized FFO and Normalized FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the Company'sCompany’s operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company'sCompany’s actual operating results.  FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units do not represent net income, net income available to Common Shares / Units or net cash flows from operating activities in accordance with GAAP.  Therefore, FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units should not be exclusively considered as alternatives to net income, net income available to Common Shares / Units or net cash flows from operating activities as determined by GAAP or as a measure of liquidity.  The Company'sCompany’s calculation of FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.  

(4)

FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units are calculated on a basis consistent with net income available to Common Shares / Units and reflects adjustments to net income for preferred distributions and premiums on redemption of preferred shares/preference units in accordance with GAAP.  The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the "Noncontrolling“Noncontrolling Interests –Operating Partnership"– Operating Partnership”.  Subject to certain restrictions, the Noncontrolling Interests –Operating– Operating Partnership may exchange their OP Units for Common Shares on a one-for-one basis.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The Company’s and the Operating Partnership’s market risk has not changed materially from the amounts and information reported in Part II, Item 7A. 7A, Quantitative and Qualitative Disclosures About Market Risk, to the Company’s and the Operating Partnership'sPartnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019.  See Note 910 in the Notes to Consolidated Financial Statements for additional discussion of derivative and other fair value instruments.

Item 4.  Controls and Procedures

Equity Residential

 

(a)

Evaluation of Disclosure Controls and Procedures:

Effective as of SeptemberJune 30, 2017,2020, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in its Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

 

(b)

Changes in Internal Control over Financial Reporting:

There were no changes to the internal control over financial reporting of the Company identified in connection with the Company’s evaluation referred to in Item 4(a) above that occurred during the thirdsecond quarter of 20172020 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

ERP Operating Limited Partnership

 

(a)

Evaluation of Disclosure Controls and Procedures:

Effective as of SeptemberJune 30, 2017,2020, the Operating Partnership carried out an evaluation, under the supervision and with the participation of the Operating Partnership’s management, including the Chief Executive Officer and Chief Financial Officer of EQR, of the effectiveness of the Operating Partnership’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Operating Partnership in its Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.


Table of Contents

 

(b)

Changes in Internal Control over Financial Reporting:

There were no changes to the internal control over financial reporting of the Operating Partnership identified in connection with

56


Table of Contents

the Operating Partnership’s evaluation referred to in Item 4(a) above that occurred during the thirdsecond quarter of 20172020 that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.

PART II.  OTHER INFORMATION

As of SeptemberJune 30, 2017,2020, the Company does not believe there is any litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.

Item 1A.  Risk Factors

There have been no material changes to theThe Company’s risk factors that were discussedfactor disclosures in Part I, Item 1A of the Company’s and the Operating Partnership'sPartnership’s Annual Report on Form 10-K for the year ended December 31, 2016.2019 are hereby supplemented as follows:

Risk of Pandemics or Other Health Crisis.

A pandemic, epidemic or other health crisis, similar to the recent outbreak of COVID-19, affecting areas where our properties, corporate/regional offices or major service providers are located could have an adverse effect on our business, results of operations, cash flows and financial condition.

The ongoing COVID-19 pandemic and measures intended to prevent its spread could have a material adverse effect on our business, results of operations, cash flows and financial condition.

In December 2019, COVID-19 was first reported in Wuhan, China, and in March 2020, the World Health Organization declared COVID-19 a pandemic.  The outbreak has led governments and other authorities around the world, including federal, state and local authorities in the United States, to impose measures intended to control its spread, including restrictions on movement and business operations such as travel bans, border closings, business closures, quarantines, social distancing and shelter-in-place orders.  The COVID-19 pandemic has also caused, and is likely to continue to cause, severe economic, market and other disruptions worldwide.  We cannot assure you conditions will not continue to deteriorate as a result of the pandemic.

The impact of the COVID-19 pandemic and measures to prevent its spread could materially negatively impact our business, results of operations, financial condition and liquidity in a number of ways, including:

A decrease in our rental revenues or increase in related reserves and write-offs as a potential result of:

Our residents’ and tenants’ ability to pay their rent on time or at all and the demand for multifamily properties within our markets;

Our geographic concentrations, especially in our dense urban submarketswhich often makes social distancing more difficult, may experience longer periods of economic disruption due to delays in business re-openings and/or required re-closures, as a result of which we may be more susceptible to the impact of COVID-19;

Changes in resident preferences, including changes due to increased employer flexibility to work from home, making them less likely to want to live in dense urban centers where we own many of our properties or to want to live in denser forms of multifamily housing like the high-rise or mid-rise housing the Company owns;

The concessions made, and those that continue to be made, to residents’ rent obligations, which may not be on terms as favorable to us as those currently in place;

The deterioration of global economic conditions as a result of the pandemic may ultimately decrease occupancy levels and pricing across our portfolio as residents reduce or defer their spending;

Resident or tenant nonpayment, default or bankruptcy, as a result of which we may incur costs in protecting our investment and releasing our property;

The risk that local and national authorities may expand or extend certain measures imposing restrictions on our ability to enforce residents’ or tenants’ contractual rental obligationsand limiting our ability to raise rents;

The risk that local and national authorities may not extendor may reduce the government stimulus and relief


Table of Contents

programs which may be providing benefits to our residents (or employers of our residents) and tenants;

Restrictions inhibiting our employees’ ability to meet with existing and potential residents has disrupted and could in the future further disrupt our ability to lease apartments which could adversely impact our rental rate and occupancy levels; and

Ground floor retail and parking garage operations in our apartment buildings are vulnerable to the effects from the COVID-19 pandemic, which we expect may adversely impact our retail tenants' and parking garage operations and, in turn, could result in an increase in tenant/garage operator defaults, rent deferrals/abatements and rent reductions.

The risk that our access to capital at attractive terms may be diminished due to, among other factors: (i) potential disruptions in the long-term debt and commercial paper markets; (ii) the risk that a prolonged economic slowdown or recession could negatively impact our lending counterparties; and (iii) reductions in the Company’s credit ratings as a result of a protracted increase in unemployment or reduced income of our residents and tenants;

The risk that we may lose our ability to borrow under our commercial paper program if our credit ratings were to fall below investment grade;

The risk of a prolonged outbreak and/or second wave of an outbreak causing long-term damage to economic conditions, which in turn could cause material declines in the fair value of our assets, leading to asset impairment charges;

A general decline in the real estate market or demand for real estate transactions could hinder our ability to acquire or dispose of properties, including through our joint ventures.  Also, a possible increase in distressed sales of real estate due to the impact of COVID-19 could decrease real estate values in our markets and limit our ability to sell our properties at advantageous prices or at all;

The risk of delays in our development and renovation projects due to construction moratoriums (such as what occurred with our Boston development project), governmental movement restrictions, social distancing requirements, the closure of many permitting and inspection agencies and disruptions in the supply of construction materials due to problems in the supply chain or otherwise;

A possible further decline in the price of our common shares due to a prolonged economic recession or other impacts described herein;

The risk of a prolonged outbreak which could cause an adverse impact on our future financial results, cash flows and financial condition and therefore our ability to pay dividends;

Increased risks of potential cyber attacks due to an increased reliance on remote working and other interactions with our current and prospective residents; and

Potential inability to maintain adequate staffing at our properties and corporate/regional offices due to shelter-in-place orders, an outbreak at one or more of our properties or corporate/regional offices and/or the continued duration or expansion of the pandemic.

The extent of the COVID-19 pandemic’s effect on our operational and financial performance will depend on future developments including the duration, spread and intensity of the outbreak, all of which are uncertain and difficult to predict.  Due to the speed with which the situation is continuing to develop, we are not able at this time to estimate the effect of these factors on our business, but the adverse impact on our business, results of operations, cash flows and financial condition could be material.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

(a) Unregistered Common Shares Issued in the Quarter Ended SeptemberJune 30, 20172020 - Equity Residential

During the quarter ended SeptemberJune 30, 2017,2020, EQR issued 6,14655,418 Common Shares in exchange for 6,14655,418 OP Units held by various limited partners of ERPOP.  OP Units are generally exchangeable into Common Shares on a one-for-one basis or, at the optionofERPOP,thecashequivalentthereof,atanytimeoneyearafterthedateofissuance.  Theseshareswereeitherregistered undertheSecuritiesActof1933,asamended (the “Securities (the“SecuritiesAct”),orissuedinrelianceonanexemptionfromregistrationunder Section 4(a)(2) of the Securities Act and the rules and regulations promulgated thereunder, as these were transactions by an issuer not involving a public offering.  In light of the manner of the sale and information obtained by EQR from the limited partners in connection with these transactions, EQR believes it may rely on theseexemptions.


Table of Contents

Item 3.  Defaults Upon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not applicable.

Item 5.  Other Information

None.

Item 6.  Exhibits – See the Exhibit Index.

 

 


Table of Contents

 

57


Table of Contents

EXHIBITEXHIBIT INDEX

Theexhibitslistedbelowarefiledaspartofthisreport.  Referencestoexhibitsorotherfilingsunderthecaption “Location” “Location”indicate thattheexhibitorotherfilinghasbeenfiled,thattheindexedexhibitandtheexhibitreferredtoarethesameandthattheexhibit referredto are the same and that the exhibit referred to isincorporatedbyreference.  TheCommissionfilenumbersforourExchangeActfilingsreferencedbeloware1-12252 (Equity Residential) and 0-24920 (ERP Operating LimitedPartnership).

 

Exhibit

 

Description

 

Location

4.13.1

 

FormSecond Amendment to Eighth Amended and Restated Bylaws of 3.250% Note due August 1, 2027Equity Residential, effective as of May 4, 2020..

 

Included as Exhibit 4.13.1 to Equity Residential’s and ERP Operating Limited Partnership'sResidential's Form 8-K dated July 31, 2017,May 4, 2020, filed on August 2, 2017.

4.2

Form of 4.000% Note due August 1, 2047.

Included as Exhibit 4.2 to Equity Residential’s and ERP Operating Limited Partnership's Form 8-K dated July 31, 2017, filed on August 2, 2017.May 8, 2020.

 

 

 

 

 

10.1

*

Seventh Amendment to 2011 Share Incentivethe Equity Residential Supplemental Executive Retirement Plan,.

Attached herein.

12

Computation effective as of Ratio of Earnings to CombinedFixedCharges.June 1, 2020.

 

Attached herein.

 

 

 

 

 

31.1

 

Equity Residential – Certification of DavidMark J. Neithercut,Parrell, ChiefExecutiveOfficer.

 

Attached herein.

 

 

 

 

 

31.2

 

Equity Residential – Certification of Mark J. Parrell,Robert A. Garechana, ChiefFinancialOfficer.

 

Attached herein.

 

 

 

 

 

31.3

 

ERP Operating Limited Partnership – Certification of DavidMark J. Neithercut,Parrell, Chief Executive Officer of Registrant’s GeneralPartner.

 

Attached herein.

 

 

 

 

 

31.4

 

ERP Operating Limited Partnership – Certification of Mark J. Parrell,Robert A. Garechana, Chief Financial Officer of Registrant’s GeneralPartner.

 

Attached herein.

 

 

 

 

 

32.1

 

Equity Residential – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906oftheSarbanes-OxleyActof2002,ofDavid Mark J.Neithercut, Parrell, ChiefExecutiveOfficeroftheCompany.

 

Attached herein.

 

 

 

 

 

32.2

 

Equity Residential – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906oftheSarbanes-OxleyActof2002,ofMarkJ.Parrell, Robert A. Garechana, ChiefFinancialOfficeroftheCompany.

 

Attached herein.

 

 

 

 

 

32.3

 

ERP Operating Limited Partnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Executive OfficerofRegistrant’sGeneralPartner.

Attached herein.

32.4

ERP Operating Limited Partnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Mark J. Parrell, Chief FinancialExecutive Officer of Registrant’s GeneralPartner.

 

Attached herein.

 

 

 

 

 

10132.4

 

XBRL (Extensible Business Reporting Language). The following materials from Equity Residential’s and ERP Operating Limited Partnership’s Quarterly Report on Form 10-Q forPartnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the period ended September 30, 2017, formatted in XBRL: (i) consolidated balance sheets, (ii) consolidated statementsSarbanes-Oxley Act of operations and comprehensive income, (iii) consolidated statements2002, of cash flows, (iv) consolidated statementRobert A. Garechana, Chief Financial Officer of changes in equity (Equity Residential), (v) consolidated statement of changes in capital (ERP Operating Limited Partnership) and (vi) notes to consolidated financial statements.Registrant’s General Partner.

 

Attached herein.

101.INS

Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.

101.SCH

Inline XBRL Taxonomy Extension Schema Document.

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document.

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

104

Cover Page Interactive Data File (embedded within the Inline XBRL document).

58


Table of Contents*Management contracts and compensatory plans or arrangements filed as exhibits to this report are identified by an asterisk.

 

 


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, each registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

EQUITY RESIDENTIAL

 

 

 

 

 

Date:

November 1, 2017August 3, 2020

By:

 

/s/ Mark J. ParrellRobert A. Garechana

 

 

 

 

Mark J. ParrellRobert A. Garechana

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

 

 

 

 

Date:

November 1, 2017August 3, 2020

By:

 

/s/ Ian S. Kaufman

 

 

 

 

Ian S. Kaufman

 

 

 

 

Senior Vice President and Chief Accounting Officer

 

 

 

 

(Principal Accounting Officer)

 

 

 

ERP OPERATING LIMITED PARTNERSHIP
BY: EQUITY RESIDENTIAL

ITS GENERAL PARTNER

 

 

 

 

 

Date:

November 1, 2017August 3, 2020

By:

 

/s/ Mark J. ParrellRobert A. Garechana

 

 

 

 

Mark J. ParrellRobert A. Garechana

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

 

 

 

 

Date:

November 1, 2017August 3, 2020

By:

 

/s/ Ian S. Kaufman

 

 

 

 

Ian S. Kaufman

 

 

 

 

Senior Vice President and Chief Accounting Officer

 

 

 

 

(Principal Accounting Officer)