EQUITY RESIDENTIAL
10-Ks and 10-Qs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
SEPTEMBER 30, 2016
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
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's telephone number, including area code)
|
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
x
No
¨
|
ERP Operating Limited Partnership Yes
x
No
o
|
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
x
No
¨
|
ERP Operating Limited Partnership Yes
x
No
o
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
Equity Residential:
|
|
|
Large accelerated filer
x
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
¨
|
|
ERP Operating Limited Partnership:
|
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
Non-accelerated filer
x
(Do not check if a smaller reporting company)
|
Smaller reporting company
¨
|
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
x
|
ERP Operating Limited Partnership Yes
¨
No
x
|
The number of EQR Common Shares of Beneficial Interest, $0.01 par value, outstanding on
October 28, 2016
was
365,662,885
.
EXPLANATORY NOTE
This report combines the reports on Form 10-Q for the quarterly period ended
September 30, 2016
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's and the Operating Partnership's corporate structure:
EQR is the general partner of, and as of
September 30, 2016
owned an approximate
96.2%
ownership interest in, ERPOP. The remaining
3.8%
interest is owned by limited partners. As the sole general partner of ERPOP, EQR has exclusive control of ERPOP's day-to-day management.
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. Contributions of properties to the Company can be structured as tax-deferred transactions through the issuance of OP Units in ERPOP, which is one of the reasons why the Company is structured in the manner shown above. Based on the terms of ERPOP's partnership agreement, OP Units can be exchanged with Common Shares on a one-for-one basis. The Company maintains a one-for-one relationship between the OP Units of ERPOP issued to EQR and the 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;
|
|
•
|
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.
|
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 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'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's primary function is acting as the general partner of ERPOP. EQR also issues equity from time to time and guarantees certain debt of ERPOP, as disclosed in this report. 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'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. Except for the net proceeds from equity offerings by EQR, 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's business. These sources include the Operating Partnership's 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 securities and proceeds received from disposition of certain properties and joint ventures.
Shareholders' equity, 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' capital in the Operating Partnership's financial statements and as noncontrolling interests in the Company's financial statements. The noncontrolling interests in the Operating Partnership's financial statements include the interests of unaffiliated partners in various consolidated partnerships and development joint venture partners. The noncontrolling interests in the Company's 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' equity and 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's debt, noncontrolling interests and shareholders' equity or partners' capital, as applicable; and a combined Management's 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. 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 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
|
|
PAGE
|
|
EQUITY RESIDENTIAL
(Amounts in thousands except for share amounts)
(Unaudited)
|
September 30,
2016 |
December 31,
2015 |
|||||||
|
ASSETS
|
||||||||
|
Investment in real estate
|
||||||||
|
Land
|
$
|
5,874,647
|
|
$
|
5,864,046
|
|
||
|
Depreciable property
|
18,610,446
|
|
18,037,087
|
|
||||
|
Projects under development
|
761,068
|
|
1,122,376
|
|
||||
|
Land held for development
|
115,082
|
|
158,843
|
|
||||
|
Investment in real estate
|
25,361,243
|
|
25,182,352
|
|
||||
|
Accumulated depreciation
|
(5,255,965
|
)
|
(4,905,406
|
)
|
||||
|
Investment in real estate, net
|
20,105,278
|
|
20,276,946
|
|
||||
|
Real estate held for sale
|
—
|
|
2,181,135
|
|
||||
|
Cash and cash equivalents
|
517,586
|
|
42,276
|
|
||||
|
Investments in unconsolidated entities
|
60,911
|
|
68,101
|
|
||||
|
Deposits – restricted
|
129,569
|
|
55,893
|
|
||||
|
Escrow deposits – mortgage
|
62,994
|
|
56,946
|
|
||||
|
Other assets
|
421,406
|
|
428,899
|
|
||||
|
Total assets
|
$
|
21,297,744
|
|
$
|
23,110,196
|
|
||
|
LIABILITIES AND EQUITY
|
||||||||
|
Liabilities:
|
||||||||
|
Mortgage notes payable, net
|
$
|
4,138,301
|
|
$
|
4,685,134
|
|
||
|
Notes, net
|
4,360,486
|
|
5,848,956
|
|
||||
|
Line of credit and commercial paper
|
—
|
|
387,276
|
|
||||
|
Accounts payable and accrued expenses
|
199,795
|
|
187,124
|
|
||||
|
Accrued interest payable
|
69,441
|
|
85,221
|
|
||||
|
Other liabilities
|
353,605
|
|
366,387
|
|
||||
|
Security deposits
|
64,060
|
|
77,582
|
|
||||
|
Distributions payable
|
1,331,363
|
|
209,378
|
|
||||
|
Total liabilities
|
10,517,051
|
|
11,847,058
|
|
||||
|
Commitments and contingencies
|
|
|
||||||
|
Redeemable Noncontrolling Interests – Operating Partnership
|
441,892
|
|
566,783
|
|
||||
|
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, 2016 and December 31, 2015 |
37,280
|
|
37,280
|
|
||||
|
Common Shares of beneficial interest, $0.01 par value;
1,000,000,000 shares authorized; 365,657,065 shares issued and outstanding as of September 30, 2016 and 364,755,444 shares issued and outstanding as of December 31, 2015 |
3,657
|
|
3,648
|
|
||||
|
Paid in capital
|
8,741,846
|
|
8,572,365
|
|
||||
|
Retained earnings
|
1,451,452
|
|
2,009,091
|
|
||||
|
Accumulated other comprehensive (loss)
|
(118,730
|
)
|
(152,016
|
)
|
||||
|
Total shareholders’ equity
|
10,115,505
|
|
10,470,368
|
|
||||
|
Noncontrolling Interests:
|
||||||||
|
Operating Partnership
|
219,102
|
|
221,379
|
|
||||
|
Partially Owned Properties
|
4,194
|
|
4,608
|
|
||||
|
Total Noncontrolling Interests
|
223,296
|
|
225,987
|
|
||||
|
Total equity
|
10,338,801
|
|
10,696,355
|
|
||||
|
Total liabilities and equity
|
$
|
21,297,744
|
|
$
|
23,110,196
|
|
||
See accompanying notes
2
EQUITY RESIDENTIAL
(Amounts in thousands except per share data)
(Unaudited)
|
|
Nine Months Ended
September 30, |
Quarter Ended
September 30, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
REVENUES
|
||||||||||||||||
|
Rental income
|
$
|
1,816,960
|
|
$
|
2,035,359
|
|
$
|
605,856
|
|
$
|
694,245
|
|
||||
|
Fee and asset management
|
3,351
|
|
6,413
|
|
218
|
|
2,044
|
|
||||||||
|
Total revenues
|
1,820,311
|
|
2,041,772
|
|
606,074
|
|
696,289
|
|
||||||||
|
EXPENSES
|
||||||||||||||||
|
Property and maintenance
|
309,688
|
|
364,948
|
|
104,216
|
|
122,383
|
|
||||||||
|
Real estate taxes and insurance
|
238,954
|
|
254,513
|
|
81,343
|
|
84,962
|
|
||||||||
|
Property management
|
64,003
|
|
64,651
|
|
19,517
|
|
20,094
|
|
||||||||
|
General and administrative
|
47,408
|
|
50,618
|
|
12,395
|
|
15,197
|
|
||||||||
|
Depreciation
|
528,242
|
|
584,862
|
|
179,230
|
|
196,059
|
|
||||||||
|
Total expenses
|
1,188,295
|
|
1,319,592
|
|
396,701
|
|
438,695
|
|
||||||||
|
Operating income
|
632,016
|
|
722,180
|
|
209,373
|
|
257,594
|
|
||||||||
|
Interest and other income
|
65,092
|
|
6,906
|
|
5,509
|
|
256
|
|
||||||||
|
Other expenses
|
(14,480
|
)
|
(2,839
|
)
|
(10,420
|
)
|
(1,139
|
)
|
||||||||
|
Interest:
|
|
|
||||||||||||||
|
Expense incurred, net
|
(386,316
|
)
|
(333,946
|
)
|
(86,352
|
)
|
(114,298
|
)
|
||||||||
|
Amortization of deferred financing costs
|
(10,000
|
)
|
(7,734
|
)
|
(2,261
|
)
|
(2,607
|
)
|
||||||||
|
Income before income and other taxes, income (loss) from investments in
unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations |
286,312
|
|
384,567
|
|
115,849
|
|
139,806
|
|
||||||||
|
Income and other tax (expense) benefit
|
(1,189
|
)
|
(698
|
)
|
(426
|
)
|
(329
|
)
|
||||||||
|
Income (loss) from investments in unconsolidated entities
|
5,846
|
|
14,388
|
|
7,750
|
|
(1,041
|
)
|
||||||||
|
Net gain on sales of real estate properties
|
3,870,871
|
|
295,692
|
|
90,036
|
|
66,939
|
|
||||||||
|
Net gain (loss) on sales of land parcels
|
15,759
|
|
(1
|
)
|
4,037
|
|
—
|
|
||||||||
|
Income from continuing operations
|
4,177,599
|
|
693,948
|
|
217,246
|
|
205,375
|
|
||||||||
|
Discontinued operations, net
|
124
|
|
350
|
|
246
|
|
81
|
|
||||||||
|
Net income
|
4,177,723
|
|
694,298
|
|
217,492
|
|
205,456
|
|
||||||||
|
Net (income) attributable to Noncontrolling Interests:
|
||||||||||||||||
|
Operating Partnership
|
(160,442
|
)
|
(26,191
|
)
|
(8,353
|
)
|
(7,778
|
)
|
||||||||
|
Partially Owned Properties
|
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
||||||||
|
Net income attributable to controlling interests
|
4,014,913
|
|
665,634
|
|
208,316
|
|
196,692
|
|
||||||||
|
Preferred distributions
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
||||||||
|
Premium on redemption of Preferred Shares
|
—
|
|
(2,789
|
)
|
—
|
|
—
|
|
||||||||
|
Net income available to Common Shares
|
$
|
4,012,595
|
|
$
|
660,288
|
|
$
|
207,543
|
|
$
|
195,859
|
|
||||
|
Earnings per share – basic:
|
||||||||||||||||
|
Income from continuing operations available to Common Shares
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Net income available to Common Shares
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Weighted average Common Shares outstanding
|
364,917
|
|
363,386
|
|
365,109
|
|
363,579
|
|
||||||||
|
Earnings per share – diluted:
|
||||||||||||||||
|
Income from continuing operations available to Common Shares
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Net income available to Common Shares
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Weighted average Common Shares outstanding
|
382,284
|
|
380,423
|
|
382,373
|
|
380,663
|
|
||||||||
|
Distributions declared per Common Share outstanding
|
$
|
12.51125
|
|
$
|
1.6575
|
|
$
|
3.50375
|
|
$
|
0.5525
|
|
||||
See accompanying notes
3
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, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Comprehensive income:
|
||||||||||||||||
|
Net income
|
$
|
4,177,723
|
|
$
|
694,298
|
|
$
|
217,492
|
|
$
|
205,456
|
|
||||
|
Other comprehensive income:
|
||||||||||||||||
|
Other comprehensive (loss) income – derivative instruments:
|
||||||||||||||||
|
Unrealized holding (losses) gains arising during the period
|
(4,240
|
)
|
1,796
|
|
227
|
|
1,908
|
|
||||||||
|
Losses reclassified into earnings from other comprehensive income
|
37,262
|
|
13,647
|
|
4,340
|
|
4,736
|
|
||||||||
|
Other comprehensive income (loss) – foreign currency:
|
||||||||||||||||
|
Currency translation adjustments arising during the period
|
264
|
|
(311
|
)
|
214
|
|
191
|
|
||||||||
|
Other comprehensive income
|
33,286
|
|
15,132
|
|
4,781
|
|
6,835
|
|
||||||||
|
Comprehensive income
|
4,211,009
|
|
709,430
|
|
222,273
|
|
212,291
|
|
||||||||
|
Comprehensive (income) attributable to Noncontrolling Interests
|
(164,096
|
)
|
(29,244
|
)
|
(9,362
|
)
|
(9,025
|
)
|
||||||||
|
Comprehensive income attributable to controlling interests
|
$
|
4,046,913
|
|
$
|
680,186
|
|
$
|
212,911
|
|
$
|
203,266
|
|
||||
See accompanying notes
4
EQUITY RESIDENTIAL
(Amounts in thousands)
(Unaudited)
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$
|
4,177,723
|
|
$
|
694,298
|
|
||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation
|
528,242
|
|
584,862
|
|
||||
|
Amortization of deferred financing costs
|
10,000
|
|
7,734
|
|
||||
|
Amortization of above/below market leases
|
2,566
|
|
2,534
|
|
||||
|
Amortization of discounts and premiums on debt
|
(18,328
|
)
|
(7,718
|
)
|
||||
|
Amortization of deferred settlements on derivative instruments
|
37,187
|
|
13,483
|
|
||||
|
Write-off of pursuit costs
|
3,379
|
|
2,322
|
|
||||
|
(Income) from investments in unconsolidated entities
|
(5,846
|
)
|
(14,388
|
)
|
||||
|
Distributions from unconsolidated entities – return on capital
|
2,165
|
|
3,564
|
|
||||
|
Net (gain) on sales of investment securities and other investments
|
(58,416
|
)
|
(387
|
)
|
||||
|
Net (gain) on sales of real estate properties
|
(3,870,871
|
)
|
(295,692
|
)
|
||||
|
Net (gain) loss on sales of land parcels
|
(15,759
|
)
|
1
|
|
||||
|
Net (gain) on sales of discontinued operations
|
(43
|
)
|
—
|
|
||||
|
Realized/unrealized loss on derivative instruments
|
—
|
|
3,055
|
|
||||
|
Compensation paid with Company Common Shares
|
25,540
|
|
29,269
|
|
||||
|
Changes in assets and liabilities:
|
||||||||
|
Decrease (increase) in deposits – restricted
|
9,992
|
|
(1,268
|
)
|
||||
|
Decrease in mortgage deposits
|
222
|
|
756
|
|
||||
|
Decrease (increase) in other assets
|
4,248
|
|
(25,428
|
)
|
||||
|
Increase in accounts payable and accrued expenses
|
41,371
|
|
63,385
|
|
||||
|
(Decrease) in accrued interest payable
|
(15,780
|
)
|
(3,457
|
)
|
||||
|
(Decrease) increase in other liabilities
|
(24,749
|
)
|
5,120
|
|
||||
|
(Decrease) increase in security deposits
|
(13,522
|
)
|
1,301
|
|
||||
|
Net cash provided by operating activities
|
819,321
|
|
1,063,346
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Investment in real estate – acquisitions
|
(205,881
|
)
|
(159,575
|
)
|
||||
|
Investment in real estate – development/other
|
(454,502
|
)
|
(485,758
|
)
|
||||
|
Capital expenditures to real estate
|
(124,551
|
)
|
(134,438
|
)
|
||||
|
Non-real estate capital additions
|
(4,467
|
)
|
(2,384
|
)
|
||||
|
Interest capitalized for real estate under development
|
(41,658
|
)
|
(45,850
|
)
|
||||
|
Proceeds from disposition of real estate, net
|
6,584,126
|
|
457,499
|
|
||||
|
Investments in unconsolidated entities
|
(3,826
|
)
|
(22,998
|
)
|
||||
|
Distributions from unconsolidated entities – return of capital
|
13,798
|
|
45,245
|
|
||||
|
Proceeds from sale of investment securities and other investments
|
72,815
|
|
387
|
|
||||
|
(Increase) in deposits on real estate acquisitions and investments, net
|
(83,668
|
)
|
(62,433
|
)
|
||||
|
(Increase) in mortgage deposits
|
(21
|
)
|
(407
|
)
|
||||
|
Net cash provided by (used for) investing activities
|
5,752,165
|
|
(410,712
|
)
|
||||
See accompanying notes
5
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Debt financing costs
|
$
|
(507
|
)
|
$
|
(6,355
|
)
|
||
|
Mortgage deposits
|
(6,249
|
)
|
(6,335
|
)
|
||||
|
Mortgage notes payable, net:
|
||||||||
|
Lump sum payoffs
|
(565,084
|
)
|
(177,564
|
)
|
||||
|
Scheduled principal repayments
|
(6,644
|
)
|
(7,161
|
)
|
||||
|
Notes, net:
|
||||||||
|
Proceeds
|
—
|
|
746,391
|
|
||||
|
Lump sum payoffs
|
(1,500,000
|
)
|
(300,000
|
)
|
||||
|
Line of credit and commercial paper:
|
||||||||
|
Line of credit proceeds
|
246,000
|
|
3,569,000
|
|
||||
|
Line of credit repayments
|
(246,000
|
)
|
(3,902,000
|
)
|
||||
|
Commercial paper proceeds
|
1,324,784
|
|
2,491,848
|
|
||||
|
Commercial paper repayments
|
(1,712,472
|
)
|
(2,462,500
|
)
|
||||
|
(Payments on) settlement of derivative instruments
|
—
|
|
(13,938
|
)
|
||||
|
Proceeds from Employee Share Purchase Plan (ESPP)
|
2,778
|
|
3,376
|
|
||||
|
Proceeds from exercise of options
|
26,939
|
|
37,047
|
|
||||
|
Redemption of Preferred Shares
|
—
|
|
(9,820
|
)
|
||||
|
Premium on redemption of Preferred Shares
|
—
|
|
(2,789
|
)
|
||||
|
Payment of offering costs
|
(304
|
)
|
(69
|
)
|
||||
|
Other financing activities, net
|
(33
|
)
|
(33
|
)
|
||||
|
Contributions – Noncontrolling Interests – Operating Partnership
|
1
|
|
3
|
|
||||
|
Distributions:
|
||||||||
|
Common Shares
|
(3,490,838
|
)
|
(583,568
|
)
|
||||
|
Preferred Shares
|
(2,318
|
)
|
(2,557
|
)
|
||||
|
Noncontrolling Interests – Operating Partnership
|
(137,641
|
)
|
(22,968
|
)
|
||||
|
Noncontrolling Interests – Partially Owned Properties
|
(28,588
|
)
|
(5,356
|
)
|
||||
|
Net cash (used for) financing activities
|
(6,096,176
|
)
|
(655,348
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
475,310
|
|
(2,714
|
)
|
||||
|
Cash and cash equivalents, beginning of period
|
42,276
|
|
40,080
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
517,586
|
|
$
|
37,366
|
|
||
See accompanying notes
6
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
SUPPLEMENTAL INFORMATION:
|
||||||||
|
Cash paid for interest, net of amounts capitalized
|
$
|
383,374
|
|
$
|
328,400
|
|
||
|
Net cash paid for income and other taxes
|
$
|
1,333
|
|
$
|
1,052
|
|
||
|
Real estate acquisitions/dispositions/other:
|
||||||||
|
Mortgage loans assumed
|
$
|
43,400
|
|
$
|
—
|
|
||
|
Amortization of deferred financing costs:
|
|
|
||||||
|
Other assets
|
$
|
2,291
|
|
$
|
2,291
|
|
||
|
Mortgage notes payable, net
|
$
|
3,320
|
|
$
|
2,368
|
|
||
|
Notes, net
|
$
|
4,389
|
|
$
|
3,075
|
|
||
|
Amortization of discounts and premiums on debt:
|
||||||||
|
Mortgage notes payable, net
|
$
|
(21,318
|
)
|
$
|
(10,261
|
)
|
||
|
Notes, net
|
$
|
2,578
|
|
$
|
1,895
|
|
||
|
Line of credit and commercial paper
|
$
|
412
|
|
$
|
648
|
|
||
|
Amortization of deferred settlements on derivative instruments:
|
||||||||
|
Other liabilities
|
$
|
(75
|
)
|
$
|
(164
|
)
|
||
|
Accumulated other comprehensive income
|
$
|
37,262
|
|
$
|
13,647
|
|
||
|
Write-off of pursuit costs:
|
||||||||
|
Investment in real estate, net
|
$
|
2,876
|
|
$
|
1,929
|
|
||
|
Deposits – restricted
|
$
|
—
|
|
$
|
330
|
|
||
|
Other assets
|
$
|
399
|
|
$
|
63
|
|
||
|
Accounts payable and accrued expenses
|
$
|
104
|
|
$
|
—
|
|
||
|
(Income) from investments in unconsolidated entities:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
(6,999
|
)
|
$
|
(16,309
|
)
|
||
|
Other liabilities
|
$
|
1,153
|
|
$
|
1,921
|
|
||
|
Distributions from unconsolidated entities – return on capital:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
2,165
|
|
$
|
3,462
|
|
||
|
Other liabilities
|
$
|
—
|
|
$
|
102
|
|
||
|
Realized/unrealized loss on derivative instruments:
|
||||||||
|
Other assets
|
$
|
(4,563
|
)
|
$
|
(9,677
|
)
|
||
|
Notes, net
|
$
|
4,563
|
|
$
|
8,162
|
|
||
|
Other liabilities
|
$
|
4,240
|
|
$
|
2,774
|
|
||
|
Accumulated other comprehensive income
|
$
|
(4,240
|
)
|
$
|
1,796
|
|
||
|
Investments in unconsolidated entities:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
(1,726
|
)
|
$
|
(1,383
|
)
|
||
|
Other liabilities
|
$
|
(2,100
|
)
|
$
|
(21,615
|
)
|
||
|
Distributions from unconsolidated entities - return of capital:
|
|
|
||||||
|
Investments in unconsolidated entities
|
$
|
14,014
|
|
$
|
45,245
|
|
||
|
Other assets
|
$
|
(216
|
)
|
$
|
—
|
|
||
|
Debt financing costs:
|
|
|
||||||
|
Mortgage notes payable, net
|
$
|
(507
|
)
|
$
|
—
|
|
||
|
Notes, net
|
$
|
—
|
|
$
|
(6,355
|
)
|
||
|
Other:
|
||||||||
|
Foreign currency translation adjustments
|
$
|
(264
|
)
|
$
|
311
|
|
||
See accompanying notes
7
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(Amounts in thousands)
(Unaudited)
|
Nine Months Ended
|
||||
|
September 30, 2016
|
||||
|
SHAREHOLDERS’ EQUITY
|
||||
|
PREFERRED SHARES
|
||||
|
Balance, beginning of year
|
$
|
37,280
|
|
|
|
Balance, end of period
|
$
|
37,280
|
|
|
|
COMMON SHARES, $0.01 PAR VALUE
|
||||
|
Balance, beginning of year
|
$
|
3,648
|
|
|
|
Conversion of OP Units into Common Shares
|
1
|
|
||
|
Exercise of share options
|
6
|
|
||
|
Share-based employee compensation expense:
|
||||
|
Restricted shares
|
2
|
|
||
|
Balance, end of period
|
$
|
3,657
|
|
|
|
PAID IN CAPITAL
|
||||
|
Balance, beginning of year
|
$
|
8,572,365
|
|
|
|
Common Share Issuance:
|
||||
|
Conversion of OP Units into Common Shares
|
3,679
|
|
||
|
Exercise of share options
|
26,933
|
|
||
|
Employee Share Purchase Plan (ESPP)
|
2,778
|
|
||
|
Share-based employee compensation expense:
|
||||
|
Restricted shares
|
12,331
|
|
||
|
Share options
|
3,084
|
|
||
|
ESPP discount
|
490
|
|
||
|
Offering costs
|
(304
|
)
|
||
|
Supplemental Executive Retirement Plan (SERP)
|
748
|
|
||
|
Change in market value of Redeemable Noncontrolling Interests – Operating Partnership
|
113,308
|
|
||
|
Adjustment for Noncontrolling Interests ownership in Operating Partnership
|
6,434
|
|
||
|
Balance, end of period
|
$
|
8,741,846
|
|
|
|
RETAINED EARNINGS
|
||||
|
Balance, beginning of year
|
$
|
2,009,091
|
|
|
|
Net income attributable to controlling interests
|
4,014,913
|
|
||
|
Common Share distributions
|
(4,570,234
|
)
|
||
|
Preferred Share distributions
|
(2,318
|
)
|
||
|
Balance, end of period
|
$
|
1,451,452
|
|
|
|
ACCUMULATED OTHER COMPREHENSIVE (LOSS)
|
||||
|
Balance, beginning of year
|
$
|
(152,016
|
)
|
|
|
Accumulated other comprehensive (loss) income – derivative instruments:
|
|
|||
|
Unrealized holding (losses) arising during the period
|
(4,240
|
)
|
||
|
Losses reclassified into earnings from other comprehensive income
|
37,262
|
|
||
|
Accumulated other comprehensive income – foreign currency:
|
||||
|
Currency translation adjustments arising during the period
|
264
|
|
||
|
Balance, end of period
|
$
|
(118,730
|
)
|
|
See accompanying notes
8
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)
(Amounts in thousands)
(Unaudited)
|
Nine Months Ended
|
||||
|
|
September 30, 2016
|
|||
|
NONCONTROLLING INTERESTS
|
||||
|
OPERATING PARTNERSHIP
|
||||
|
Balance, beginning of year
|
$
|
221,379
|
|
|
|
Issuance of restricted units to Noncontrolling Interests
|
1
|
|
||
|
Conversion of OP Units held by Noncontrolling Interests into OP Units held by General Partner
|
(3,680
|
)
|
||
|
Equity compensation associated with Noncontrolling Interests
|
16,041
|
|
||
|
Net income attributable to Noncontrolling Interests
|
160,442
|
|
||
|
Distributions to Noncontrolling Interests
|
(180,230
|
)
|
||
|
Change in carrying value of Redeemable Noncontrolling Interests – Operating Partnership
|
11,583
|
|
||
|
Adjustment for Noncontrolling Interests ownership in Operating Partnership
|
(6,434
|
)
|
||
|
Balance, end of period
|
$
|
219,102
|
|
|
|
|
||||
|
PARTIALLY OWNED PROPERTIES
|
||||
|
Balance, beginning of year
|
$
|
4,608
|
|
|
|
Net income attributable to Noncontrolling Interests
|
2,368
|
|
||
|
Distributions to Noncontrolling Interests
|
(28,621
|
)
|
||
|
Other
|
25,839
|
|
||
|
Balance, end of period
|
$
|
4,194
|
|
|
See accompanying notes
9
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)
|
September 30,
2016 |
December 31,
2015 |
|||||||
|
ASSETS
|
||||||||
|
Investment in real estate
|
||||||||
|
Land
|
$
|
5,874,647
|
|
$
|
5,864,046
|
|
||
|
Depreciable property
|
18,610,446
|
|
18,037,087
|
|
||||
|
Projects under development
|
761,068
|
|
1,122,376
|
|
||||
|
Land held for development
|
115,082
|
|
158,843
|
|
||||
|
Investment in real estate
|
25,361,243
|
|
25,182,352
|
|
||||
|
Accumulated depreciation
|
(5,255,965
|
)
|
(4,905,406
|
)
|
||||
|
Investment in real estate, net
|
20,105,278
|
|
20,276,946
|
|
||||
|
Real estate held for sale
|
—
|
|
2,181,135
|
|
||||
|
Cash and cash equivalents
|
517,586
|
|
42,276
|
|
||||
|
Investments in unconsolidated entities
|
60,911
|
|
68,101
|
|
||||
|
Deposits – restricted
|
129,569
|
|
55,893
|
|
||||
|
Escrow deposits – mortgage
|
62,994
|
|
56,946
|
|
||||
|
Other assets
|
421,406
|
|
428,899
|
|
||||
|
Total assets
|
$
|
21,297,744
|
|
$
|
23,110,196
|
|
||
|
LIABILITIES AND CAPITAL
|
||||||||
|
Liabilities:
|
||||||||
|
Mortgage notes payable, net
|
$
|
4,138,301
|
|
$
|
4,685,134
|
|
||
|
Notes, net
|
4,360,486
|
|
5,848,956
|
|
||||
|
Line of credit and commercial paper
|
—
|
|
387,276
|
|
||||
|
Accounts payable and accrued expenses
|
199,795
|
|
187,124
|
|
||||
|
Accrued interest payable
|
69,441
|
|
85,221
|
|
||||
|
Other liabilities
|
353,605
|
|
366,387
|
|
||||
|
Security deposits
|
64,060
|
|
77,582
|
|
||||
|
Distributions payable
|
1,331,363
|
|
209,378
|
|
||||
|
Total liabilities
|
10,517,051
|
|
11,847,058
|
|
||||
|
Commitments and contingencies
|
|
|
||||||
|
Redeemable Limited Partners
|
441,892
|
|
566,783
|
|
||||
|
Capital:
|
||||||||
|
Partners' Capital:
|
||||||||
|
Preference Units
|
37,280
|
|
37,280
|
|
||||
|
General Partner
|
10,196,955
|
|
10,585,104
|
|
||||
|
Limited Partners
|
219,102
|
|
221,379
|
|
||||
|
Accumulated other comprehensive (loss)
|
(118,730
|
)
|
(152,016
|
)
|
||||
|
Total partners' capital
|
10,334,607
|
|
10,691,747
|
|
||||
|
Noncontrolling Interests – Partially Owned Properties
|
4,194
|
|
4,608
|
|
||||
|
Total capital
|
10,338,801
|
|
10,696,355
|
|
||||
|
Total liabilities and capital
|
$
|
21,297,744
|
|
$
|
23,110,196
|
|
||
See accompanying notes
10
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, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Revenues
|
|
|
|
|
||||||||||||
|
Rental income
|
$
|
1,816,960
|
|
$
|
2,035,359
|
|
$
|
605,856
|
|
$
|
694,245
|
|
||||
|
Fee and asset management
|
3,351
|
|
6,413
|
|
218
|
|
2,044
|
|
||||||||
|
Total revenues
|
1,820,311
|
|
2,041,772
|
|
606,074
|
|
696,289
|
|
||||||||
|
Expenses
|
|
|
|
|
||||||||||||
|
Property and maintenance
|
309,688
|
|
364,948
|
|
104,216
|
|
122,383
|
|
||||||||
|
Real estate taxes and insurance
|
238,954
|
|
254,513
|
|
81,343
|
|
84,962
|
|
||||||||
|
Property management
|
64,003
|
|
64,651
|
|
19,517
|
|
20,094
|
|
||||||||
|
General and administrative
|
47,408
|
|
50,618
|
|
12,395
|
|
15,197
|
|
||||||||
|
Depreciation
|
528,242
|
|
584,862
|
|
179,230
|
|
196,059
|
|
||||||||
|
Total expenses
|
1,188,295
|
|
1,319,592
|
|
396,701
|
|
438,695
|
|
||||||||
|
Operating income
|
632,016
|
|
722,180
|
|
209,373
|
|
257,594
|
|
||||||||
|
Interest and other income
|
65,092
|
|
6,906
|
|
5,509
|
|
256
|
|
||||||||
|
Other expenses
|
(14,480
|
)
|
(2,839
|
)
|
(10,420
|
)
|
(1,139
|
)
|
||||||||
|
Interest:
|
|
|||||||||||||||
|
Expense incurred, net
|
(386,316
|
)
|
(333,946
|
)
|
(86,352
|
)
|
(114,298
|
)
|
||||||||
|
Amortization of deferred financing costs
|
(10,000
|
)
|
(7,734
|
)
|
(2,261
|
)
|
(2,607
|
)
|
||||||||
|
Income before income and other taxes, income (loss) from investments in unconsolidated entities, net gain (loss) on sales of real estate properties and land parcels and discontinued operations
|
286,312
|
|
384,567
|
|
115,849
|
|
139,806
|
|
||||||||
|
Income and other tax (expense) benefit
|
(1,189
|
)
|
(698
|
)
|
(426
|
)
|
(329
|
)
|
||||||||
|
Income (loss) from investments in unconsolidated entities
|
5,846
|
|
14,388
|
|
7,750
|
|
(1,041
|
)
|
||||||||
|
Net gain on sales of real estate properties
|
3,870,871
|
|
295,692
|
|
90,036
|
|
66,939
|
|
||||||||
|
New gain (loss) on sales of land parcels
|
15,759
|
|
(1
|
)
|
4,037
|
|
—
|
|
||||||||
|
Income from continuing operations
|
4,177,599
|
|
693,948
|
|
217,246
|
|
205,375
|
|
||||||||
|
Discontinued operations, net
|
124
|
|
350
|
|
246
|
|
81
|
|
||||||||
|
Net income
|
4,177,723
|
|
694,298
|
|
217,492
|
|
205,456
|
|
||||||||
|
Net (income) attributable to Noncontrolling Interests – Partially Owned Properties
|
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
||||||||
|
Net income attributable to controlling interests
|
$
|
4,175,355
|
|
$
|
691,825
|
|
$
|
216,669
|
|
$
|
204,470
|
|
||||
|
ALLOCATION OF NET INCOME:
|
||||||||||||||||
|
Preference Units
|
$
|
2,318
|
|
$
|
2,557
|
|
$
|
773
|
|
$
|
833
|
|
||||
|
Premium on redemption of Preference Units
|
$
|
—
|
|
$
|
2,789
|
|
$
|
—
|
|
$
|
—
|
|
||||
|
General Partner
|
$
|
4,012,595
|
|
$
|
660,288
|
|
$
|
207,543
|
|
$
|
195,859
|
|
||||
|
Limited Partners
|
160,442
|
|
26,191
|
|
8,353
|
|
7,778
|
|
||||||||
|
Net income available to Units
|
$
|
4,173,037
|
|
$
|
686,479
|
|
$
|
215,896
|
|
$
|
203,637
|
|
||||
|
Earnings per Unit – basic:
|
|
|
|
|
||||||||||||
|
Income from continuing operations available to Units
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Net income available to Units
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Weighted average Units outstanding
|
378,745
|
|
376,970
|
|
379,008
|
|
377,147
|
|
||||||||
|
Earnings per Unit – diluted:
|
|
|
||||||||||||||
|
Income from continuing operations available to Units
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Net income available to Units
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Weighted average Units outstanding
|
382,284
|
|
380,423
|
|
382,373
|
|
380,663
|
|
||||||||
|
Distributions declared per Unit outstanding
|
$
|
12.51125
|
|
$
|
1.6575
|
|
$
|
3.50375
|
|
$
|
0.5525
|
|
||||
See accompanying notes
11
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, |
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||
|
Comprehensive income:
|
|
|
||||||||||||||
|
Net income
|
$
|
4,177,723
|
|
$
|
694,298
|
|
$
|
217,492
|
|
$
|
205,456
|
|
||||
|
Other comprehensive income:
|
||||||||||||||||
|
Other comprehensive (loss) income – derivative instruments:
|
||||||||||||||||
|
Unrealized holding (losses) gains arising during the period
|
(4,240
|
)
|
1,796
|
|
227
|
|
1,908
|
|
||||||||
|
Losses reclassified into earnings from other comprehensive income
|
37,262
|
|
13,647
|
|
4,340
|
|
4,736
|
|
||||||||
|
Other comprehensive income (loss) – foreign currency:
|
||||||||||||||||
|
Currency translation adjustments arising during the period
|
264
|
|
(311
|
)
|
214
|
|
191
|
|
||||||||
|
Other comprehensive income
|
33,286
|
|
15,132
|
|
4,781
|
|
6,835
|
|
||||||||
|
Comprehensive income
|
4,211,009
|
|
709,430
|
|
222,273
|
|
212,291
|
|
||||||||
|
Comprehensive (income) attributable to Noncontrolling Interests –
Partially Owned Properties |
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
||||||||
|
Comprehensive income attributable to controlling interests
|
$
|
4,208,641
|
|
$
|
706,957
|
|
$
|
221,450
|
|
$
|
211,305
|
|
||||
See accompanying notes
12
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$
|
4,177,723
|
|
$
|
694,298
|
|
||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation
|
528,242
|
|
584,862
|
|
||||
|
Amortization of deferred financing costs
|
10,000
|
|
7,734
|
|
||||
|
Amortization of above/below market leases
|
2,566
|
|
2,534
|
|
||||
|
Amortization of discounts and premiums on debt
|
(18,328
|
)
|
(7,718
|
)
|
||||
|
Amortization of deferred settlements on derivative instruments
|
37,187
|
|
13,483
|
|
||||
|
Write-off of pursuit costs
|
3,379
|
|
2,322
|
|
||||
|
(Income) from investments in unconsolidated entities
|
(5,846
|
)
|
(14,388
|
)
|
||||
|
Distributions from unconsolidated entities – return on capital
|
2,165
|
|
3,564
|
|
||||
|
Net (gain) on sales of investment securities and other investments
|
(58,416
|
)
|
(387
|
)
|
||||
|
Net (gain) on sales of real estate properties
|
(3,870,871
|
)
|
(295,692
|
)
|
||||
|
Net (gain) loss on sales of land parcels
|
(15,759
|
)
|
1
|
|
||||
|
Net (gain) on sales of discontinued operations
|
(43
|
)
|
—
|
|
||||
|
Realized/unrealized loss on derivative instruments
|
—
|
|
3,055
|
|
||||
|
Compensation paid with Company Common Shares
|
25,540
|
|
29,269
|
|
||||
|
Changes in assets and liabilities:
|
||||||||
|
Decrease (increase) in deposits – restricted
|
9,992
|
|
(1,268
|
)
|
||||
|
Decrease in mortgage deposits
|
222
|
|
756
|
|
||||
|
Decrease (increase) in other assets
|
4,248
|
|
(25,428
|
)
|
||||
|
Increase in accounts payable and accrued expenses
|
41,371
|
|
63,385
|
|
||||
|
(Decrease) in accrued interest payable
|
(15,780
|
)
|
(3,457
|
)
|
||||
|
(Decrease) increase in other liabilities
|
(24,749
|
)
|
5,120
|
|
||||
|
(Decrease) increase in security deposits
|
(13,522
|
)
|
1,301
|
|
||||
|
Net cash provided by operating activities
|
819,321
|
|
1,063,346
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Investment in real estate – acquisitions
|
(205,881
|
)
|
(159,575
|
)
|
||||
|
Investment in real estate – development/other
|
(454,502
|
)
|
(485,758
|
)
|
||||
|
Capital expenditures to real estate
|
(124,551
|
)
|
(134,438
|
)
|
||||
|
Non-real estate capital additions
|
(4,467
|
)
|
(2,384
|
)
|
||||
|
Interest capitalized for real estate under development
|
(41,658
|
)
|
(45,850
|
)
|
||||
|
Proceeds from disposition of real estate, net
|
6,584,126
|
|
457,499
|
|
||||
|
Investments in unconsolidated entities
|
(3,826
|
)
|
(22,998
|
)
|
||||
|
Distributions from unconsolidated entities – return of capital
|
13,798
|
|
45,245
|
|
||||
|
Proceeds from sale of investment securities and other investments
|
72,815
|
|
387
|
|
||||
|
(Increase) in deposits on real estate acquisitions and investments, net
|
(83,668
|
)
|
(62,433
|
)
|
||||
|
(Increase) in mortgage deposits
|
(21
|
)
|
(407
|
)
|
||||
|
Net cash provided by (used for) investing activities
|
5,752,165
|
|
(410,712
|
)
|
||||
See accompanying notes
13
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Debt financing costs
|
$
|
(507
|
)
|
$
|
(6,355
|
)
|
||
|
Mortgage deposits
|
(6,249
|
)
|
(6,335
|
)
|
||||
|
Mortgage notes payable, net:
|
||||||||
|
Lump sum payoffs
|
(565,084
|
)
|
(177,564
|
)
|
||||
|
Scheduled principal repayments
|
(6,644
|
)
|
(7,161
|
)
|
||||
|
Notes, net:
|
||||||||
|
Proceeds
|
—
|
|
746,391
|
|
||||
|
Lump sum payoffs
|
(1,500,000
|
)
|
(300,000
|
)
|
||||
|
Line of credit and commercial paper:
|
||||||||
|
Line of credit proceeds
|
246,000
|
|
3,569,000
|
|
||||
|
Line of credit repayments
|
(246,000
|
)
|
(3,902,000
|
)
|
||||
|
Commercial paper proceeds
|
1,324,784
|
|
2,491,848
|
|
||||
|
Commercial paper repayments
|
(1,712,472
|
)
|
(2,462,500
|
)
|
||||
|
(Payments on) settlement of derivative instruments
|
—
|
|
(13,938
|
)
|
||||
|
Proceeds from EQR's Employee Share Purchase Plan (ESPP)
|
2,778
|
|
3,376
|
|
||||
|
Proceeds from exercise of EQR options
|
26,939
|
|
37,047
|
|
||||
|
Redemption of Preference Units
|
—
|
|
(9,820
|
)
|
||||
|
Premium on redemption of Preference Units
|
—
|
|
(2,789
|
)
|
||||
|
Payment of offering costs
|
(304
|
)
|
(69
|
)
|
||||
|
Other financing activities, net
|
(33
|
)
|
(33
|
)
|
||||
|
Contributions – Limited Partners
|
1
|
|
3
|
|
||||
|
Distributions:
|
||||||||
|
OP Units – General Partner
|
(3,490,838
|
)
|
(583,568
|
)
|
||||
|
Preference Units
|
(2,318
|
)
|
(2,557
|
)
|
||||
|
OP Units – Limited Partners
|
(137,641
|
)
|
(22,968
|
)
|
||||
|
Noncontrolling Interests – Partially Owned Properties
|
(28,588
|
)
|
(5,356
|
)
|
||||
|
Net cash (used for) financing activities
|
(6,096,176
|
)
|
(655,348
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
475,310
|
|
(2,714
|
)
|
||||
|
Cash and cash equivalents, beginning of period
|
42,276
|
|
40,080
|
|
||||
|
Cash and cash equivalents, end of period
|
$
|
517,586
|
|
$
|
37,366
|
|
||
See accompanying notes
14
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
SUPPLEMENTAL INFORMATION:
|
||||||||
|
Cash paid for interest, net of amounts capitalized
|
$
|
383,374
|
|
$
|
328,400
|
|
||
|
Net cash paid for income and other taxes
|
$
|
1,333
|
|
$
|
1,052
|
|
||
|
Real estate acquisitions/dispositions/other:
|
||||||||
|
Mortgage loans assumed
|
$
|
43,400
|
|
$
|
—
|
|
||
|
Amortization of deferred financing costs:
|
||||||||
|
Other assets
|
$
|
2,291
|
|
$
|
2,291
|
|
||
|
Mortgage notes payable, net
|
$
|
3,320
|
|
$
|
2,368
|
|
||
|
Notes, net
|
$
|
4,389
|
|
$
|
3,075
|
|
||
|
Amortization of discounts and premiums on debt:
|
||||||||
|
Mortgage notes payable, net
|
$
|
(21,318
|
)
|
$
|
(10,261
|
)
|
||
|
Notes, net
|
$
|
2,578
|
|
$
|
1,895
|
|
||
|
Line of credit and commercial paper
|
$
|
412
|
|
$
|
648
|
|
||
|
Amortization of deferred settlements on derivative instruments:
|
||||||||
|
Other liabilities
|
$
|
(75
|
)
|
$
|
(164
|
)
|
||
|
Accumulated other comprehensive income
|
$
|
37,262
|
|
$
|
13,647
|
|
||
|
Write-off of pursuit costs:
|
||||||||
|
Investment in real estate, net
|
$
|
2,876
|
|
$
|
1,929
|
|
||
|
Deposits – restricted
|
$
|
—
|
|
$
|
330
|
|
||
|
Other assets
|
$
|
399
|
|
$
|
63
|
|
||
|
Accounts payable and accrued expenses
|
$
|
104
|
|
$
|
—
|
|
||
|
(Income) from investments in unconsolidated entities:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
(6,999
|
)
|
$
|
(16,309
|
)
|
||
|
Other liabilities
|
$
|
1,153
|
|
$
|
1,921
|
|
||
|
Distributions from unconsolidated entities – return on capital:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
2,165
|
|
$
|
3,462
|
|
||
|
Other liabilities
|
$
|
—
|
|
$
|
102
|
|
||
|
Realized/unrealized loss on derivative instruments:
|
||||||||
|
Other assets
|
$
|
(4,563
|
)
|
$
|
(9,677
|
)
|
||
|
Notes, net
|
$
|
4,563
|
|
$
|
8,162
|
|
||
|
Other liabilities
|
$
|
4,240
|
|
$
|
2,774
|
|
||
|
Accumulated other comprehensive income
|
$
|
(4,240
|
)
|
$
|
1,796
|
|
||
|
Investments in unconsolidated entities:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
(1,726
|
)
|
$
|
(1,383
|
)
|
||
|
Other liabilities
|
$
|
(2,100
|
)
|
$
|
(21,615
|
)
|
||
|
Distributions from unconsolidated entities - return of capital:
|
||||||||
|
Investments in unconsolidated entities
|
$
|
14,014
|
|
$
|
45,245
|
|
||
|
Other assets
|
$
|
(216
|
)
|
$
|
—
|
|
||
|
Debt financing costs:
|
||||||||
|
Mortgage notes payable, net
|
$
|
(507
|
)
|
$
|
—
|
|
||
|
Notes, net
|
$
|
—
|
|
$
|
(6,355
|
)
|
||
|
Other:
|
||||||||
|
Foreign currency translation adjustments
|
$
|
(264
|
)
|
$
|
311
|
|
||
See accompanying notes
15
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENT OF CHANGES IN CAPITAL
(Amounts in thousands)
(Unaudited)
|
Nine Months Ended
|
||||
|
|
September 30, 2016
|
|||
|
PARTNERS' CAPITAL
|
||||
|
PREFERENCE UNITS
|
||||
|
Balance, beginning of year
|
$
|
37,280
|
|
|
|
Balance, end of period
|
$
|
37,280
|
|
|
|
|
||||
|
GENERAL PARTNER
|
||||
|
Balance, beginning of year
|
$
|
10,585,104
|
|
|
|
OP Unit Issuance:
|
||||
|
Conversion of OP Units held by Limited Partners into OP Units held by General Partner
|
3,680
|
|
||
|
Exercise of EQR share options
|
26,939
|
|
||
|
EQR's Employee Share Purchase Plan (ESPP)
|
2,778
|
|
||
|
Share-based employee compensation expense:
|
||||
|
EQR restricted shares
|
12,333
|
|
||
|
EQR share options
|
3,084
|
|
||
|
EQR ESPP discount
|
490
|
|
||
|
Offering costs
|
(304
|
)
|
||
|
Net income available to Units – General Partner
|
4,012,595
|
|
||
|
OP Units – General Partner distributions
|
(4,570,234
|
)
|
||
|
Supplemental Executive Retirement Plan (SERP)
|
748
|
|
||
|
Change in market value of Redeemable Limited Partners
|
113,308
|
|
||
|
Adjustment for Limited Partners ownership in Operating Partnership
|
6,434
|
|
||
|
Balance, end of period
|
$
|
10,196,955
|
|
|
|
|
||||
|
LIMITED PARTNERS
|
||||
|
Balance, beginning of year
|
$
|
221,379
|
|
|
|
Issuance of restricted units to Limited Partners
|
1
|
|
||
|
Conversion of OP Units held by Limited Partners into OP Units held by General Partner
|
(3,680
|
)
|
||
|
Equity compensation associated with Units – Limited Partners
|
16,041
|
|
||
|
Net income available to Units – Limited Partners
|
160,442
|
|
||
|
Units – Limited Partners distributions
|
(180,230
|
)
|
||
|
Change in carrying value of Redeemable Limited Partners
|
11,583
|
|
||
|
Adjustment for Limited Partners ownership in Operating Partnership
|
(6,434
|
)
|
||
|
Balance, end of period
|
$
|
219,102
|
|
|
|
|
||||
|
ACCUMULATED OTHER COMPREHENSIVE (LOSS)
|
||||
|
Balance, beginning of year
|
$
|
(152,016
|
)
|
|
|
Accumulated other comprehensive (loss) income – derivative instruments:
|
||||
|
Unrealized holding (losses) arising during the period
|
(4,240
|
)
|
||
|
Losses reclassified into earnings from other comprehensive income
|
37,262
|
|
||
|
Accumulated other comprehensive income – foreign currency:
|
||||
|
Currency translation adjustments arising during the period
|
264
|
|
||
|
Balance, end of period
|
$
|
(118,730
|
)
|
|
See accompanying notes
16
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENT OF CHANGES IN CAPITAL (Continued)
(Amounts in thousands)
(Unaudited)
|
Nine Months Ended
|
||||
|
|
September 30, 2016
|
|||
|
NONCONTROLLING INTERESTS
|
||||
|
NONCONTROLLING INTERESTS – PARTIALLY OWNED PROPERTIES
|
||||
|
Balance, beginning of year
|
$
|
4,608
|
|
|
|
Net income attributable to Noncontrolling Interests
|
2,368
|
|
||
|
Distributions to Noncontrolling Interests
|
(28,621
|
)
|
||
|
Other
|
25,839
|
|
||
|
Balance, end of period
|
$
|
4,194
|
|
|
See accompanying notes
17
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 in urban and high-density suburban coastal gateway markets where today's affluent renters want to live, work and play. ERP Operating Limited Partnership ("ERPOP"), 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. 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. Unless otherwise indicated, the notes to consolidated financial statements apply to both the Company and the Operating Partnership.
EQR is the general partner of, and as of
September 30, 2016
owned an approximate
96.2%
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 public equity from time to time 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.
As of
September 30, 2016
, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of
308
properties located in
10
states and the District of Columbia consisting of
78,826
apartment units. The ownership breakdown includes (table does not include various uncompleted development properties):
|
Properties
|
Apartment Units
|
|||||
|
Wholly Owned Properties
|
285
|
|
73,557
|
|
||
|
Master-Leased Properties – Consolidated
|
3
|
|
853
|
|
||
|
Partially Owned Properties – Consolidated
|
18
|
|
3,471
|
|
||
|
Partially Owned Properties – Unconsolidated
|
2
|
|
945
|
|
||
|
308
|
|
78,826
|
|
|||
|
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 nine months ended
September 30, 2016
are not necessarily indicative of the results that may be expected for the year ending
December 31, 2016
.
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.
The balance sheets at
December 31, 2015
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
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's Annual Report on Form 10-K for the year ended
December 31, 2015
.
Income and Other Taxes
Due to the structure of EQR as a REIT and the nature of the operations of its operating properties, no 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 proportionate 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 Taxable REIT Subsidiary (“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 assets and liabilities applicable to the TRS are recognized for future tax consequences attributable to differences between 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 earnings in the period enacted. The Company’s deferred tax assets are generally the result of tax affected suspended interest deductions, net operating losses, differing depreciable lives on capitalized assets and the timing of expense recognition for certain accrued liabilities. As of
September 30, 2016
, the Company has recorded a deferred tax asset, which is fully offset by a valuation allowance due to the uncertainty of realization.
Recent Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (the "FASB") issued a comprehensive new revenue recognition standard entitled
Revenue from Contracts with Customers
that will supersede nearly all existing revenue recognition guidance. 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 will be effective for the Company beginning on January 1, 2018 and early adoption will be permitted beginning on January 1, 2017. 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 yet selected a transition method and is currently evaluating the impact of adopting the new standard on its consolidated results of operations and financial position.
In August 2014, the FASB issued a new standard that will explicitly require management to assess an entity's ability to continue as a going concern and to provide related footnote disclosures in certain circumstances. In connection with each annual and interim period, management will assess whether there is substantial doubt about an entity's ability to continue as a going concern within one year after the issuance date. Disclosures will be required if conditions give rise to substantial doubt. However, to determine the specific disclosures, management will need to assess whether its plans will alleviate substantial doubt. The new standard is effective for the annual period ending after December 15, 2016 and for interim periods thereafter. The Company does not expect that this will have a material effect on its consolidated results of operations or financial position.
In February 2015, the FASB issued new consolidation guidance which made changes to both the variable interest model and the voting model. Among other changes, the new standard specifically eliminated the presumption in 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. The Company adopted this standard as required effective January 1, 2016. While adoption of this standard did not result in any changes to conclusions about whether a joint venture was consolidated or unconsolidated, the Company has determined that certain of its joint ventures and the Operating Partnership now qualify as variable interest entities ("VIEs") and therefore require additional disclosures. See Note 6 for further discussion.
In April 2015, the FASB issued a new standard which requires companies to present debt financing costs as a direct deduction from the carrying amount of the associated debt liability rather than as an asset, consistent with the presentation of debt discounts on the consolidated balance sheets. Companies will be permitted to present debt issuance costs related to line of credit arrangements as an asset and amortize these costs over the term of the arrangement, regardless of whether there are any outstanding
19
borrowings on the arrangement. The new standard must be applied retrospectively to all prior periods presented in the consolidated financial statements. The Company adopted this standard as required effective January 1, 2016 and other than presentation on the consolidated balance sheets, it did not have a material effect on its consolidated results of operations or financial position. As of
September 30, 2016
,
$4.6 million
,
$16.9 million
and
$23.0 million
of deferred financing costs were included within other assets, mortgage notes payable, net and notes, net, respectively, on the consolidated balance sheets. As of December 31, 2015, the following amounts of deferred financing costs were reclassified (amounts in thousands):
|
December 31, 2015
|
||||||||||||
|
As Originally
Presented |
Reclassification
Adjustments |
As Presented
Herein |
||||||||||
|
Deferred financing costs, net
|
$
|
54,004
|
|
$
|
(54,004
|
)
|
$
|
—
|
|
|||
|
Other assets
|
$
|
422,027
|
|
$
|
6,872
|
|
$
|
428,899
|
|
|||
|
Mortgage notes payable, net
|
$
|
4,704,870
|
|
$
|
(19,736
|
)
|
$
|
4,685,134
|
|
|||
|
Notes, net
|
$
|
5,876,352
|
|
$
|
(27,396
|
)
|
$
|
5,848,956
|
|
|||
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 be 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 the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating 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 based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The new standard is expected to impact the Company’s consolidated financial statements as the Company has certain operating ground lease arrangements for which it is the lessee. The new standard will be effective for the Company beginning on January 1, 2019, with early adoption permitted. The Company is currently evaluating the impact of adopting the new standard on its consolidated results of operations and financial position.
In March 2016, the FASB issued a new standard which simplifies several aspects of the accounting for employee share-based payment transactions, including income tax consequences, classification of awards as equity or liability, statement of cash flows classification and policy election options for forfeitures. The new standard will be effective for the Company beginning on January 1, 2017, with early adoption permitted. The Company is currently evaluating the impact of adopting the new standard 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 lease and other 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
|
20
|
•
|
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 is currently evaluating the impact of adopting the new standards on its consolidated results of operations and financial position.
Other
The Company is the controlling partner in various consolidated partnerships owning
18
properties and
3,471
apartment units having a noncontrolling interest book value of
$4.2 million
at
September 30, 2016
. 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
five
properties having a noncontrolling interest deficit balance of
$9.0 million
. These
five
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, 2016
, the Company estimates the value of Noncontrolling Interest distributions for these
five
properties would have been approximately
$64.6 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
five
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, 2016
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 Other Interests
|
Equity and Redeemable Noncontrolling Interests of Equity Residential
The following tables present the changes in the Company’s issued and outstanding Common Shares and “Units” (which includes OP Units and restricted units) for the nine months ended
September 30, 2016
:
|
|
2016
|
||
|
Common Shares
|
|||
|
Common Shares outstanding at January 1,
|
364,755,444
|
|
|
|
Common Shares Issued:
|
|||
|
Conversion of OP Units
|
87,168
|
|
|
|
Exercise of share options
|
619,232
|
|
|
|
Employee Share Purchase Plan (ESPP)
|
46,399
|
|
|
|
Restricted share grants, net
|
148,822
|
|
|
|
Common Shares outstanding at September 30,
|
365,657,065
|
|
|
|
Units
|
|||
|
Units outstanding at January 1,
|
14,427,164
|
|
|
|
Restricted unit grants, net
|
287,749
|
|
|
|
Conversion of OP Units to Common Shares
|
(87,168
|
)
|
|
|
Units outstanding at September 30,
|
14,627,745
|
|
|
|
Total Common Shares and Units outstanding at September 30,
|
380,284,810
|
|
|
|
Units Ownership Interest in Operating Partnership
|
3.8
|
%
|
|
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”. Subject to certain exceptions (including the “book-up” requirements of restricted units), the Noncontrolling Interests – Operating Partnership may exchange their Units with EQR for Common Shares on a one-for-one basis. The carrying value of the Noncontrolling Interests – Operating Partnership (including redeemable interests) is allocated based on the number of Noncontrolling Interests – Operating Partnership Units in total in proportion to the number
21
of Noncontrolling Interests – Operating Partnership Units in total plus the number of Common Shares. Net income is allocated to the Noncontrolling Interests – Operating Partnership 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 Units requesting an exchange of their OP Units with EQR. Once the Operating Partnership elects not to redeem the Noncontrolling Interests – Operating Partnership Units for cash, EQR is obligated to deliver Common Shares to the exchanging holder of the Noncontrolling Interests – Operating Partnership Units.
The Noncontrolling Interests – Operating Partnership 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 Noncontrolling Interests – Operating Partnership are differentiated and referred to as “Redeemable Noncontrolling Interests – Operating Partnership”. 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 Partnership 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 Units that are classified in permanent equity at
September 30, 2016
and
December 31, 2015
.
The carrying value of the Redeemable Noncontrolling Interests – Operating Partnership is allocated based on the number of Redeemable Noncontrolling Interests – Operating Partnership Units in proportion to the number of Noncontrolling Interests – Operating Partnership Units in total. Such percentage of the total carrying value of Units which is ascribed to the Redeemable Noncontrolling Interests – Operating Partnership is then adjusted to the greater of carrying value or fair market value as described above. As of
September 30, 2016
, the Redeemable Noncontrolling Interests – Operating Partnership have a redemption value of approximately
$441.9 million
, which represents the value of Common Shares that would be issued in exchange for the Redeemable Noncontrolling Interests – Operating Partnership Units.
The following table presents the changes in the redemption value of the Redeemable Noncontrolling Interests – Operating Partnership for the nine months ended
September 30, 2016
(amounts in thousands):
|
|
2016
|
|||
|
Balance at January 1,
|
$
|
566,783
|
|
|
|
Change in market value
|
(113,308
|
)
|
||
|
Change in carrying value
|
(11,583
|
)
|
||
|
Balance at September 30,
|
$
|
441,892
|
|
|
Net proceeds from EQR Common Share and Preferred Share (see definition below) offerings 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 between shareholders’ equity and Noncontrolling Interests – Operating Partnership to account for the change in their respective percentage ownership of the underlying equity of ERPOP.
The Company’s declaration of trust authorizes it to issue up to
100,000,000
preferred shares of beneficial interest,
$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 Shares as of
September 30, 2016
and December 31,
2015
:
22
|
|
|
Amounts in thousands
|
||||||||||||
|
Redemption
Date (1) |
Annual
Dividend per Share (2) |
September 30,
2016 |
December 31,
2015 |
|||||||||||
|
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, 2016 and December 31, 2015 |
12/10/26
|
|
$4.145
|
|
$
|
37,280
|
|
$
|
37,280
|
|
||||
|
$
|
37,280
|
|
$
|
37,280
|
|
|||||||||
|
(1)
|
On or after the redemption date, redeemable preferred shares may be redeemed for cash at the option of the Company, in whole or in part, at a redemption price equal to the liquidation price per share, plus accrued and unpaid distributions, if any.
|
|
(2)
|
Dividends on Preferred Shares are payable quarterly.
|
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, 2016
:
|
|
2016
|
||
|
General and Limited Partner Units
|
|||
|
General and Limited Partner Units outstanding at January 1,
|
379,182,608
|
|
|
|
Issued to General Partner:
|
|||
|
Exercise of EQR share options
|
619,232
|
|
|
|
EQR’s Employee Share Purchase Plan (ESPP)
|
46,399
|
|
|
|
EQR's restricted share grants, net
|
148,822
|
|
|
|
Issued to Limited Partners:
|
|||
|
Restricted unit grants, net
|
287,749
|
|
|
|
General and Limited Partner Units outstanding at September 30,
|
380,284,810
|
|
|
|
Limited Partner Units
|
|||
|
Limited Partner Units outstanding at January 1,
|
14,427,164
|
|
|
|
Limited Partner restricted unit grants, net
|
287,749
|
|
|
|
Conversion of Limited Partner OP Units to EQR Common Shares
|
(87,168
|
)
|
|
|
Limited Partner Units outstanding at September 30,
|
14,627,745
|
|
|
|
Limited Partner Units Ownership Interest in Operating Partnership
|
3.8
|
%
|
|
The Limited Partners of the Operating Partnership as of
September 30, 2016
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
23
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, 2016
and
December 31, 2015
.
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, 2016
, the Redeemable Limited Partner Units have a redemption value of approximately
$441.9 million
, which represents the value of Common Shares that would be issued in exchange for the Redeemable Limited Partner Units.
The following table presents the changes in the redemption value of the Redeemable Limited Partners for the nine months ended
September 30, 2016
(amounts in thousands):
|
|
2016
|
|||
|
Balance at January 1,
|
$
|
566,783
|
|
|
|
Change in market value
|
(113,308
|
)
|
||
|
Change in carrying value
|
(11,583
|
)
|
||
|
Balance at September 30,
|
$
|
441,892
|
|
|
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, 2016
and
December 31, 2015
:
|
|
Amounts in thousands
|
|||||||||||||
|
|
Redemption
Date (1)
|
Annual
Dividend per Unit (2) |
September 30,
2016 |
December 31,
2015 |
||||||||||
|
Preference Units:
|
||||||||||||||
|
8.29% Series K Cumulative Redeemable Preference Units;
liquidation value $50 per unit; 745,600 units issued and outstanding at September 30, 2016 and December 31, 2015 |
12/10/26
|
|
$4.145
|
|
$
|
37,280
|
|
$
|
37,280
|
|
||||
|
$
|
37,280
|
|
$
|
37,280
|
|
|||||||||
|
(1)
|
On or after the redemption 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 Preference Units are payable quarterly.
|
Other
In September 2009, the Company announced the establishment of an At-The-Market (“ATM”) share offering program which would allow EQR to sell Common Shares from time to time into the existing trading market at current market prices as well as through negotiated transactions. Per the terms of ERPOP's partnership agreement, EQR contributes the net proceeds from 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). On June 29, 2016, the Company extended the program maturity to June 2019. EQR has the authority to issue
13.0 million
shares under this program but has not issued any shares since September 14, 2012.
Effective June 16, 2016, the Board of Trustees approved an increase to the Company's share repurchase program to allow for the potential repurchase of up to
13.0 million
Common Shares (
12,968,760
Common Shares were available for repurchase prior to such increase). No shares were repurchased during the nine months ended
September 30, 2016
and as a result at
September 30, 2016
, EQR has authorization to repurchase up to
13.0 million
of its shares under the repurchase program.
24
|
4.
|
Real Estate, Real Estate Held for Sale and Lease Intangibles
|
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of
September 30, 2016
and
December 31, 2015
(amounts in thousands):
|
September 30, 2016
|
December 31, 2015
|
|||||||
|
Land
|
$
|
5,874,647
|
|
$
|
5,864,046
|
|
||
|
Depreciable property:
|
||||||||
|
Buildings and improvements
|
16,829,151
|
|
16,346,829
|
|
||||
|
Furniture, fixtures and equipment
|
1,311,881
|
|
1,207,098
|
|
||||
|
In-Place lease intangibles
|
469,414
|
|
483,160
|
|
||||
|
Projects under development:
|
||||||||
|
Land
|
152,814
|
|
284,995
|
|
||||
|
Construction-in-progress
|
608,254
|
|
837,381
|
|
||||
|
Land held for development:
|
||||||||
|
Land
|
84,440
|
|
120,007
|
|
||||
|
Construction-in-progress
|
30,642
|
|
38,836
|
|
||||
|
Investment in real estate
|
25,361,243
|
|
25,182,352
|
|
||||
|
Accumulated depreciation
|
(5,255,965
|
)
|
(4,905,406
|
)
|
||||
|
Investment in real estate, net
|
$
|
20,105,278
|
|
$
|
20,276,946
|
|
||
The following table summarizes the carrying amounts for the Company's above and below market ground and retail lease intangibles as of
September 30, 2016
and
December 31, 2015
(amounts in thousands):
|
Description
|
Balance Sheet Location
|
September 30, 2016
|
December 31, 2015
|
|||||||
|
Assets
|
||||||||||
|
Ground lease intangibles – below market
|
Other Assets
|
$
|
178,251
|
|
$
|
178,251
|
|
|||
|
Retail lease intangibles – above market
|
Other Assets
|
1,260
|
|
1,260
|
|
|||||
|
Lease intangible assets
|
179,511
|
|
179,511
|
|
||||||
|
Accumulated amortization
|
(16,842
|
)
|
(13,451
|
)
|
||||||
|
Lease intangible assets, net
|
$
|
162,669
|
|
$
|
166,060
|
|
||||
|
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
|
(4,239
|
)
|
(3,414
|
)
|
||||||
|
Lease intangible liabilities, net
|
$
|
3,431
|
|
$
|
4,256
|
|
||||
During the nine months ended
September 30, 2016
and
2015
, the Company amortized approximately
$3.2 million
in both periods of above and below market ground lease intangibles which is included (net increase) in property and maintenance expense in the accompanying consolidated statements of operations and comprehensive income and approximately
$0.7 million
in both periods of above and below market retail lease intangibles which is included (net increase) in rental income in the accompanying consolidated statements of operations and comprehensive income. During the quarters ended
September 30, 2016
and
2015
, the Company amortized approximately
$1.0 million
in both periods of above and below market ground lease intangibles which is included (net increase) in property and maintenance expense in the accompanying consolidated statements of operations and comprehensive income and approximately
$0.2 million
in both periods of above and below market retail lease intangibles which is included (net increase) in rental income in the accompanying consolidated statements of operations and comprehensive income.
The following table provides a summary of the aggregate amortization expense for above and below market ground lease intangibles and retail lease intangibles for each of the next five years (amounts in thousands):
25
|
Remaining
|
||||||||||||||||||||||||
|
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
|||||||||||||||||||
|
Ground lease intangibles
|
$
|
1,080
|
|
$
|
4,321
|
|
$
|
4,321
|
|
$
|
4,321
|
|
$
|
4,321
|
|
$
|
4,321
|
|
||||||
|
Retail lease intangibles
|
(221
|
)
|
(540
|
)
|
(71
|
)
|
(71
|
)
|
(71
|
)
|
(67
|
)
|
||||||||||||
|
Total
|
$
|
859
|
|
$
|
3,781
|
|
$
|
4,250
|
|
$
|
4,250
|
|
$
|
4,250
|
|
$
|
4,254
|
|
||||||
Acquisitions and Dispositions
During the nine months ended
September 30, 2016
, 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
|
|
573
|
|
$
|
249,334
|
|
|||
|
Total
|
4
|
|
573
|
|
$
|
249,334
|
|
|||
|
(1)
|
Purchase price includes an allocation of approximately
$98.0 million
to land and
$151.3 million
to depreciable property.
|
During the nine months ended
September 30, 2016
, the Company disposed of the following to unaffiliated parties (sales price in thousands):
|
Properties
|
Apartment Units
|
Sales Price
|
||||||||
|
Consolidated:
|
||||||||||
|
Rental Properties (1)
|
91
|
|
27,831
|
|
$
|
6,568,003
|
|
|||
|
Land Parcels
|
—
|
|
—
|
|
57,455
|
|
||||
|
Unconsolidated:
|
||||||||||
|
Rental Properties (2)
|
1
|
|
336
|
|
74,500
|
|
||||
|
Total
|
92
|
|
28,167
|
|
$
|
6,699,958
|
|
|||
|
(1)
|
Includes the Starwood Portfolio sale (see further discussion below) representing
72
operating properties consisting of
23,262
apartment units for
$5.365 billion
.
|
(2) The Company owned a
20%
interest in this unconsolidated rental property. Sale price listed is the gross sale price. The Company's share of the net sales proceeds approximated
$12.4 million
.
The Company recognized a net gain on sales of real estate properties of approximately
$3.9 billion
(inclusive of
$3.2 billion
on the Starwood Portfolio sale), a net gain on sales of land parcels of approximately
$15.8 million
and a net gain on sales of unconsolidated entities of approximately
$8.9 million
on the above sales.
Starwood Disposition
Following the approval by the Company's Board of Trustees, 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"). As of December 31, 2015, Starwood had deposited
$250.0 million
in cash into escrow as earnest money, which was non-refundable unless the Company defaulted on the sales agreement. On January 26 and 27, 2016, the Company closed on the sale of the entire portfolio described above. As a result, the Starwood Transaction met the held for sale criteria at December 31, 2015. In accordance with this classification, the Company ceased depreciation on all assets in the Starwood Portfolio as of November 1, 2015 and the following assets were classified as held for sale in the accompanying consolidated balance sheets at December 31, 2015 (amounts in thousands):
26
|
December 31, 2015
|
||||
|
Land
|
$
|
602,737
|
|
|
|
Depreciable property:
|
||||
|
Buildings and improvements
|
2,386,489
|
|
||
|
Furniture, fixtures and equipment
|
335,565
|
|
||
|
In-Place lease intangibles
|
35,554
|
|
||
|
Real estate held for sale before accumulated depreciation
|
3,360,345
|
|
||
|
Accumulated depreciation
|
(1,179,210
|
)
|
||
|
Real estate held for sale
|
$
|
2,181,135
|
|
|
The following table provides the operating segments/locations of the properties and apartment units sold in the Starwood Transaction, which represents substantially all of the assets in the Company's South Florida and Denver markets and certain assets in the Washington D.C., Seattle and Los Angeles markets. The sale of these properties represents the continuation of the Company's long-term strategy of investing in high barrier to entry urban markets. See Note 11 for further discussion.
|
Markets/Metro Areas
|
Properties
|
Apartment Units
|
||||
|
South Florida
|
33
|
|
10,742
|
|
||
|
Denver
|
18
|
|
6,635
|
|
||
|
Washington D.C.
|
10
|
|
3,020
|
|
||
|
Seattle
|
8
|
|
1,721
|
|
||
|
Los Angeles
|
3
|
|
1,144
|
|
||
|
Total
|
72
|
|
23,262
|
|
||
The Company used proceeds from the Starwood Transaction and other sales discussed above to pay special dividends of
$8.00
per share/unit (approximately
$3.0 billion
) on March 10, 2016 and
$3.00
per share/unit (approximately
$1.1 billion
) on October 14, 2016. The Company used the majority of the remaining proceeds to reduce aggregate indebtedness in order to make the transaction leverage neutral. See Note 8 for further discussion.
|
5.
|
Commitments to Acquire/Dispose of Real Estate
|
The Company has not entered into any separate agreements to acquire rental properties or land parcels as of October 28, 2016.
In addition to the property that was subsequently disposed of as discussed in Note 14, the Company has entered into separate agreements to dispose of the following (sales price in thousands):
|
Properties
|
Apartment Units
|
Sales Price
|
||||||||
|
Rental Properties
|
7
|
|
1,754
|
|
$
|
265,600
|
|
|||
|
Land Parcels (two)
|
—
|
|
—
|
|
36,150
|
|
||||
|
Total
|
7
|
|
1,754
|
|
$
|
301,750
|
|
|||
The closings of these pending transactions are subject to certain conditions and restrictions, therefore, there can be no assurance that these transactions will be consummated or that the final terms will not differ in material respects from those summarized in the preceding paragraphs.
|
6.
|
Investments in Partially Owned Entities
|
The Company has co-invested in various properties with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated). The following tables and information summarize the Company’s investments in partially owned entities as of
September 30, 2016
(amounts in thousands except for property and apartment unit amounts):
27
|
Consolidated
|
Unconsolidated
|
|||||||||||||||
|
(VIE)
|
(Non-VIE)
|
(VIE) (1)
|
Total
|
|||||||||||||
|
Total properties
|
18
|
|
2
|
|
—
|
|
2
|
|
||||||||
|
Total apartment units
|
3,471
|
|
945
|
|
—
|
|
945
|
|
||||||||
|
Balance sheet information at 9/30/16 (at 100%):
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||
|
Investment in real estate
|
$
|
668,656
|
|
$
|
235,025
|
|
$
|
172,995
|
|
$
|
408,020
|
|
||||
|
Accumulated depreciation
|
(220,216
|
)
|
(30,246
|
)
|
(43,169
|
)
|
(73,415
|
)
|
||||||||
|
Investment in real estate, net
|
448,440
|
|
204,779
|
|
129,826
|
|
334,605
|
|
||||||||
|
Cash and cash equivalents
|
19,499
|
|
8,203
|
|
17
|
|
8,220
|
|
||||||||
|
Investments in unconsolidated entities
|
47,521
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Deposits – restricted
|
336
|
|
262
|
|
—
|
|
262
|
|
||||||||
|
Other assets
|
26,655
|
|
344
|
|
299
|
|
643
|
|
||||||||
|
Total assets
|
$
|
542,451
|
|
$
|
213,588
|
|
$
|
130,142
|
|
$
|
343,730
|
|
||||
|
LIABILITIES AND EQUITY/CAPITAL
|
||||||||||||||||
|
Mortgage notes payable, net (2)
|
$
|
318,427
|
|
$
|
145,423
|
|
$
|
—
|
|
$
|
145,423
|
|
||||
|
Accounts payable & accrued expenses
|
2,944
|
|
2,674
|
|
133
|
|
2,807
|
|
||||||||
|
Accrued interest payable
|
1,085
|
|
691
|
|
—
|
|
691
|
|
||||||||
|
Other liabilities
|
625
|
|
255
|
|
8
|
|
263
|
|
||||||||
|
Security deposits
|
1,913
|
|
485
|
|
—
|
|
485
|
|
||||||||
|
Total liabilities
|
324,994
|
|
149,528
|
|
141
|
|
149,669
|
|
||||||||
|
Noncontrolling Interests – Partially Owned Properties/Partners' equity
|
4,194
|
|
60,689
|
|
86,650
|
|
147,339
|
|
||||||||
|
Company equity/General and Limited Partners' Capital
|
213,263
|
|
3,371
|
|
43,351
|
|
46,722
|
|
||||||||
|
Total equity/capital
|
217,457
|
|
64,060
|
|
130,001
|
|
194,061
|
|
||||||||
|
Total liabilities and equity/capital
|
$
|
542,451
|
|
$
|
213,588
|
|
$
|
130,142
|
|
$
|
343,730
|
|
||||
|
Consolidated
|
Unconsolidated
|
|||||||||||||||
|
(VIE)
|
(Non-VIE)
|
(VIE) (1)
|
Total
|
|||||||||||||
|
Operating information for the nine months ended 9/30/16 (at 100%):
|
||||||||||||||||
|
Operating revenue
|
$
|
70,123
|
|
$
|
19,917
|
|
$
|
3,927
|
|
$
|
23,844
|
|
||||
|
Operating expenses
|
17,183
|
|
6,785
|
|
1,583
|
|
8,368
|
|
||||||||
|
Net operating income
|
52,940
|
|
13,132
|
|
2,344
|
|
15,476
|
|
||||||||
|
Property management
|
2,476
|
|
580
|
|
56
|
|
636
|
|
||||||||
|
General and administrative/other
|
50
|
|
1
|
|
48
|
|
49
|
|
||||||||
|
Depreciation
|
16,161
|
|
7,876
|
|
4,125
|
|
12,001
|
|
||||||||
|
Operating income (loss)
|
34,253
|
|
4,675
|
|
(1,885
|
)
|
2,790
|
|
||||||||
|
Interest and other income
|
47
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Other expenses
|
(7
|
)
|
—
|
|
—
|
|
—
|
|
||||||||
|
Interest:
|
||||||||||||||||
|
Expense incurred, net
|
(11,073
|
)
|
(6,217
|
)
|
—
|
|
(6,217
|
)
|
||||||||
|
Amortization of deferred financing costs
|
(289
|
)
|
—
|
|
—
|
|
—
|
|
||||||||
|
Income (loss) before income and other taxes and (loss) from
investments in unconsolidated entities |
22,931
|
|
(1,542
|
)
|
(1,885
|
)
|
(3,427
|
)
|
||||||||
|
Income and other tax (expense) benefit
|
(44
|
)
|
(13
|
)
|
—
|
|
(13
|
)
|
||||||||
|
(Loss) from investments in unconsolidated entities
|
(1,091
|
)
|
—
|
|
—
|
|
—
|
|
||||||||
|
Net income (loss)
|
$
|
21,796
|
|
$
|
(1,555
|
)
|
$
|
(1,885
|
)
|
$
|
(3,440
|
)
|
||||
|
(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.
|
Note: The above tables exclude EQR's ownership interest in ERPOP 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 (such assets are referred to herein as "Archstone"). These ventures owned certain Archstone assets and succeeded to certain residual Archstone liabilities/litigation, as well as responsibility for tax
28
protection arrangements and third-party preferred interests in former Archstone subsidiaries. The preferred interests had an aggregate liquidation value of
$41.3 million
at
September 30, 2016
. The ventures are owned
60%
by the Company. See below for further discussion.
During the nine months ended September 30, 2016, the Company and its joint venture partner sold
one
unconsolidated partially owned property consisting of
336
apartments units and recognized a net gain on sale of approximately
$8.9 million
.
Operating Properties
The Company has various equity interests in certain limited partnerships owning
17
properties containing
3,039
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 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 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 balance sheet.
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, 2016
, the residential component had a net book value of
$172.0 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 balance sheet.
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, 2016
, the basis of this investment was
$47.5 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
$5.3 million
at
September 30, 2016
. The Domain joint venture owns a
444
unit apartment property located in San Jose, California and the Company's interest had a basis of
$9.5 million
at
September 30, 2016
. Nexus Sawgrass and Domain were completed and stabilized during the quarters ended
September 30, 2014
and
March 31, 2015
, respectively. Construction on both properties was predominantly 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, was responsible for constructing both of the properties and gave certain construction cost overrun guarantees, 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. The Company currently has no further funding obligations related to these properties.
Other
As the sole general partner of ERPOP, EQR has exclusive control of ERPOP'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's primary beneficiary. EQR has the power to direct the activities of ERPOP that most significantly impact ERPOP's economic performance as well as the obligation to absorb losses or the right to receive benefits
29
from ERPOP that could potentially be significant to ERPOP. As a result, ERPOP is required to be consolidated on EQR's balance sheet.
On February 27, 2013, in connection with the acquisition of Archstone, subsidiaries of the Company entered into three limited liability company agreements (collectively, 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 initial investment was
$147.6 million
and the Company's basis at
September 30, 2016
was a net obligation of
$1.4 million
. The Residual 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 Residual JV does not qualify as a VIE. The Company alone does not have the power to direct the activities of the Residual JV that most significantly impact the Residual JV's economic performance and as a result, the Residual JV is unconsolidated and recorded using the equity method of accounting. The Residual JV has sold all of the real estate assets that were acquired as part of the acquisition of Archstone, including all of the German assets, and is in the process of winding down all remaining activities.
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, 2016
, the remaining preferred interests had an aggregate liquidation value of
$41.3 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.
7. Deposits – Restricted and Escrow Deposits – Mortgage
The following table presents the Company’s restricted deposits as of
September 30, 2016
and
December 31, 2015
(amounts in thousands):
|
September 30,
2016 |
December 31,
2015 |
|||||||
|
Tax-deferred (1031) exchange proceeds
|
$
|
88,435
|
|
$
|
—
|
|
||
|
Earnest money on pending acquisitions
|
—
|
|
1,000
|
|
||||
|
Restricted deposits on real estate investments
|
2,310
|
|
6,077
|
|
||||
|
Resident security and utility deposits
|
38,463
|
|
48,458
|
|
||||
|
Other
|
361
|
|
358
|
|
||||
|
Totals
|
$
|
129,569
|
|
$
|
55,893
|
|
||
The following table presents the Company’s escrow deposits as of
September 30, 2016
and
December 31, 2015
(amounts in thousands):
|
September 30,
2016 |
December 31,
2015 |
|||||||
|
Real estate taxes and insurance
|
$
|
1,755
|
|
$
|
1,977
|
|
||
|
Replacement reserves
|
3,983
|
|
3,962
|
|
||||
|
Mortgage principal reserves/sinking funds
|
56,404
|
|
50,155
|
|
||||
|
Other
|
852
|
|
852
|
|
||||
|
Totals
|
$
|
62,994
|
|
$
|
56,946
|
|
||
|
8.
|
|
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. See Note 2 for a discussion regarding adoption of the new accounting standard impacting deferred financing costs.
30
Mortgage Notes Payable
As of
September 30, 2016
, the Company had outstanding mortgage debt of approximately
$4.1 billion
.
During the nine months ended
September 30, 2016
, the Company:
|
•
|
Repaid
$440.8 million
of
6.256%
mortgage debt held in a Fannie Mae loan pool maturing in
2017
and incurred a prepayment penalty of approximately
$29.3 million
;
|
|
•
|
Repaid
$65.5 million
of various tax-exempt mortgage bonds maturing in
2026
through
2037
and incurred a prepayment penalty of approximately
$0.2 million
;
|
|
•
|
Repaid
$57.9 million
of conventional fixed-rate mortgage loans;
|
|
•
|
Repaid
$0.9 million
of conventional floating-rate mortgage loans;
|
|
•
|
Repaid
$6.6 million
of scheduled principal repayments on various mortgage debt; and
|
|
•
|
Assumed
$43.4 million
of mortgage debt on
one
acquired property.
|
The Company recorded
$1.5 million
of write-offs of unamortized deferred financing costs during the nine months ended
September 30, 2016
as additional interest expense related to debt extinguishment of mortgages. The Company also recorded
$20.7 million
of write-offs of net unamortized premiums during the nine months ended
September 30, 2016
as a reduction of interest expense related to debt extinguishment of mortgages.
As of
September 30, 2016
, the Company had
$601.9 million
of secured debt subject to third party credit enhancement.
As of
September 30, 2016
, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through
May 28, 2061
. At
September 30, 2016
, the interest rate range on the Company’s mortgage debt was
0.10%
to
7.20%
. During the nine months ended
September 30, 2016
, the weighted average interest rate on the Company’s mortgage debt was
4.34%
.
Notes
As of
September 30, 2016
, the Company had outstanding unsecured notes of approximately
$4.4 billion
.
During the nine months ended
September 30, 2016
, the Company:
|
•
|
Repaid
$228.9 million
of
5.125%
unsecured notes maturing in
2016
and incurred a prepayment penalty of approximately
$1.4 million
and repaid the remaining
$271.1 million
of
5.125%
unsecured notes at maturity;
|
|
•
|
Repaid
$400.0 million
of
5.375%
unsecured notes maturing in
2016
and incurred a prepayment penalty of approximately
$9.5 million
;
|
|
•
|
Repaid
$255.9 million
of
5.750%
unsecured notes maturing in
2017
and incurred a prepayment penalty of approximately
$16.5 million
;
|
|
•
|
Repaid
$46.1 million
of
7.125%
unsecured notes maturing in
2017
and incurred a prepayment penalty of approximately
$4.6 million
;
|
|
•
|
Repaid
$250.0 million
of
4.625%
unsecured notes maturing in
2021
and incurred a prepayment penalty of approximately
$31.6 million
; and
|
|
•
|
Repaid
$48.0 million
of
7.570%
unsecured notes maturing in
2026
and incurred a prepayment penalty of approximately
$19.3 million
.
|
The Company recorded
$1.9 million
of write-offs of unamortized deferred financing costs during the nine months ended
September 30, 2016
as additional interest expense related to debt extinguishment of unsecured notes. The Company also recorded
$25.2 million
of write-offs of net unamortized premiums/discounts/OCI/treasury locks during the nine months ended
September 30, 2016
as additional interest expense related to debt extinguishment of unsecured notes.
As of
September 30, 2016
, scheduled maturities for the Company’s outstanding notes were at various dates through
June 1, 2045
. At
September 30, 2016
, the interest rate range on the Company’s notes was
1.261%
to
7.57%
. During the nine months ended
September 30, 2016
, the weighted average interest rate on the Company’s notes was
4.59%
.
Line of Credit and Commercial Paper
On January 11, 2013, the Company replaced its existing
$1.75 billion
facility with a
$2.5 billion
unsecured revolving credit facility maturing
April 2, 2018
. The Company has the ability to increase available borrowings by an additional
$500.0 million
by adding additional banks to the facility or obtaining the agreement of existing banks to increase their commitments. The
31
interest rate on advances under the facility will generally be LIBOR plus a spread (currently
0.95%
) and the Company pays an annual facility fee (currently
15 basis points
). Both the spread and the facility fee are dependent on the credit rating of the Company's long-term debt.
On February 2, 2015, the Company entered into an unsecured commercial paper note program in the United States. The Company may borrow up to a maximum of
$500.0 million
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's other unsecured senior indebtedness. As of
September 30, 2016
, there was no commercial paper outstanding. The notes bear interest at various floating rates with a weighted average of
0.96%
for the nine months ended
September 30, 2016
.
As of
September 30, 2016
, the amount available on the revolving credit facility was
$2.48 billion
(net of
$24.6 million
which was restricted/dedicated to support letters of credit). During the nine months ended
September 30, 2016
, the weighted average interest rate on the revolving credit facility was
1.34%
.
9. Derivative and Other Fair Value Instruments
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 seeks 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 its exposure to foreign exchange rates or manage commodity prices in the daily operations of the business.
A three-level valuation hierarchy exists for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument’s categorization 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 as follows:
|
•
|
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 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
The Company’s derivative positions are valued using models developed by the respective counterparty as well as models developed internally by the Company that use as their basis 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) 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) and quoted market prices for each underlying issuance in the case of the public unsecured notes.
The carrying values of the Company’s mortgage notes payable and unsecured notes were approximately
$4.1 billion
and
$4.4 billion
, respectively, at
September 30, 2016
. The fair values of the Company’s mortgage notes payable and unsecured notes were approximately
$4.3 billion
(Level 2) and
$4.7 billion
(Level 2), respectively, at
September 30, 2016
. The carrying values of the Company's mortgage notes payable and unsecured debt (including its commercial paper) were approximately
$4.7 billion
and
$6.2 billion
, respectively, at
December 31, 2015
. The fair values of the Company’s mortgage notes payable and unsecured debt (including its commercial paper) were approximately
$4.6 billion
(Level 2) and
$6.5 billion
(Level 2), respectively, at
December 31, 2015
. The fair values of the Company’s financial instruments (other than mortgage notes payable, unsecured notes,
32
commercial paper and derivative instruments), including cash and cash equivalents and other financial instruments, approximate their carrying or contract values.
The following table summarizes the Company’s consolidated derivative instruments at
September 30, 2016
(dollar amounts are in thousands):
|
Fair Value
Hedges (1) |
Forward
Starting Swaps (2) |
|||||||
|
Current Notional Balance
|
$
|
450,000
|
|
$
|
50,000
|
|
||
|
Indicative Interest Rate
|
2.375
|
%
|
2.500
|
%
|
||||
|
Maturity Date
|
2019
|
|
2026
|
|
||||
|
(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 advance of a planned future debt issuance. This swap was terminated in conjunction with an unsecured note issuance in October 2016. See Note 14 for further discussion.
|
The following tables provide a summary of the fair value measurements for each major category of assets and liabilities measured at fair value on a recurring basis and the location within the accompanying consolidated balance sheets at
September 30, 2016
and
December 31, 2015
, respectively (amounts in thousands):
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|||||||||||||||
|
Description
|
Balance Sheet
Location
|
9/30/2016
|
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
|
$
|
8,218
|
|
$
|
—
|
|
$
|
8,218
|
|
$
|
—
|
|
|||||
|
Supplemental Executive Retirement Plan
|
Other Assets
|
120,232
|
|
120,232
|
|
—
|
|
—
|
|
|||||||||
|
Total
|
$
|
128,450
|
|
$
|
120,232
|
|
$
|
8,218
|
|
$
|
—
|
|
||||||
|
Liabilities
|
||||||||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||||
|
Forward Starting Swaps
|
Other Liabilities
|
$
|
4,913
|
|
$
|
—
|
|
$
|
4,913
|
|
$
|
—
|
|
|||||
|
Supplemental Executive Retirement Plan
|
Other Liabilities
|
120,232
|
|
120,232
|
|
—
|
|
—
|
|
|||||||||
|
Total
|
$
|
125,145
|
|
$
|
120,232
|
|
$
|
4,913
|
|
$
|
—
|
|
||||||
|
Redeemable Noncontrolling Interests –
|
||||||||||||||||||
|
Operating Partnership/Redeemable
|
||||||||||||||||||
|
Limited Partners
|
Mezzanine
|
$
|
441,892
|
|
$
|
—
|
|
$
|
441,892
|
|
$
|
—
|
|
|||||
33
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|||||||||||||||
|
Description
|
Balance Sheet
Location
|
12/31/2015
|
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
|
$
|
3,655
|
|
$
|
—
|
|
$
|
3,655
|
|
$
|
—
|
|
|||||
|
Supplemental Executive Retirement Plan
|
Other Assets
|
105,942
|
|
105,942
|
|
—
|
|
—
|
|
|||||||||
|
Total
|
$
|
109,597
|
|
$
|
105,942
|
|
$
|
3,655
|
|
$
|
—
|
|
||||||
|
Liabilities
|
||||||||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||||
|
Forward Starting Swaps
|
Other Liabilities
|
$
|
673
|
|
$
|
—
|
|
$
|
673
|
|
$
|
—
|
|
|||||
|
Supplemental Executive Retirement Plan
|
Other Liabilities
|
105,942
|
|
105,942
|
|
—
|
|
—
|
|
|||||||||
|
Total
|
$
|
106,615
|
|
$
|
105,942
|
|
$
|
673
|
|
$
|
—
|
|
||||||
|
Redeemable Noncontrolling Interests –
|
||||||||||||||||||
|
Operating Partnership/Redeemable
|
||||||||||||||||||
|
Limited Partners
|
Mezzanine
|
$
|
566,783
|
|
$
|
—
|
|
$
|
566,783
|
|
$
|
—
|
|
|||||
The following tables provide a summary of the effect of fair value hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the nine months ended
September 30, 2016
and
2015
, respectively (amounts in thousands):
|
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
|
|||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||
|
Interest Rate Swaps
|
Interest expense
|
$
|
4,563
|
|
Fixed rate debt
|
Interest expense
|
$
|
(4,563
|
)
|
|||||
|
Total
|
|
$
|
4,563
|
|
|
|
$
|
(4,563
|
)
|
|||||
|
September 30, 2015
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
|
$
|
8,162
|
|
Fixed rate debt
|
Interest expense
|
$
|
(8,162
|
)
|
|||||
|
Total
|
|
$
|
8,162
|
|
|
|
$
|
(8,162
|
)
|
|||||
The following tables provide a summary of the effect of cash flow hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the nine months ended
September 30, 2016
and
2015
, respectively (amounts in thousands):
34
|
|
Effective Portion
|
Ineffective 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 |
|||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||
|
Forward Starting Swaps
|
$
|
(4,240
|
)
|
Interest expense
|
$
|
(37,262
|
)
|
N/A
|
$
|
—
|
|
|||||
|
Total
|
$
|
(4,240
|
)
|
|
$
|
(37,262
|
)
|
|
$
|
—
|
|
|||||
|
|
Effective Portion
|
Ineffective Portion
|
||||||||||||||
|
September 30, 2015
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 |
|||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||
|
Forward Starting Swaps
|
$
|
(1,237
|
)
|
Interest expense
|
$
|
(13,647
|
)
|
Interest expense
|
$
|
(3,033
|
)
|
|||||
|
Total
|
$
|
(1,237
|
)
|
|
$
|
(13,647
|
)
|
|
$
|
(3,033
|
)
|
|||||
As of
September 30, 2016
and
December 31, 2015
, there were approximately
$118.7 million
and
$151.8 million
in deferred losses, net, included in accumulated other comprehensive (loss), respectively, related to derivative instruments. Based on the estimated fair values of the net derivative instruments at
September 30, 2016
, the Company may recognize an estimated
$21.2 million
of accumulated other comprehensive (loss) as additional interest expense during the twelve months ending
September 30, 2017
.
35
|
10.
|
Earning Per Share and Earnings Per Unit
|
Equity Residential
The following tables set forth the computation of net income per share – basic and net income per share – diluted for the Company (amounts in thousands except per share amounts):
|
Nine Months Ended September 30,
|
Quarter Ended
September 30, |
|||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||
|
Numerator for net income per share – basic:
|
||||||||||||||||
|
Income from continuing operations
|
$
|
4,177,599
|
|
$
|
693,948
|
|
$
|
217,246
|
|
$
|
205,375
|
|
||||
|
Allocation to Noncontrolling Interests – Operating Partnership, net
|
(160,437
|
)
|
(26,178
|
)
|
(8,344
|
)
|
(7,775
|
)
|
||||||||
|
Net (income) attributable to Noncontrolling Interests – Partially Owned Properties
|
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
||||||||
|
Preferred distributions
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
||||||||
|
Premium on redemption of Preferred Shares
|
—
|
|
(2,789
|
)
|
—
|
|
—
|
|
||||||||
|
Income from continuing operations available to Common Shares, net of
Noncontrolling Interests |
4,012,476
|
|
659,951
|
|
207,306
|
|
195,781
|
|
||||||||
|
Discontinued operations, net of Noncontrolling Interests
|
119
|
|
337
|
|
237
|
|
78
|
|
||||||||
|
Numerator for net income per share – basic
|
$
|
4,012,595
|
|
$
|
660,288
|
|
$
|
207,543
|
|
$
|
195,859
|
|
||||
|
Numerator for net income per share – diluted:
|
||||||||||||||||
|
Income from continuing operations
|
$
|
4,177,599
|
|
$
|
693,948
|
|
$
|
217,246
|
|
$
|
205,375
|
|
||||
|
Net (income) attributable to Noncontrolling Interests – Partially Owned Properties
|
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
||||||||
|
Preferred distributions
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
||||||||
|
Premium on redemption of Preferred Shares
|
—
|
|
(2,789
|
)
|
—
|
|
—
|
|
||||||||
|
Income from continuing operations available to Common Shares
|
4,172,913
|
|
686,129
|
|
215,650
|
|
203,556
|
|
||||||||
|
Discontinued operations, net
|
124
|
|
350
|
|
246
|
|
81
|
|
||||||||
|
Numerator for net income per share – diluted
|
$
|
4,173,037
|
|
$
|
686,479
|
|
$
|
215,896
|
|
$
|
203,637
|
|
||||
|
Denominator for net income per share – basic and diluted:
|
||||||||||||||||
|
Denominator for net income per share – basic
|
364,917
|
|
363,386
|
|
365,109
|
|
363,579
|
|
||||||||
|
Effect of dilutive securities:
|
||||||||||||||||
|
OP Units
|
13,828
|
|
13,584
|
|
13,899
|
|
13,568
|
|
||||||||
|
Long-term compensation shares/units
|
3,539
|
|
3,453
|
|
3,365
|
|
3,516
|
|
||||||||
|
Denominator for net income per share – diluted
|
382,284
|
|
380,423
|
|
382,373
|
|
380,663
|
|
||||||||
|
Net income per share – basic
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Net income per share – diluted
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Net income per share – basic:
|
||||||||||||||||
|
Income from continuing operations available to Common Shares, net of
Noncontrolling Interests |
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Discontinued operations, net of Noncontrolling Interests
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Net income per share – basic
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Net income per share – diluted:
|
|
|
||||||||||||||
|
Income from continuing operations available to Common Shares
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Discontinued operations, net
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Net income per share – diluted
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
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):
36
|
|
Nine Months Ended September 30,
|
Quarter Ended
September 30, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Numerator for net income per Unit – basic and diluted:
|
||||||||||||||||
|
Income from continuing operations
|
$
|
4,177,599
|
|
$
|
693,948
|
|
$
|
217,246
|
|
$
|
205,375
|
|
||||
|
Net (income) attributable to Noncontrolling Interests – Partially Owned Properties
|
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
||||||||
|
Allocation to Preference Units
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
||||||||
|
Allocation to premium on redemption of Preference Units
|
—
|
|
(2,789
|
)
|
—
|
|
—
|
|
||||||||
|
Income from continuing operations available to Units
|
4,172,913
|
|
686,129
|
|
215,650
|
|
203,556
|
|
||||||||
|
Discontinued operations, net
|
124
|
|
350
|
|
246
|
|
81
|
|
||||||||
|
Numerator for net income per Unit – basic and diluted
|
$
|
4,173,037
|
|
$
|
686,479
|
|
$
|
215,896
|
|
$
|
203,637
|
|
||||
|
Denominator for net income per Unit – basic and diluted:
|
||||||||||||||||
|
Denominator for net income per Unit – basic
|
378,745
|
|
376,970
|
|
379,008
|
|
377,147
|
|
||||||||
|
Effect of dilutive securities:
|
||||||||||||||||
|
Dilution for Units issuable upon assumed exercise/vesting of the Company’s
long-term compensation shares/units |
3,539
|
|
3,453
|
|
3,365
|
|
3,516
|
|
||||||||
|
Denominator for net income per Unit – diluted
|
382,284
|
|
380,423
|
|
382,373
|
|
380,663
|
|
||||||||
|
Net income per Unit – basic
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Net income per Unit – diluted
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Net income per Unit – basic:
|
||||||||||||||||
|
Income from continuing operations available to Units
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Discontinued operations, net
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Net income per Unit – basic
|
$
|
11.00
|
|
$
|
1.82
|
|
$
|
0.57
|
|
$
|
0.54
|
|
||||
|
Net income per Unit – diluted:
|
||||||||||||||||
|
Income from continuing operations available to Units
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
Discontinued operations, net
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
|
Net income per Unit – diluted
|
$
|
10.92
|
|
$
|
1.80
|
|
$
|
0.56
|
|
$
|
0.53
|
|
||||
|
11.
|
Individually Significant Dispositions and Discontinued Operations
|
In April 2014, the FASB issued new guidance for reporting discontinued operations. Only disposals representing a strategic shift in operations that has a major effect on a company’s operations and financial results will be presented as discontinued operations. Companies are required to expand their disclosures about discontinued operations to provide more information on the assets, liabilities, income and expenses of the discontinued operations. Companies are also required to disclose the pre-tax income attributable to a disposal of a significant part of a company that does not qualify for discontinued operations reporting. Application of this guidance is prospective from the date of adoption and early adoption was permitted, but only for disposals (or classifications as held for sale) that had not been reported in financial statements previously issued. The new standard was effective January 1, 2015, but the Company early adopted it as allowed effective January 1, 2014. Adoption of this standard resulted in and will likely continue to result in substantially fewer of the Company's dispositions meeting the discontinued operations qualifications.
Individually Significant Dispositions
The Company concluded that the Starwood Transaction does not qualify for discontinued operations reporting as it does not represent a strategic shift that will have a major effect on the Company’s operations and financial results. The Company has been investing only in its six coastal, high barrier to entry 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 assets located in low barrier to entry markets and reducing its exposure to these markets. However, the Company concluded that the Starwood Transaction does qualify as an individually significant component of the Company as the amount received upon disposal exceeded
10%
of total assets and the NOI (see definition in Note 13) of the Starwood Portfolio represents approximately
1.6%
(for the approximate one-month period owned in 2016) and
15.7%
, respectively, of consolidated NOI for the Company for the nine months ended
September 30, 2016
and 2015. In addition, the Starwood Transaction met the held for sale criteria at December 31, 2015 and was classified as held for sale in the accompanying consolidated balance sheets at December 31, 2015 (see Note 4 for further discussion). In accordance with this classification, the Company ceased depreciation on all assets in the Starwood Portfolio as of November 1, 2015. As a result, the following table summarizes the results of operations attributable to the Starwood Transaction for the nine months and quarters ended
September 30, 2016
and 2015 (amounts in thousands):
37
|
|
Nine Months Ended
September 30, |
Quarter Ended
September 30, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
REVENUES
|
|
|
|
|
||||||||||||
|
Rental income
|
$
|
30,660
|
|
$
|
318,346
|
|
$
|
239
|
|
$
|
108,435
|
|
||||
|
Total revenues
|
30,660
|
|
318,346
|
|
239
|
|
108,435
|
|
||||||||
|
EXPENSES (1)
|
|
|
|
|
||||||||||||
|
Property and maintenance
|
7,839
|
|
59,139
|
|
(84
|
)
|
20,437
|
|
||||||||
|
Real estate taxes and insurance
|
2,933
|
|
37,292
|
|
1
|
|
12,668
|
|
||||||||
|
Property management
|
2
|
|
9
|
|
—
|
|
3
|
|
||||||||
|
General and administrative
|
19
|
|
31
|
|
4
|
|
6
|
|
||||||||
|
Depreciation
|
—
|
|
78,792
|
|
—
|
|
26,360
|
|
||||||||
|
Total expenses
|
10,793
|
|
175,263
|
|
(79
|
)
|
59,474
|
|
||||||||
|
Operating income
|
19,867
|
|
143,083
|
|
318
|
|
48,961
|
|
||||||||
|
Interest and other income
|
21
|
|
1
|
|
10
|
|
1
|
|
||||||||
|
Interest (2):
|
||||||||||||||||
|
Expense incurred, net
|
(380
|
)
|
(519
|
)
|
(6
|
)
|
(177
|
)
|
||||||||
|
Amortization of deferred financing costs
|
(707
|
)
|
(74
|
)
|
—
|
|
(25
|
)
|
||||||||
|
Income and other tax (expense) benefit
|
(1
|
)
|
(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
|
|
142,490
|
|
219
|
|
48,760
|
|
||||||||
|
Income from operations attributable to Noncontrolling Interests – Operating
Partnership
|
(122,146
|
)
|
(5,437
|
)
|
(8
|
)
|
(1,863
|
)
|
||||||||
|
Income from operations attributable to controlling interests – Company
|
$
|
3,057,751
|
|
$
|
137,053
|
|
$
|
211
|
|
$
|
46,897
|
|
||||
|
(1)
|
Includes expenses paid in the current period for properties held for sale.
|
|
(2)
|
Includes only interest expense specific to secured mortgage notes payable for properties held for sale which was repaid at or before closing.
|
Discontinued Operations
The Company has presented separately as discontinued operations in all periods the results of operations for all consolidated assets disposed of and all properties held for sale, if any, for properties sold in 2013 and prior years. The amounts included in discontinued operations for the nine months and quarters ended
September 30, 2016
and 2015 represent trailing activity for properties sold in 2013 and prior years. None of the properties sold during the nine months and quarters ended
September 30, 2016
and 2015 met the new criteria for reporting discontinued operations.
The components of discontinued operations are outlined below and include the results of operations for the respective periods that the Company owned such assets for properties sold in 2013 and prior years during the nine months and quarters ended
September 30, 2016
and
2015
(amounts in thousands).
38
|
|
Nine Months Ended
September 30, |
Quarter Ended
September 30, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
REVENUES
|
||||||||||||||||
|
Rental income
|
$
|
282
|
|
$
|
425
|
|
$
|
65
|
|
$
|
87
|
|
||||
|
Total revenues
|
282
|
|
425
|
|
65
|
|
87
|
|
||||||||
|
EXPENSES (1)
|
||||||||||||||||
|
Property and maintenance
|
(42
|
)
|
(67
|
)
|
(37
|
)
|
—
|
|
||||||||
|
Real estate taxes and insurance
|
(108
|
)
|
55
|
|
(110
|
)
|
2
|
|
||||||||
|
General and administrative
|
83
|
|
75
|
|
17
|
|
4
|
|
||||||||
|
Total expenses
|
(67
|
)
|
63
|
|
(130
|
)
|
6
|
|
||||||||
|
Discontinued operating income
|
349
|
|
362
|
|
195
|
|
81
|
|
||||||||
|
Interest and other income
|
23
|
|
3
|
|
23
|
|
—
|
|
||||||||
|
Other expenses
|
(280
|
)
|
—
|
|
—
|
|
—
|
|
||||||||
|
Income and other tax (expense) benefit
|
(11
|
)
|
(15
|
)
|
—
|
|
—
|
|
||||||||
|
Discontinued operations
|
81
|
|
350
|
|
218
|
|
81
|
|
||||||||
|
Net gain on sales of discontinued operations
|
43
|
|
—
|
|
28
|
|
—
|
|
||||||||
|
Discontinued operations, net
|
$
|
124
|
|
$
|
350
|
|
$
|
246
|
|
$
|
81
|
|
||||
|
(1)
|
Includes expenses paid in the current period for properties sold in prior periods related to the Company’s period of ownership.
|
|
12.
|
Commitments and Contingencies
|
The Company, as an owner of real estate, is subject to various Federal, state and local 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 on its current properties or on properties that it may acquire in the future. During the nine months ended
September 30, 2016
, the Company recorded an environmental reserve of
$4.3 million
related to vacant land adjacent to one of its properties.
The Company is party to a housing discrimination lawsuit brought by a non-profit civil rights organization in April 2006 in the U.S. District Court for the District of Maryland. The suit alleges that the Company designed and built many of its properties in violation of the accessibility requirements of the Fair Housing Act (“FHA”) and Americans With Disabilities Act (“ADA”). The suit seeks actual and punitive damages, injunctive relief (including modification of non-compliant properties), costs and attorneys’ fees. On March 31, 2016, the Court found that certain features at seven of the Company’s properties do not satisfy the accessibility requirements of the FHA. Based on the current status of the lawsuit at
September 30, 2016
, the Company established a reserve during the third quarter of 2016 of
$5.0 million
. While no assurances can be given, the Company does not believe that the suit, if adversely determined, would have a material adverse effect on the Company.
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. During the nine months ended
September 30, 2016
, the Company settled one matter, paying approximately
$1.5 million
, and recorded a reduction to the reserve of approximately
$0.5 million
, resulting in a total reserve of approximately
$1.0 million
at
September 30, 2016
. 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
September 30, 2016
, the Company has
seven
wholly owned projects totaling
2,305
apartment units in various stages of development with commitments to fund of approximately
$371.0 million
and estimated completion dates ranging through
December 31, 2018
, as well as other completed development projects that are in various stages of lease up or are stabilized.
As of
September 30, 2016
, the Company has
two
completed unconsolidated development properties that are stabilized. Both properties were co-developed with the same third party development partner in different ventures. The development venture agreements with this partner are primarily deal-specific regarding profit-sharing, equity contributions, returns on investment, buy-sell agreements and other customary provisions. The Company currently has no further funding obligations related to these properties. While the Company is the managing member of both of the joint ventures, was responsible for constructing both of
39
the properties and gave certain construction cost overrun guarantees, the joint venture partner has significant participating rights and has active involvement in and oversight of the ongoing operations. The buy-sell arrangements contain provisions that provide the right, but not the obligation, for the Company to acquire the partner’s interests or sell its interests at any time following the occurrence of certain pre-defined events (including at stabilization) described in the development venture agreements. See Note 6 for further discussion.
|
13.
|
Reportable Segments
|
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 chief operating decision maker. The chief operating decision maker decides how resources are allocated and assesses performance on a recurring basis at least quarterly.
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's operating performance geographically by market and both on a same store and non-same store basis. The Company’s operating segments located in its coastal markets represent its reportable segments. As of January 1, 2016, the Company has revised the presentation of Southern California to show separate results for Los Angeles, San Diego and Orange County, along with a subtotal of the three markets combined, for both the current and comparable periods. The Company's operating segments located in its other markets that are not material have been included in the tables presented below. See also Note 4 for further discussion of the Starwood Transaction and the operating segments/locations in which properties were sold.
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 included in the "Other" category in the tables presented below.
All revenues are from external customers and there is no customer who contributed
10%
or more of the Company’s total revenues during the nine months and quarters ended
September 30, 2016
and
2015
, respectively.
The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense and 2) real estate taxes and insurance expense (all as reflected in the accompanying consolidated statements of operations and comprehensive income). As of January 1, 2016, NOI no longer includes an allocation of property management expenses either in the current or comparable periods. 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. Current year NOI is compared to prior year NOI and current year budgeted NOI as a measure of financial performance.
The following table presents a reconciliation of NOI from our rental real estate specific to continuing operations for the nine months and quarters ended
September 30, 2016
and
2015
, respectively (amounts in thousands):
|
|
Nine Months Ended
September 30, |
Quarter Ended
September 30, |
||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
Rental income
|
$
|
1,816,960
|
|
$
|
2,035,359
|
|
$
|
605,856
|
|
$
|
694,245
|
|
||||
|
Property and maintenance expense
|
(309,688
|
)
|
(364,948
|
)
|
(104,216
|
)
|
(122,383
|
)
|
||||||||
|
Real estate taxes and insurance expense
|
(238,954
|
)
|
(254,513
|
)
|
(81,343
|
)
|
(84,962
|
)
|
||||||||
|
Total operating expenses
|
(548,642
|
)
|
(619,461
|
)
|
(185,559
|
)
|
(207,345
|
)
|
||||||||
|
Net operating income
|
$
|
1,268,318
|
|
$
|
1,415,898
|
|
$
|
420,297
|
|
$
|
486,900
|
|
||||
The following tables present NOI for each segment from our rental real estate specific to continuing operations for the nine months and quarters ended
September 30, 2016
and
2015
, respectively, as well as total assets and capital expenditures at
September 30, 2016
(amounts in thousands):
40
|
|
Nine Months Ended September 30, 2016
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||||
|
|
Rental
Income |
Operating
Expenses |
NOI
|
Rental
Income |
Operating
Expenses |
NOI
|
||||||||||||||||||
|
Same store (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Los Angeles
|
$
|
275,157
|
|
$
|
80,489
|
|
$
|
194,668
|
|
$
|
259,974
|
|
$
|
78,781
|
|
$
|
181,193
|
|
||||||
|
San Diego
|
65,699
|
|
17,721
|
|
47,978
|
|
62,201
|
|
17,311
|
|
44,890
|
|
||||||||||||
|
Orange County
|
59,289
|
|
14,251
|
|
45,038
|
|
55,969
|
|
14,151
|
|
41,818
|
|
||||||||||||
|
Subtotal – Southern California
|
400,145
|
|
112,461
|
|
287,684
|
|
378,144
|
|
110,243
|
|
267,901
|
|
||||||||||||
|
New York
|
343,388
|
|
120,838
|
|
222,550
|
|
336,321
|
|
115,507
|
|
220,814
|
|
||||||||||||
|
Washington D.C.
|
317,584
|
|
95,187
|
|
222,397
|
|
313,773
|
|
94,386
|
|
219,387
|
|
||||||||||||
|
San Francisco
|
272,729
|
|
66,596
|
|
206,133
|
|
254,032
|
|
63,898
|
|
190,134
|
|
||||||||||||
|
Boston
|
184,376
|
|
51,561
|
|
132,815
|
|
179,714
|
|
52,941
|
|
126,773
|
|
||||||||||||
|
Seattle
|
115,072
|
|
32,118
|
|
82,954
|
|
108,391
|
|
29,759
|
|
78,632
|
|
||||||||||||
|
All Other Markets
|
14,186
|
|
5,882
|
|
8,304
|
|
13,435
|
|
6,196
|
|
7,239
|
|
||||||||||||
|
Total same store
|
1,647,480
|
|
484,643
|
|
1,162,837
|
|
1,583,810
|
|
472,930
|
|
1,110,880
|
|
||||||||||||
|
Non-same store/other (2) (3)
|
||||||||||||||||||||||||
|
Los Angeles
|
26,766
|
|
10,085
|
|
16,681
|
|
20,708
|
|
7,230
|
|
13,478
|
|
||||||||||||
|
Orange County
|
3,623
|
|
1,273
|
|
2,350
|
|
—
|
|
—
|
|
—
|
|
||||||||||||
|
Subtotal – Southern California
|
30,389
|
|
11,358
|
|
19,031
|
|
20,708
|
|
7,230
|
|
13,478
|
|
||||||||||||
|
New York
|
24,587
|
|
10,858
|
|
13,729
|
|
4,424
|
|
3,590
|
|
834
|
|
||||||||||||
|
Washington D.C.
|
2,640
|
|
541
|
|
2,099
|
|
3,147
|
|
555
|
|
2,592
|
|
||||||||||||
|
San Francisco
|
26,974
|
|
10,303
|
|
16,671
|
|
4,489
|
|
2,006
|
|
2,483
|
|
||||||||||||
|
Boston
|
8,310
|
|
2,073
|
|
6,237
|
|
6,264
|
|
1,611
|
|
4,653
|
|
||||||||||||
|
Seattle
|
20,170
|
|
4,785
|
|
15,385
|
|
6,609
|
|
1,924
|
|
4,685
|
|
||||||||||||
|
Other (3)
|
56,410
|
|
24,081
|
|
32,329
|
|
405,908
|
|
129,615
|
|
276,293
|
|
||||||||||||
|
Total non-same store/other
|
169,480
|
|
63,999
|
|
105,481
|
|
451,549
|
|
146,531
|
|
305,018
|
|
||||||||||||
|
Total
|
$
|
1,816,960
|
|
$
|
548,642
|
|
$
|
1,268,318
|
|
$
|
2,035,359
|
|
$
|
619,461
|
|
$
|
1,415,898
|
|
||||||
|
(1)
|
Same store primarily includes all properties acquired or completed that are stabilized prior to January 1, 2015, less properties subsequently sold, which represented
71,488
apartment units.
|
|
(2)
|
Non-same store primarily includes properties acquired after January 1, 2015, plus any properties in lease-up and not stabilized as of January 1, 2015.
|
|
(3)
|
Other includes development, other corporate operations and operations prior to sale for properties sold from 2014 through 2016 that do not meet the new discontinued operations criteria.
|
41
|
|
Quarter Ended September 30, 2016
|
Quarter Ended September 30, 2015
|
||||||||||||||||||||||
|
|
Rental
Income |
Operating
Expenses |
NOI
|
Rental
Income |
Operating
Expenses |
NOI
|
||||||||||||||||||
|
Same store (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Los Angeles
|
$
|
95,928
|
|
$
|
28,365
|
|
$
|
67,563
|
|
$
|
91,212
|
|
$
|
27,296
|
|
$
|
63,916
|
|
||||||
|
San Diego
|
22,393
|
|
6,025
|
|
16,368
|
|
21,327
|
|
5,894
|
|
15,433
|
|
||||||||||||
|
Orange County
|
20,173
|
|
4,920
|
|
15,253
|
|
19,047
|
|
4,824
|
|
14,223
|
|
||||||||||||
|
Subtotal – Southern California
|
138,494
|
|
39,310
|
|
99,184
|
|
131,586
|
|
38,014
|
|
93,572
|
|
||||||||||||
|
Washington D.C.
|
107,168
|
|
32,891
|
|
74,277
|
|
105,526
|
|
31,740
|
|
73,786
|
|
||||||||||||
|
New York
|
115,652
|
|
42,209
|
|
73,443
|
|
114,112
|
|
37,639
|
|
76,473
|
|
||||||||||||
|
San Francisco
|
92,101
|
|
22,785
|
|
69,316
|
|
87,678
|
|
21,590
|
|
66,088
|
|
||||||||||||
|
Boston
|
63,824
|
|
18,297
|
|
45,527
|
|
62,662
|
|
17,825
|
|
44,837
|
|
||||||||||||
|
Seattle
|
41,836
|
|
11,281
|
|
30,555
|
|
39,195
|
|
10,480
|
|
28,715
|
|
||||||||||||
|
All Other Markets
|
4,817
|
|
1,933
|
|
2,884
|
|
4,522
|
|
2,055
|
|
2,467
|
|
||||||||||||
|
Total same store
|
563,892
|
|
168,706
|
|
395,186
|
|
545,281
|
|
159,343
|
|
385,938
|
|
||||||||||||
|
Non-same store/other (2) (3)
|
||||||||||||||||||||||||
|
Los Angeles
|
7,659
|
|
3,285
|
|
4,374
|
|
4,470
|
|
1,817
|
|
2,653
|
|
||||||||||||
|
Orange County
|
1,265
|
|
588
|
|
677
|
|
—
|
|
—
|
|
—
|
|
||||||||||||
|
Subtotal – Southern California
|
8,924
|
|
3,873
|
|
5,051
|
|
4,470
|
|
1,817
|
|
2,653
|
|
||||||||||||
|
Washington D.C.
|
822
|
|
177
|
|
645
|
|
1,088
|
|
174
|
|
914
|
|
||||||||||||
|
New York
|
8,873
|
|
3,365
|
|
5,508
|
|
3,142
|
|
2,137
|
|
1,005
|
|
||||||||||||
|
San Francisco
|
12,601
|
|
4,869
|
|
7,732
|
|
2,887
|
|
1,044
|
|
1,843
|
|
||||||||||||
|
Boston
|
899
|
|
189
|
|
710
|
|
1,003
|
|
217
|
|
786
|
|
||||||||||||
|
Seattle
|
5,251
|
|
1,106
|
|
4,145
|
|
533
|
|
243
|
|
290
|
|
||||||||||||
|
Other (3)
|
4,594
|
|
3,274
|
|
1,320
|
|
135,841
|
|
42,370
|
|
93,471
|
|
||||||||||||
|
Total non-same store/other
|
41,964
|
|
16,853
|
|
25,111
|
|
148,964
|
|
48,002
|
|
100,962
|
|
||||||||||||
|
Total
|
$
|
605,856
|
|
$
|
185,559
|
|
$
|
420,297
|
|
$
|
694,245
|
|
$
|
207,345
|
|
$
|
486,900
|
|
||||||
|
(1)
|
Same store primarily includes all properties acquired or completed that are stabilized prior to July 1, 2015, less properties subsequently sold, which represented
72,229
apartment units.
|
|
(2)
|
Non-same store primarily includes properties acquired after July 1, 2015, plus any properties in lease-up and not stabilized as of July 1, 2015.
|
|
(3)
|
Other includes development, other corporate operations and operations prior to sale for properties sold from 2014 through 2016 that do not meet the new discontinued operations criteria.
|
42
|
|
Nine Months Ended September 30, 2016
|
|||||||
|
|
Total Assets
|
Capital Expenditures
|
||||||
|
Same store (1)
|
|
|
|
|
||||
|
Los Angeles
|
$
|
2,532,524
|
|
$
|
19,939
|
|
||
|
San Diego
|
476,349
|
|
4,259
|
|
||||
|
Orange County
|
263,634
|
|
5,930
|
|
||||
|
Subtotal – Southern California
|
3,272,507
|
|
30,128
|
|
||||
|
New York
|
4,309,221
|
|
16,661
|
|
||||
|
Washington D.C.
|
3,948,781
|
|
24,680
|
|
||||
|
San Francisco
|
2,456,465
|
|
17,300
|
|
||||
|
Boston
|
1,764,497
|
|
13,906
|
|
||||
|
Seattle
|
1,038,137
|
|
9,114
|
|
||||
|
All Other Markets
|
53,578
|
|
725
|
|
||||
|
Total same store
|
16,843,186
|
|
112,514
|
|
||||
|
Non-same store/other (2) (3)
|
||||||||
|
Los Angeles
|
682,199
|
|
7,151
|
|
||||
|
Orange County
|
75,839
|
|
123
|
|
||||
|
Subtotal – Southern California
|
758,038
|
|
7,274
|
|
||||
|
New York
|
438,413
|
|
80
|
|
||||
|
Washington D.C.
|
46,180
|
|
826
|
|
||||
|
San Francisco
|
973,068
|
|
140
|
|
||||
|
Boston
|
168,224
|
|
403
|
|
||||
|
Seattle
|
329,230
|
|
542
|
|
||||
|
Other (3)
|
1,741,405
|
|
2,772
|
|
||||
|
Total non-same store/other
|
4,454,558
|
|
12,037
|
|
||||
|
Total
|
$
|
21,297,744
|
|
$
|
124,551
|
|
||
|
(1)
|
Same store primarily includes all properties acquired or completed that are stabilized prior to January 1, 2015, less properties subsequently sold, which represented
71,488
apartment units.
|
|
(2)
|
Non-same store primarily includes properties acquired after January 1, 2015, plus any properties in lease-up and not stabilized as of January 1, 2015.
|
|
(3)
|
Other includes development, other corporate operations and capital expenditures for properties sold.
|
Note: Markets/Metro Areas included in the above All Other Markets segment are as follows:
(a) New England (excluding Boston) and Phoenix.
|
14.
|
Subsequent Events/Other
|
Subsequent Events
Subsequent to
September 30, 2016
, the Company:
|
•
|
Sold
one
wholly-owned property consisting of
143
apartment units for
$29.0 million
and repaid
$0.3 million
of mortgage debt at closing;
|
|
•
|
Issued
$500.0 million
of ten-year
2.85%
fixed rate public notes, receiving net proceeds of
$496.7 million
before underwriting fees, at an all-in effective interest rate of approximately
3.10%
;
|
|
•
|
Paid approximately
$4.7 million
to settle one forward starting swap in conjunction with the issuance of the
$500.0 million
fixed rate public notes discussed above; and
|
|
•
|
Paid a special dividend of
$3.00
per share/unit (approximately
$1.1 billion
) on October 14, 2016 to shareholders/unitholders of record on September 26, 2016.
|
Other
During the nine months ended
September 30, 2016
, the Company purchased all of the issued and outstanding
3.00%
Series P Cumulative Redeemable Preference Units at a par value of
$18.4 million
and retired these units in conjunction with the purchase. The Operating Partnership had previously issued these units to its partner as part of the buyout of its partner’s
95%
43
interest in a previously unconsolidated development property. In conjunction with this transaction, the Company reduced other liabilities by
$18.4 million
as the units had been classified as a liability due in part to the fact that the holder could put the units to EQR for cash.
During the nine months ended
September 30, 2016
, the Company sold its entire interest in the management contracts and related rights associated with the military housing ventures at Joint Base Lewis McChord consisting of
5,161
apartment units for approximately
$63.3 million
and recognized a gain on sale of approximately
$52.4 million
, which is included in interest and other income in the accompanying consolidated statements of operations and comprehensive income.
During the nine months ended
September 30, 2016
and 2015, the Company received
$2.9 million
and
$5.8 million
, respectively, for the settlement of various litigation/insurance claims, which are included in interest and other income in the accompanying consolidated statements of operations and comprehensive income.
During the nine months ended
September 30, 2016
and
2015
, the Company incurred charges of
$1.4 million
and
$0.2 million
, respectively, related to property acquisition costs, such as survey, title and legal fees, on the acquisition of operating properties and
$3.4 million
and
$2.3 million
, respectively, related to the write-off of various pursuit and out-of-pocket costs for terminated acquisition, disposition and development transactions. These costs, totaling
$4.8 million
and
$2.5 million
, respectively, are included in other expenses in the accompanying consolidated statements of operations and comprehensive income.
44
|
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's Annual Report on Form 10-K for the year ended
December 31, 2015
.
Forward-Looking Statements
Forward-looking statements in this report 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'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. 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. 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 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 and portfolios of properties, including large portfolios, 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 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, governmental regulations, 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 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, particularly those under “Item 1A.
Risk Factors
”.
|
Forward-looking statements and related uncertainties are also included in the Notes to Consolidated Financial Statements in this report.
Overview
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 in urban and high-density suburban coastal gateway markets where today's affluent renters want to live, work and play. ERP Operating Limited Partnership (“ERPOP”), an Illinois limited partnership, was formed in May 1993 to conduct the multifamily residential property business of
45
Equity Residential. EQR has elected to be taxed as a REIT. 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
September 30, 2016
owned an approximate
96.2%
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 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 property management offices in each of its six core coastal markets. As of
September 30, 2016
, the Company had approximately 2,800 employees who provided real estate operations, leasing, legal, financial, accounting, acquisition, disposition, development and other support functions.
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-K and any amendments to any of those reports we file with the SEC free of charge at our website,
www.equityapartments.com
. These reports are made available at 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 invests in high quality apartment communities located in strategically targeted markets with the goal of maximizing our risk adjusted total return (operating income plus capital appreciation) on invested capital.
We seek to maximize the income and capital appreciation of our properties by investing in markets that are characterized by conditions favorable to multifamily property operations and appreciation. We are focused on the six coastal, high barrier to entry markets of Boston, New York, Washington D.C., Southern California (including Los Angeles, Orange County and San Diego), San Francisco and Seattle. These markets generally feature one or more of the following characteristics that allow us to increase rents:
|
•
|
High barriers to entry where, because of land scarcity or government regulation, it is typically more difficult or costly to build new apartment properties, creating limits on new supply;
|
|
•
|
High home ownership costs;
|
|
•
|
Strong economic growth leading to job growth and household formation, which in turn leads to high demand for our apartments;
|
|
•
|
Urban core and high-density suburban locations with an attractive quality of life leading to high resident demand and retention; and
|
|
•
|
Favorable demographics contributing to a larger pool of target residents with a high propensity to rent apartments.
|
We believe our strategy also capitalizes on the increasing preference of renters of all ages to live in the urban core of cities or dense suburban locations near transit, entertainment and cultural amenities. Millennials, the 83 million people between ages 18 and 34, are a prime apartment rental demographic. They value both the locational values described above as well as the flexibility that rental apartments offer.
Our operating focus is on balancing occupancy and rental rates to maximize our revenue while exercising tight cost control to generate the highest possible return to our shareholders. Revenue is maximized by attracting qualified prospects to our properties, cost-effectively converting these prospects into new residents and keeping our residents satisfied so they will renew their leases upon expiration. While we believe that it is our high-quality, well-located assets that bring our customers to us, it is the customer service and superior value provided by our on-site personnel that keeps them renting with us and recommending us to their friends.
We use technology to engage our customers in the way that they want to be engaged. Many of our residents utilize our web-based resident portal which allows them to sign and renew their leases, review their accounts and make payments, provide feedback and make service requests on-line.
46
Acquisitions and developments may be financed from various sources of capital, which may include retained cash flow, issuance of additional equity and debt, sales of properties and joint venture agreements. In addition, the Company may acquire properties in transactions that include the issuance of partnership interests in the Operating Partnership (“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. As part of its strategy, the Company purchases completed and fully occupied apartment properties, partially completed or partially occupied properties and may acquire land parcels to hold and/or sell based on market opportunities as well as options to buy more land in the future. The Company may also seek to acquire properties by purchasing defaulted or distressed debt that encumbers desirable properties in the hope of obtaining title to property through foreclosure or deed-in-lieu of foreclosure proceedings.
Over the past several years, the Company has done an extensive repositioning of its portfolio from low barrier to entry markets to high barrier to entry markets. Since 2005, the Company has sold over
196,000
apartment units primarily in low barrier to entry markets for an aggregate sales price of approximately
$23.3 billion
, acquired almost
69,000
apartment units primarily in high barrier to entry markets for approximately
$20.0 billion
and began approximately
$5.7 billion
of development projects primarily in its high barrier to entry markets. We are currently seeking to acquire and develop assets in the following six core coastal metropolitan areas: Boston, New York, Washington D.C., Southern California, San Francisco and Seattle. The vast majority of our NOI is concentrated in these six metropolitan areas. The sale of the Starwood Portfolio combined with the other 2016 dispositions has resulted in the Company's exit from the South Florida and Denver markets and should ultimately complete the Company's planned exit from the Phoenix market as well as certain New England submarkets. See further discussion below regarding the Company's 2016 disposition activity.
We endeavor to attract and retain the best employees by providing them with the education, resources and opportunities to succeed. We have a commitment to diversity in all of its forms and strive to promote and maintain a work environment where all employees are treated with dignity and respect, offered opportunities for professional development and valued for their unique contributions to the Company's success. We provide many classroom and on-line training courses to assist our employees in interacting with prospects and residents as well as extensively train our customer service specialists in maintaining our properties and improvements, equipment and appliances. We actively promote from within and many senior corporate and property leaders have risen from entry level or junior positions. We monitor our employees' engagement by surveying them annually and have consistently received high engagement scores.
We have a commitment to sustainability and consider the environmental impacts of our business activities. Sustainability and social responsibility are key drivers of our focus on creating the best apartment communities for residents to live, work and play. We have a dedicated in-house team that initiates and applies sustainable practices in all aspects of our business, including investment activities, development, property operations and property management activities. With its high density, multifamily housing is, by its nature, an environmentally friendly property type. Our recent acquisition and development activities have been primarily concentrated in pedestrian-friendly urban locations near public transportation. When developing and renovating our properties, we strive to reduce energy and water usage by investing in energy saving technology while positively impacting the experience of our residents and the value of our assets. We continue to implement a combination of irrigation, lighting, HVAC and renewable energy improvements at our properties that will reduce energy and water consumption. The Company was named the 2016 Global Residential Listed Sector Leader in Sustainability by GRESB, a globally recognized analysis of the sustainability indicators of more than 750 real estate portfolios worldwide. For additional information regarding our sustainability efforts, see our December 2015 Corporate Social Responsibility and Sustainability Report at our website,
www.equityapartments.com
. For 2016, we have added an express company-wide goal regarding enhanced sustainability efforts. Employees, including our executives, will have their performance against this goal evaluated as part of our annual performance review process.
Current Environment
Following the approval by the Company's Board of Trustees, 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"). On January 26 and 27, 2016, the Company closed on the sale of the entire portfolio described above. The sale of the Starwood Portfolio, combined with other 2016 dispositions, has resulted in the Company's exit from the South Florida and Denver markets and should ultimately complete the Company's planned exit from the Phoenix market as well as certain New England submarkets. The Company used the majority of the proceeds from the Starwood Transaction and other 2016 dispositions to pay two special dividends to its shareholders and holders of OP Units of $11.00 per share/unit in the aggregate. The Company paid special dividends of $8.00 per share/unit (approximately $3.0 billion) on March 10, 2016 and
$3.00
per share/unit (approximately $1.1 billion) on October 14, 2016. The Company used the majority of the remaining proceeds to reduce aggregate indebtedness in order to make the transaction leverage neutral. The Company retired approximately $2.0 billion in secured and unsecured debt, the majority of which was scheduled to mature in 2016 and 2017, improving the Company's already strong credit metrics. These
47
sales have narrowed the Company's focus, which will now be entirely directed towards our high barrier to entry coastal markets, and has essentially completed the Company's portfolio reconfiguration which started approximately ten years ago. We believe the assets sold will have lower long-term returns (as compared to investments in our high barrier to entry coastal markets) and that we sold them for prices that we believe are favorable. Given the strong demand for multifamily assets in our high barrier to entry coastal markets from institutional investors and the challenge in recycling $6 billion of capital in this competitive marketplace, the Company believes the best risk-adjusted use of the sale proceeds was to distribute a portion to our shareholders and use the remainder to repay outstanding debt.
As a result of the Starwood Transaction and the other 2016 completed dispositions, the Company's portfolio has changed significantly from the portfolio summary included in the Company's 2015 Annual Report on Form 10-K. The following table sets forth certain information by market relating to the Company's properties at September 30, 2016 as compared to December 31, 2015:
|
Portfolio Summary as of December 31, 2015
|
Portfolio Summary as of September 30, 2016
|
|||||||||||||||||||||||||
|
% of
|
Average
|
% of
|
Average
|
|||||||||||||||||||||||
|
Apartment
|
Stabilized
|
Rental
|
Apartment
|
Stabilized
|
Rental
|
|||||||||||||||||||||
|
Markets/Metro Areas
|
Properties
|
Units
|
NOI (A)
|
Rate (B)
|
Properties
|
Units
|
NOI (A)
|
Rate (B)
|
||||||||||||||||||
|
Los Angeles
|
70
|
|
16,064
|
|
14.5
|
%
|
$
|
2,209
|
|
70
|
|
15,857
|
|
18.0
|
%
|
$
|
2,376
|
|
||||||||
|
Orange County
|
12
|
|
3,684
|
|
3.1
|
%
|
1,918
|
|
12
|
|
3,684
|
|
3.7
|
%
|
2,012
|
|
||||||||||
|
San Diego
|
13
|
|
3,505
|
|
3.1
|
%
|
2,097
|
|
13
|
|
3,505
|
|
3.6
|
%
|
2,189
|
|
||||||||||
|
Subtotal – Southern California
|
95
|
|
23,253
|
|
20.7
|
%
|
2,144
|
|
95
|
|
23,046
|
|
25.3
|
%
|
2,287
|
|
||||||||||
|
San Francisco
|
52
|
|
13,212
|
|
14.9
|
%
|
2,661
|
|
53
|
|
12,718
|
|
19.6
|
%
|
3,058
|
|
||||||||||
|
New York
|
40
|
|
10,835
|
|
17.3
|
%
|
3,835
|
|
40
|
|
10,632
|
|
19.0
|
%
|
3,766
|
|
||||||||||
|
Washington DC
|
57
|
|
18,656
|
|
17.1
|
%
|
2,182
|
|
47
|
|
15,637
|
|
17.2
|
%
|
2,352
|
|
||||||||||
|
Boston
|
35
|
|
8,018
|
|
9.6
|
%
|
2,632
|
|
29
|
|
7,432
|
|
10.8
|
%
|
2,753
|
|
||||||||||
|
Seattle
|
44
|
|
8,756
|
|
7.6
|
%
|
1,955
|
|
37
|
|
7,096
|
|
7.6
|
%
|
2,149
|
|
||||||||||
|
South Florida
|
34
|
|
10,934
|
|
7.2
|
%
|
1,682
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||
|
Denver
|
19
|
|
6,935
|
|
4.6
|
%
|
1,556
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||
|
All Other Markets
|
13
|
|
2,633
|
|
1.0
|
%
|
1,183
|
|
5
|
|
1,320
|
|
0.5
|
%
|
1,261
|
|
||||||||||
|
Total
|
389
|
|
103,232
|
|
100.0
|
%
|
2,306
|
|
306
|
|
77,881
|
|
100.0
|
%
|
2,645
|
|
||||||||||
|
Unconsolidated Properties
|
3
|
|
1,281
|
|
—
|
|
—
|
|
2
|
|
945
|
|
—
|
|
—
|
|
||||||||||
|
Military Housing
|
2
|
|
5,139
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||
|
Grand Total
|
394
|
|
109,652
|
|
100.0
|
%
|
$
|
2,306
|
|
308
|
|
78,826
|
|
100.0
|
%
|
$
|
2,645
|
|
||||||||
|
Note: Projects under development are not included in the Portfolio Summary until construction has been completed.
|
||||||||||||||||||||||||||
|
(A) % of Stabilized NOI – For the September 30, 2016 Portfolio Summary, represents budgeted 2016 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. For the December 31, 2015 Portfolio Summary, represents actual 2015 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.
|
||||||||||||||||||||||||||
|
(B) Average Rental Rate – Total residential rental revenues divided by the weighted average occupied apartment units for the reporting period presented.
|
||||||||||||||||||||||||||
During the nine months ended
September 30, 2016
, the Company acquired
four
consolidated rental properties consisting of
573
apartment units for
$249.3 million
. The Company acquired three of those properties in order to protect the tax status of certain unaffiliated third parties arising from the Starwood Transaction. During the nine months ended
September 30, 2016
, the Company sold
91
consolidated rental properties consisting of
27,831
apartment units for
$6.6 billion
, which includes the sale of the Starwood Portfolio described above. The Company also sold one unconsolidated rental property consisting of 336 apartment units for $74.5 million, with the Company's share of the net sales proceeds approximating $12.4 million. In addition, the Company sold three land parcels for $57.5 million during the nine months ended
September 30, 2016
. The Company currently budgets consolidated rental acquisitions of approximately
$250.0 million
(all of which have occurred during the nine months ended September 30, 2016) during the year ending
December 31, 2016
to be funded with proceeds from rental dispositions. The Company currently budgets consolidated rental dispositions of approximately
$6.7 billion
($6.6 billion of which have occurred during the
48
nine months ended September 30, 2016) during the year ending
December 31, 2016
, which includes the sale of the Starwood Portfolio and the other 2016 dispositions discussed above.
The Company has been reducing its development spending and starts in response to high land prices and low projected returns on investment. During the nine months ended
September 30, 2016
, the Company started construction on one project representing 222 apartment units totaling approximately $88.0 million of development costs and substantially completed construction on four projects representing 1,900 apartment units totaling approximately $914.1 million of development costs. The Company currently budgets no additional development starts in 2016. We currently budget spending approximately $550.0 million on development costs during the year ending
December 31, 2016
. We currently expect to spend approximately $275.0 million on development costs for existing (already started) projects during the year ending December 31, 2017. We expect that this capital will be primarily sourced with excess operating cash flow, disposition proceeds, a recently completed debt offering (see further discussion below), future debt offerings and borrowings on our revolving credit facility and/or commercial paper program.
We currently have access to multiple sources of capital including the equity markets as well as both the secured and unsecured debt markets. In February 2015, the Company entered into a $500.0 million commercial paper program, which allows for daily, weekly or monthly borrowings at low floating rates of interest. We believe this commercial paper program allows the Company to continue to reduce its already low cost of capital and we generally use the program to replace a portion of the amount that otherwise would have been outstanding under our revolving line of credit. In October 2016, the Company completed a $500.0 million unsecured ten year note offering with a coupon of 2.85% and an all-in effective interest rate of approximately 3.10%. The Company used the proceeds from these offerings for working capital and general corporate purposes. This completes the Company's expected debt offerings for the year ending December 31, 2016.
We believe that cash and cash equivalents, securities readily convertible to cash, current availability on our revolving credit facility and commercial paper program, a recently completed debt offering and disposition proceeds for 2016 will provide sufficient liquidity to meet our funding obligations relating to asset acquisitions, debt maturities, existing development projects and special dividends through 2016. We expect that our remaining longer-term funding requirements will be met through some combination of new borrowings, equity issuances, property dispositions, joint ventures and cash generated from operations.
Through their lender originator networks, Fannie Mae and Freddie Mac (the “Government Sponsored Enterprises” or “GSEs”) are significant lenders both to the Company and to buyers of the Company's properties. The GSEs have a mandate to support multifamily housing through their financing activities. Any changes to their mandates, reductions in their size or the scale of their activities or loss of key personnel could have an impact on the Company and may, among other things, lead to lower values for our assets and higher interest rates on our secured borrowings. The Company has access to multiple other forms of public and private capital and over time, we would expect that other lenders, including banks, the commercial mortgage-backed securities market and life insurance companies, will become larger sources of secured debt capital to the multifamily market, particularly as it relates to the Company's high quality apartment properties.
The Company anticipates that 2016 same store revenues will increase 3.6% to 3.9% (as compared to the most recent updated guidance range of 3.5% to 4.0% that we first provided in July 2016) and anticipates that 2016 same store NOI will increase 3.8% to 4.1% (as compared to the most recent updated guidance range of 3.75% to 4.25% that we provided in July 2016). The modest decrease in same store NOI guidance from the most recent updated guidance is primarily a result of elevated expenses as discussed further below.
Washington D.C. continues to modestly improve, driven primarily by strong job growth. While new supply levels remain elevated, much of that supply is not located in our submarkets. We expect continued slow improvement and expect to produce same store revenue growth of approximately 1.25% in this market in 2016.
In the New York market, elevated deliveries of new luxury supply in the Upper West Side and Brooklyn submarkets are having an impact on our ability to raise rents as renters trend towards affordability over neighborhood loyalty. While there has been lingering pressure on job growth in the financial services sector, high paying technology jobs continue to migrate to the area, creating job opportunities for our primary demographic. In order to remain competitive with this new supply, we offered rent concessions and increased leasing and advertising expenses throughout the year and will likely continue to do so for the remainder of the year. As a result, we expect to produce same store revenue growth of approximately 1.5% in this market in 2016, down from the 3.75% growth expectation we had at the beginning of the year.
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. We expect to produce same store revenue growth of approximately 2.5% for the full year in this market. Absorption has been very favorable and most lease ups of new developments are near completion, creating a window of stability through the end of the year.
49
Seattle is producing solid rental rate growth. Strong demand is being driven by the continued growth in technology jobs in the market. While new supply remains elevated in this market, the strong job growth has enabled that supply to be fully absorbed without much disruption. Therefore, we would expect Seattle to perform well through 2016, producing same store revenue growth of approximately 6.25%.
San Francisco experienced significant volatility during peak leasing season as certain submarkets have seen elevated levels of new luxury supply combined with slowed job growth in the technology sector. However, the market has shown recent signs of stabilizing. The market still features good demand as evidenced by how our newly completed development projects are leasing up, however, consumers have more choices as new supply continues to be delivered through the rest of this year and into the first half of next year. As a result, we expect to produce same store revenue growth of approximately 6.25% in this market in 2016, down from the 9.5% growth expectation we had at the beginning of the year.
Los Angeles is performing well and is positioned to be one of our best performing markets in 2016. Local supply constraints and very good economic growth in the market are driving strong revenue growth. We expect to produce same store revenue growth of approximately 6.0% in this market in 2016. Our remaining markets in Southern California (Orange County and San Diego) are performing similarly to Los Angeles.
Although occupancy rates remain strong across our portfolio, increased supply in many of our markets causes the Company to anticipate revenue growth in 2017 will be lower than 2016. With occupancies still in the 96% range, demand remains strong, but elevated delivery of new units that are not supported by the necessary job growth will likely cause varying degrees of pricing pressure in the near term and into 2017.
The Company anticipates that 2016 same store expenses will increase 2.8% to 3.2% (as compared to the most recent updated guidance range of 2.5% to 3.0% that we provided in July 2016), significantly impacted by the following items:
|
•
|
Increases in real estate taxes are expected to approximate 6.0% for the full year 2016. The anticipated increase in real estate taxes is primarily due to rate and value increases in certain states and municipalities, reflecting those states' and municipalities' continued economic challenges and the dramatic improvement in apartment values and fundamentals, the contractual annual reduction in the benefits of 421-a tax abatements in New York City and a recent adverse legal decision regarding the calculation of property taxes for certain properties in New Jersey;
|
|
•
|
We anticipate same store payroll costs to grow approximately
3.0%
in 2016 over 2015 due to an increase in on-site staffing to remain competitive within challenging markets, as well as higher on-site wages due to competition from new properties;
|
|
•
|
We anticipate increased leasing and advertising expenses due primarily to spending on promotional and incentive efforts in San Francisco and New York. This largely consists of gift cards provided to new residents used as a marketing tool in response to competition within these markets; and
|
|
•
|
We expect full year 2016 utility costs to decline approximately 3.5% due to lower commodity costs and a milder winter in the Northeast.
|
The Company expects total overhead costs (property management expense and general and administrative expense) to decline slightly in 2016 over 2015 while it expects total revenues to decline more significantly as a result of the Starwood Transaction and other 2016 dispositions. As certain of the Company's overhead costs are fixed and/or not quickly scalable and the 2016 costs include higher severance as we adjust the size of our platform, the Company anticipates overhead costs as a percentage of total revenues will increase in 2016 as compared to 2015. Longer-term, the Company expects overhead costs as a percentage of total revenues to be more consistent with 2015 results.
We believe that the Company is well-positioned in the long-term as a result of favorable demographics and increasing consumer preferences for the flexibility of rental housing. As of
September 30, 2016
, the Company's same store occupancy was 96.3% and its total portfolio-wide occupancy was 94.7%. We believe our markets/metro areas will continue to see increased luxury multifamily supply, especially in our urban core locations, and there will continue to be periods of disruption as new development projects lease up. We believe over the longer term that our markets will absorb future supply because of the strong long-term demand in these markets as exhibited by our current high occupancy levels and increasing household formations. We have seen evidence of this in Seattle as elevated levels of new supply have been absorbed and rental rates continue to grow. We also anticipate supply declining in our markets beginning in 2018, with the possible exception of New York, because development lenders have materially reduced their lending activities due to regulatory pressures and concerns over markets being overbuilt.
The current environment information presented above is based on current expectations and is forward-looking.
50
Results of Operations
In conjunction with our business objectives and operating strategy, the Company continued to invest in apartment properties located in our high barrier to entry markets and sell apartment properties located in our low barrier to entry markets during the nine months ended
September 30, 2016
as follows:
|
•
|
Acquired
four
consolidated apartment properties consisting of
573
apartment units for
$249.3 million
at a weighted average Acquisition Cap Rate (see definition below) of
4.8%
;
|
|
•
|
Sold
91
consolidated apartment properties consisting of
27,831
apartment units for
$6.6 billion
, which includes the sale of the Starwood Portfolio consisting of 72 consolidated rental properties containing 23,262 apartment units for $5.365 billion, at a weighted average Disposition Yield (see definition below) of
5.3%
and generating an Unlevered IRR (see definition below) of
11.8%
;
|
|
•
|
Sold one unconsolidated property consisting of 336 apartments units for $74.5 million (our share of the net sales proceeds approximated $12.4 million), generating a Disposition Yield of 5.6%; and
|
|
•
|
Sold its entire interest in the management contracts and related rights associated with the military housing ventures at Joint Base Lewis McChord consisting of 5,161 apartment units for approximately $63.3 million.
|
The Company'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 definitions of certain terms described above 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.
|
|
•
|
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.
|
|
•
|
Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties refers to the internal rate of return calculated by the Company based on the timing and amount of (i) total revenue earned during the period owned by the Company and (ii) the gross sales price net of selling costs, offset by (iii) the undepreciated capital cost of the properties at the time of sale and (iv) total direct property operating expenses (including real estate taxes and insurance) incurred during the period owned by the Company. Each of the items (i), (ii), (iii) and (iv) is calculated in accordance with GAAP.
|
Properties that the Company owned and were stabilized (see definition below) for all of both of the nine months ended
September 30, 2016
and 2015 (the "Nine-Month 2016 Same Store Properties"), which represented
71,488
apartment units, and properties that the Company owned and were stabilized for all of both of the quarters ended
September 30, 2016
and 2015 (the "Third Quarter 2016 Same Store Properties"), which represented
72,229
apartment units, impacted the Company's results of operations. Both the Nine-Month 2016 Same Store Properties and the Third Quarter 2016 Same Store Properties are discussed in the following paragraphs.
51
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 nine months and quarter ended
September 30, 2016
:
|
Nine Months Ended
|
Quarter Ended
|
|||||||||||
|
September 30, 2016
|
September 30, 2016
|
|||||||||||
|
Properties
|
Apartment
Units |
Properties
|
Apartment
Units |
|||||||||
|
Same Store Properties at Beginning of Period
|
358
|
|
96,286
|
|
289
|
|
72,781
|
|
||||
|
2014 acquisitions
|
4
|
|
1,011
|
|
—
|
|
—
|
|
||||
|
2015 acquisitions
|
—
|
|
—
|
|
1
|
|
202
|
|
||||
|
2016 dispositions
|
(91
|
)
|
(27,831
|
)
|
(8
|
)
|
(941
|
)
|
||||
|
2016 dispositions not yet included in same store
|
2
|
|
396
|
|
—
|
|
—
|
|
||||
|
Lease-up properties stabilized
|
7
|
|
1,690
|
|
1
|
|
252
|
|
||||
|
Properties removed from same store (1)
|
(1
|
)
|
(71
|
)
|
(1
|
)
|
(71
|
)
|
||||
|
Other
|
—
|
|
7
|
|
—
|
|
6
|
|
||||
|
Same Store Properties at September 30, 2016
|
279
|
|
71,488
|
|
282
|
|
72,229
|
|
||||
|
Nine Months Ended
|
Quarter Ended
|
|||||||||||
|
September 30, 2016
|
September 30, 2016
|
|||||||||||
|
Properties
|
Apartment
Units |
Properties
|
Apartment
Units |
|||||||||
|
Same Store
|
279
|
|
71,488
|
|
282
|
|
72,229
|
|
||||
|
Non-Same Store:
|
||||||||||||
|
2016 acquisitions
|
4
|
|
573
|
|
4
|
|
573
|
|
||||
|
2015 acquisitions
|
4
|
|
625
|
|
3
|
|
423
|
|
||||
|
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
|
|
3,985
|
|
11
|
|
3,446
|
|
||||
|
Other
|
1
|
|
1
|
|
1
|
|
1
|
|
||||
|
Total Non-Same Store
|
27
|
|
6,393
|
|
24
|
|
5,652
|
|
||||
|
Unconsolidated properties
|
2
|
|
945
|
|
2
|
|
945
|
|
||||
|
Total Properties and Apartment Units
|
308
|
|
78,826
|
|
308
|
|
78,826
|
|
||||
Note: Properties are considered "stabilized" when they have achieved 90% occupancy for three consecutive months. Properties are included in Same Store when they are stabilized for all of the current and comparable periods presented.
|
(1)
|
Includes one property containing 285 apartment units (Playa Pacifica in Hermosa Beach, California) which was removed from the same store portfolio in 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 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, 2016
, Playa Pacifica had an occupancy of only
63.0%
and Acton Courtyard had an occupancy of 67.6%. These properties will not return to the same store portfolio until they are stabilized for all of the current and comparable periods presented.
|
|
(2)
|
Includes three properties containing 853 apartment units that are owned by the Company but the entire projects are master leased to a third party corporate housing provider and the Company earns monthly net rental income.
|
|
(3)
|
Includes 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.
|
The Company’s acquisition, disposition and completed development activities also impacted overall results of operations for the nine months and quarters ended
September 30, 2016
and
2015
. The impacts of these activities are discussed in greater detail in the following paragraphs.
Comparison of the nine months ended
September 30, 2016
to the nine months ended
September 30, 2015
For the nine months ended
September 30, 2016
, the Company reported diluted earnings per share/unit of
$10.92
compared to
$1.80
per share/unit for the same period of
2015
. The difference is primarily due to approximately
$3.6 billion
in higher gains
52
on property sales and lower depreciation expense in 2016 compared to the same period in 2015 as a direct result of the significant sales activity in 2016, partially offset by significantly higher debt extinguishment costs in 2016 compared to 2015.
For the nine months ended
September 30, 2016
, income from continuing operations
increased
approximately
$3.5 billion
when compared to the nine months ended
September 30, 2015
. The
increase
in continuing operations is discussed below.
For the nine months ended
September 30, 2016
, consolidated rental income decreased 10.7%, consolidated operating expenses (comprising of property and maintenance and real estate taxes and insurance) decreased 11.4% and consolidated NOI decreased 10.4% when compared to the nine months ended
September 30, 2015
. The declines are all primarily a result of the Company's significant disposition activity in 2016.
Revenues from the Nine-Month
2016
Same Store Properties increased
$63.7 million
primarily as a result of an increase in average rental rates charged to residents. Expenses from the Nine-Month
2016
Same Store Properties increased
$11.7 million
primarily as a result of an increase in real estate taxes, on-site payroll costs and leasing and advertising expenses, partially offset by lower utility costs. The following tables provide comparative same store results and statistics for the Nine-Month
2016
Same Store Properties:
|
September YTD 2016 vs. September YTD 2015
|
||||||||||||||||||||||
|
Same Store Results/Statistics for 71,488 Same Store Apartment Units
|
||||||||||||||||||||||
|
$ in thousands (except for Average Rental Rate)
|
||||||||||||||||||||||
|
Results
|
Statistics
|
|||||||||||||||||||||
|
Average
Rental
Rate (1)
|
||||||||||||||||||||||
|
|
Physical
Occupancy (2) |
|||||||||||||||||||||
|
Description
|
Revenues
|
Expenses
|
NOI
|
Turnover (3)
|
||||||||||||||||||
|
YTD 2016
|
$
|
1,647,480
|
|
$
|
484,643
|
|
$
|
1,162,837
|
|
$
|
2,562
|
|
96.1
|
%
|
43.0
|
%
|
||||||
|
YTD 2015
|
$
|
1,583,810
|
|
$
|
472,930
|
|
$
|
1,110,880
|
|
$
|
2,463
|
|
96.1
|
%
|
42.9
|
%
|
||||||
|
Change
|
$
|
63,670
|
|
$
|
11,713
|
|
$
|
51,957
|
|
$
|
99
|
|
0.0
|
%
|
0.1
|
%
|
||||||
|
Change
|
4.0
|
%
|
2.5
|
%
|
4.7
|
%
|
4.0
|
%
|
||||||||||||||
Note: Same store operating expenses and same store NOI no longer include an allocation of property management expenses either in the current or comparable periods.
|
(1)
|
Average Rental Rate – Total residential rental revenues divided by the weighted average occupied apartment units for the reporting period presented.
|
|
(2)
|
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.
|
|
(3)
|
Turnover – Total residential move-outs divided by total residential apartment units, including inter-property and intra-property transfers.
|
The following table provides comparative same store operating expenses for the Nine-Month
2016
Same Store Properties:
|
September YTD 2016 vs. September YTD 2015
|
||||||||||||||||||
|
Same Store Operating Expenses for 71,488 Same Store Apartment Units
|
||||||||||||||||||
|
$ in thousands
|
||||||||||||||||||
|
Actual
YTD 2016
|
Actual
YTD 2015 |
$
Change |
%
Change |
% of Actual
YTD 2016 Operating Expenses |
||||||||||||||
|
Real estate taxes
|
$
|
200,022
|
|
$
|
188,669
|
|
$
|
11,353
|
|
6.0
|
%
|
41.3
|
%
|
|||||
|
On-site payroll (1)
|
109,028
|
|
106,079
|
|
2,949
|
|
2.8
|
%
|
22.5
|
%
|
||||||||
|
Utilities (2)
|
67,836
|
|
72,091
|
|
(4,255
|
)
|
(5.9
|
%)
|
14.0
|
%
|
||||||||
|
Repairs and maintenance (3)
|
63,126
|
|
62,534
|
|
592
|
|
0.9
|
%
|
13.0
|
%
|
||||||||
|
Insurance
|
12,910
|
|
12,440
|
|
470
|
|
3.8
|
%
|
2.7
|
%
|
||||||||
|
Leasing and advertising
|
7,518
|
|
6,351
|
|
1,167
|
|
18.4
|
%
|
1.5
|
%
|
||||||||
|
Other on-site operating expenses (4)
|
24,203
|
|
24,766
|
|
(563
|
)
|
(2.3
|
%)
|
5.0
|
%
|
||||||||
|
Same store operating expenses
|
$
|
484,643
|
|
$
|
472,930
|
|
$
|
11,713
|
|
2.5
|
%
|
100.0
|
%
|
|||||
Note: Same store operating expenses and same store NOI no longer include an allocation of property management expenses either in the current or comparable periods.
53
|
(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.
|
The following table presents reconciliations of rental income, operating expenses and NOI for the Nine-Month 2016 Same Store Properties to rental income, operating expenses and NOI per the consolidated statements of operations and comprehensive income and NOI to operating income per the consolidated statements of operations and comprehensive income:
|
|
Nine Months Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
|
(Amounts in thousands)
|
|||||||
|
Rental income:
|
||||||||
|
Same store
|
$
|
1,647,480
|
|
$
|
1,583,810
|
|
||
|
Non-same store
|
169,480
|
|
451,549
|
|
||||
|
Total rental income
|
1,816,960
|
|
2,035,359
|
|
||||
|
Operating expenses:
|
||||||||
|
Same store
|
484,643
|
|
472,930
|
|
||||
|
Non-same store
|
63,999
|
|
146,531
|
|
||||
|
Total operating expenses
|
548,642
|
|
619,461
|
|
||||
|
NOI:
|
||||||||
|
Same store
|
1,162,837
|
|
1,110,880
|
|
||||
|
Non-same store
|
105,481
|
|
305,018
|
|
||||
|
Total NOI
|
1,268,318
|
|
1,415,898
|
|
||||
|
Adjustments:
|
||||||||
|
Fee and asset management revenue
|
3,351
|
|
6,413
|
|
||||
|
Property management
|
(64,003
|
)
|
(64,651
|
)
|
||||
|
General and administrative
|
(47,408
|
)
|
(50,618
|
)
|
||||
|
Depreciation
|
(528,242
|
)
|
(584,862
|
)
|
||||
|
Operating income
|
$
|
632,016
|
|
$
|
722,180
|
|
||
For properties that the Company acquired or completed that were stabilized prior to January 1, 2015 and that the Company expects to continue to own through December 31, 2016, the Company anticipates the following same store results for the full year ending December 31, 2016:
|
2016 Same Store Assumptions
|
|
|
Physical occupancy
|
96.0%
|
|
Revenue change
|
3.60% to 3.90%
|
|
Expense change
|
2.80% to 3.20%
|
|
NOI change
|
3.80% to 4.10%
|
The Company anticipates consolidated rental acquisitions of $250.0 million and consolidated rental dispositions of $6.7 billion (which includes the sale of the Starwood Portfolio and 2016 dispositions discussed above) and expects that the Acquisition Cap Rate will be 0.60% lower than the Disposition Yield for the full year ending December 31, 2016.
These 2016 assumptions are based on current expectations and are forward-looking.
Non-same store NOI results
decreased
approximately
$199.5 million
compared to the same period in 2015 and consist primarily of properties acquired in calendar years
2015
and
2016
, operations from the Company’s development properties and operations prior to disposition from 2016 sold properties (including the Starwood Portfolio). This
decrease
primarily resulted from:
54
|
•
|
The lost NOI from 2015 and 2016 dispositions of $240.0 million;
|
|
•
|
A decrease in operating activities from other miscellaneous properties (including three master-leased properties) of $1.5 million;
|
|
•
|
A decrease in operating activities from other miscellaneous operations; and
|
|
•
|
A partial offset from development and newly stabilized development properties in lease-up of $35.5 million and operating properties acquired in 2015 and 2016 of $12.0 million.
|
See also Note 13 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s segment disclosures.
Fee and asset management revenues
decreased
approximately
$3.1 million
or
47.7%
primarily as a result of lower revenue earned on management of the Company's military housing ventures at Fort Lewis and McChord Air Force Base 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 as well as lower fees earned on management of the Company's unconsolidated joint ventures.
Property management expenses from continuing operations 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
decreased
approximately
$0.6 million
or
1.0%
. This
decrease
is primarily attributable to a decrease in payroll-related costs, partially offset by increases in computer operations costs, education conference fees and office rent. The Company anticipates that property management expenses will approximate $82.0 million to $84.0 million for the year ending December 31, 2016. The above assumption is based on current expectations and is forward-looking.
General and administrative expenses from continuing operations, which include corporate operating expenses,
decreased
approximately
$3.2 million
or
6.3%
primarily due to a decrease in payroll-related costs, partially offset by an increase in office rent. The Company anticipates that general and administrative expenses will approximate $57.0 million to $58.0 million for the year ending December 31, 2016, inclusive of approximately $4.0 million of severance costs but excluding charges of approximately $1.4 million related to the Company's current executive compensation program. The above assumption is based on current expectations and is forward-looking.
Depreciation expense from continuing operations, which includes depreciation on non-real estate assets,
decreased
approximately
$56.6 million
or
9.7%
primarily as a result of no depreciation or a partial period of depreciation expense during the nine months ended
September 30, 2016
related to the significant property sales in 2016 (including the Starwood Portfolio), partially offset by additional depreciation expense on properties acquired in 2016 and development properties placed in service.
Interest and other income from continuing operations
increased
approximately
$58.2 million
primarily due to the approximate $52.4 million gain from the sale of the Company's entire interest in the management contracts and related rights associated with the military housing ventures at Joint Base Lewis McChord and approximate $6.0 million gain from the sale of 421-a real estate tax certificates during the nine months ended September 30, 2016, neither of which occurred in 2015. The Company anticipates that interest and other income will approximate $3.8 million to $4.0 million for the year ending December 31, 2016, excluding the gain on sale discussed above and certain other adjustments. The above assumption is based on current expectations and is forward-looking.
Other expenses from continuing operations
increased
approximately
$11.6 million
primarily due to increases in litigation/environmental reserve and/or settlement costs, property acquisition costs incurred in conjunction with the Company's 2016 acquisitions and the expensing of overhead (pursuit cost write-offs) as a result of fewer new development opportunities.
Interest expense from continuing operations, including amortization of deferred financing costs,
increased
approximately
$54.6 million
or
16.0%
primarily as a result of prepayment penalties and debt extinguishment costs associated with the repayment of approximately $1.7 billion in debt principal prior to scheduled maturity, partially offset by lower interest expense as a result of these repayments. During the nine months ended
September 30, 2016
, the Company capitalized interest costs of approximately $41.7 million as compared to $45.8 million for the nine months ended
September 30, 2015
. This capitalization of interest relates to consolidated projects under development. The effective interest cost on all indebtedness for the nine months ended
September 30, 2016
was 4.69% as compared to 4.74% for the nine months ended
September 30, 2015
.
The Company anticipates that interest expense from continuing operations, excluding debt extinguishment costs/prepayment penalties, will approxima
te $361.8 million to $365.8 million and capitalized interest will approximate $50.0 million to $52.0 million for the year ending December 31, 2016
. The above assumptions are based on current expectations and are forward-looking.
Income and other tax expense from continuing operations
increased
approximately $0.5 million or 70.3% primarily due to increases in various state and local taxes related to the Company's elevated disposition activity in 2016 vs. 2015. The Company
55
anticipates that income and other tax expense will approximate $1.5 million to $2.0 million for the year ending December 31, 2016. The above assumption is based on current expectations and is forward-looking.
Income from investments in unconsolidated entities decreased by
$8.5 million
or 59.4% primarily due to $18.6 million in favorable litigation settlements which occurred during the nine months ended September 30, 2015, partially offset by the gain on the sale of one unconsolidated apartment property which occurred during the nine months ended September 30, 2016.
Net gain on sales of real estate properties
increased
approximately
$3.6 billion
as a result of the sale of 91 consolidated apartment properties (including the Starwood Portfolio) during the nine months ended
September 30, 2016
as compared to only seven consolidated apartment property sales during the nine months ended September 30, 2015, all of which did not meet the new criteria for reporting discontinued operations. See Note 11 in the Notes to Consolidated Financial Statements for further discussion.
Net gain on sales of land parcels
increased
$15.8 million
due to the gain on sale of three land parcels during the nine months ended September 30, 2016 as compared to no land sales during the nine months ended September 30, 2015.
Discontinued operations, net
decreased
approximately
$0.2 million
or 64.6% between the periods under comparison primarily due to the timing of trailing activity for properties sold in 2013 and prior years. The Company adopted the new discontinued operations standard effective January 1, 2014 and as a result, none of the properties sold during the nine months ended
September 30, 2016
and 2015 met the new criteria for reporting discontinued operations. See Note 11 in the Notes to Consolidated Financial Statements for further discussion.
Comparison of the quarter ended
September 30, 2016
to the quarter ended
September 30, 2015
For the quarter ended
September 30, 2016
, the Company reported diluted earnings per share/unit of
$0.56
compared to
$0.53
per share/unit for the same period of
2015
. The difference is primarily due to approximately
$23.1 million
in higher gains on property sales in the third quarter of 2016 compared to the same period in 2015 and lower depreciation expense in the third quarter of 2016 compared to the same period in 2015 as a direct result of the significant sales activity in 2016.
For the quarter ended
September 30, 2016
, income from continuing operations
increased
approximately
$11.9 million
or 5.8% when compared to the quarter ended
September 30, 2015
. The
increase
in continuing operations is discussed below.
For the quarter ended
September 30, 2016
, consolidated rental income decreased 12.7%, consolidated operating expenses (comprising of property and maintenance and real estate taxes and insurance) decreased 10.5% and consolidated NOI decreased 13.7% when compared to the quarter ended
September 30, 2015
. The declines are all primarily a result of the Company's significant disposition activity in 2016.
Revenues from the Third Quarter
2016
Same Store Properties increased $18.6 million primarily as a result of an increase in average rental rates charged to residents and a decrease in turnover. Expenses from the Third Quarter
2016
Same Store Properties increased $9.4 million primarily as a result of increases in real estate taxes, on-site payroll costs and leasing and advertising costs. The following tables provide comparative same store results and statistics for the Third Quarter
2016
Same Store Properties:
|
Third Quarter 2016 vs. Third Quarter 2015
|
||||||||||||||||||||||
|
Same Store Results/Statistics for 72,229 Same Store Apartment Units
|
||||||||||||||||||||||
|
$ in thousands (except for Average Rental Rate)
|
||||||||||||||||||||||
|
Results
|
Statistics
|
|||||||||||||||||||||
|
Average
Rental
Rate (1)
|
||||||||||||||||||||||
|
Physical
Occupancy (2) |
||||||||||||||||||||||
|
Description
|
Revenues
|
Expenses
|
NOI
|
Turnover (3)
|
||||||||||||||||||
|
Q3 2016
|
$
|
563,892
|
|
$
|
168,706
|
|
$
|
395,186
|
|
$
|
2,602
|
|
96.0
|
%
|
17.5
|
%
|
||||||
|
Q3 2015
|
$
|
545,281
|
|
$
|
159,343
|
|
$
|
385,938
|
|
$
|
2,516
|
|
96.2
|
%
|
17.9
|
%
|
||||||
|
Change
|
$
|
18,611
|
|
$
|
9,363
|
|
$
|
9,248
|
|
$
|
86
|
|
(0.2
|
%)
|
(0.4
|
%)
|
||||||
|
Change
|
3.4
|
%
|
5.9
|
%
|
2.4
|
%
|
3.4
|
%
|
||||||||||||||
Note: Same store operating expenses and same store NOI no longer include an allocation of property management expenses either in the current or comparable periods.
|
(1)
|
Average Rental Rate – Total residential rental revenues divided by the weighted average occupied apartment units for the reporting period presented.
|
56
|
(2)
|
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.
|
|
(3)
|
Turnover – Total residential move-outs divided by total residential apartment units, including inter-property and intra-property transfers.
|
The following table provides comparative same store operating expenses for the Third Quarter
2016
Same Store Properties:
|
Third Quarter 2016 vs. Third Quarter 2015
|
||||||||||||||||||
|
Same Store Operating Expenses for 72,229 Same Store Apartment Units
|
||||||||||||||||||
|
$ in thousands
|
||||||||||||||||||
|
Actual
Q3 2016
|
Actual
Q3 2015 |
$
Change |
%
Change |
% of Actual
Q3 2016 Operating Expenses |
||||||||||||||
|
Real estate taxes
|
$
|
68,753
|
|
$
|
63,565
|
|
$
|
5,188
|
|
8.2
|
%
|
40.7
|
%
|
|||||
|
On-site payroll (1)
|
38,240
|
|
35,557
|
|
2,683
|
|
7.5
|
%
|
22.7
|
%
|
||||||||
|
Utilities (2)
|
23,480
|
|
23,901
|
|
(421
|
)
|
(1.8
|
%)
|
13.9
|
%
|
||||||||
|
Repairs and maintenance (3)
|
23,049
|
|
22,098
|
|
951
|
|
4.3
|
%
|
13.7
|
%
|
||||||||
|
Insurance
|
4,359
|
|
4,211
|
|
148
|
|
3.5
|
%
|
2.6
|
%
|
||||||||
|
Leasing and advertising
|
3,380
|
|
2,254
|
|
1,126
|
|
50.0
|
%
|
2.0
|
%
|
||||||||
|
Other on-site operating expenses (4)
|
7,445
|
|
7,757
|
|
(312
|
)
|
(4.0
|
%)
|
4.4
|
%
|
||||||||
|
Same store operating expenses
|
$
|
168,706
|
|
$
|
159,343
|
|
$
|
9,363
|
|
5.9
|
%
|
100.0
|
%
|
|||||
Note: Same store operating expenses and same store NOI no longer include an allocation of property management expenses either in the current or comparable periods.
|
(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.
|
The following table presents reconciliations of rental income, operating expenses and NOI for the Third Quarter 2016 Same Store Properties to rental income, operating expenses and NOI per the consolidated statements of operations and comprehensive income and NOI to operating income per the consolidated statements of operations and comprehensive income:
57
|
|
Quarter Ended September 30,
|
|||||||
|
|
2016
|
2015
|
||||||
|
|
(Amounts in thousands)
|
|||||||
|
Rental income:
|
||||||||
|
Same store
|
$
|
563,892
|
|
$
|
545,281
|
|
||
|
Non-same store
|
41,964
|
|
148,964
|
|
||||
|
Total rental income
|
605,856
|
|
694,245
|
|
||||
|
Operating expenses:
|
||||||||
|
Same store
|
168,706
|
|
159,343
|
|
||||
|
Non-same store
|
16,853
|
|
48,002
|
|
||||
|
Total operating expenses
|
185,559
|
|
207,345
|
|
||||
|
NOI:
|
||||||||
|
Same store
|
395,186
|
|
385,938
|
|
||||
|
Non-same store
|
25,111
|
|
100,962
|
|
||||
|
Total NOI
|
420,297
|
|
486,900
|
|
||||
|
Adjustments:
|
||||||||
|
Fee and asset management revenue
|
218
|
|
2,044
|
|
||||
|
Property management
|
(19,517
|
)
|
(20,094
|
)
|
||||
|
General and administrative
|
(12,395
|
)
|
(15,197
|
)
|
||||
|
Depreciation
|
(179,230
|
)
|
(196,059
|
)
|
||||
|
Operating income
|
$
|
209,373
|
|
$
|
257,594
|
|
||
Non-same store NOI results
decreased
approximately $75.9 million compared to the third quarter of 2015 and consist primarily of properties acquired in calendar years
2015
and
2016
, operations from the Company’s development properties and operations prior to disposition from 2016 sold properties (including the Starwood Portfolio). This decrease primarily resulted from:
|
•
|
The lost NOI from 2015 and 2016 dispositions of $89.1 million;
|
|
•
|
A decrease in operating activities from other miscellaneous operations; and
|
|
•
|
A partial offset from development and newly stabilized development properties in lease-up of $12.6 million and operating properties acquired in 2015 and 2016 of $4.3 million.
|
See also Note 13 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s segment disclosures.
Fee and asset management revenues
decreased
approximately
$1.8 million
or
89.3%
primarily as a result of lower revenue earned on management of the Company's military housing ventures at Fort Lewis and McChord Air Force Base 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.
Property management expenses from continuing operations 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
decreased
approximately
$0.6 million
or
2.9%
. This
decrease
is primarily attributable to a decrease in payroll-related costs, partially offset by increases in computer operations costs.
General and administrative expenses from continuing operations, which include corporate operating expenses, decreased approximately
$2.8 million
or
18.4%
primarily due to a decrease in payroll-related costs.
Depreciation expense from continuing operations, which includes depreciation on non-real estate assets,
decreased
approximately
$16.8 million
or
8.6%
primarily as a result of no depreciation or a partial period of depreciation expense during the quarter ended
September 30, 2016
related to the significant property sales in 2016 (including the Starwood Portfolio), partially offset by additional depreciation expense on properties acquired in 2016 and development properties placed in service.
Interest and other income from continuing operations
increased
approximately
$5.3 million
primarily due to an approximate $3.3 million gain from the sale of 421-a real estate tax certificates during the quarter ended September 30, 2016 which did not occur in 2015.
58
Other expenses from continuing operations
increased
approximately
$9.3 million
primarily due to an increase in litigation/environmental reserve and/or settlement costs during the quarter ended September 30, 2016 which did not occur in 2015.
Interest expense from continuing operations, including amortization of deferred financing costs,
decreased
approximately
$28.3 million
or
24.2%
primarily as a result of the repayment of approximately $1.7 billion in debt principal prior to scheduled maturity during the first quarter of 2016. During the quarter ended
September 30, 2016
, the Company capitalized interest costs of approximately
$13.3 million
as compared to
$15.4 million
for the quarter ended
September 30, 2015
. This capitalization of interest relates to consolidated projects under development. The effective interest cost on all indebtedness for the quarter ended
September 30, 2016
was 4.67% as compared to
4.87%
for the quarter ended
September 30, 2015
.
Income and other tax expense from continuing operations increased approximately $0.1 million or 29.5% primarily due to increases in various state and local taxes related to the Company's elevated disposition activity in 2016 vs. 2015.
Income from investments in unconsolidated entities increased by
$8.8 million
primarily due to the gain on the sale of one unconsolidated apartment property which occurred during the quarter ended September 30, 2016 which did not occur in 2015.
Net gain on sales of real estate properties
increased
approximately
$23.1 million
or 34.5% as a result of gains on the sale of eight consolidated apartment properties during the quarter ended September 30, 2016 as compared to only one consolidated apartment property sale during the quarter ended September 30, 2015, all of which did not meet the new criteria for reporting discontinued operations. See Note 11 in the Notes to Consolidated Financial Statements for further discussion.
Net gain on sales of land parcels increased $4.0 million due to the gain on sale of one land parcel during the quarter ended September 30, 2016 as compared to no land sales during the quarter ended September 30, 2015.
Discontinued operations, net
increased
approximately
$0.2 million
between the periods under comparison primarily due to the timing of trailing activity for properties sold in 2013 and prior years. The Company adopted the new discontinued operations standard effective January 1, 2014 and as a result, none of the properties sold during the quarters ended
September 30, 2016
and 2015 met the new criteria for reporting discontinued operations. See Note 11 in the Notes to Consolidated Financial Statements for further discussion.
Liquidity and Capital Resources
EQR issues public equity from time to time and guarantees certain debt of the Operating Partnership. EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.
As of January 1, 2016, the Company had approximately
$42.3 million
of cash and cash equivalents and the amount available on its revolving credit facility was $2.07 billion (net of $45.1 million which was restricted/dedicated to support letters of credit and net of $387.5 million 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, 2016
was approximately
$517.6 million
and the amount available on its revolving credit facility was
$2.48 billion
(net of
$24.6 million
which was restricted/dedicated to support letters of credit).
During the nine months ended
September 30, 2016
, the Company generated proceeds from various transactions, which included the following:
|
•
|
Disposed of 91 consolidated rental properties (including the Starwood Portfolio) and three land parcels, receiving net proceeds of approximately
$6.6 billion
;
|
|
•
|
Disposed of one unconsolidated rental property, receiving net proceeds of approximately $12.4 million;
|
|
•
|
Disposed of its entire interest in the management contracts and related rights associated with the military housing ventures at Joint Base Lewis McChord along with the sale of certain 421-a real estate tax certificates, receiving net proceeds of approximately $72.8 million; and
|
|
•
|
Issued approximately
0.7 million
Common Shares related to share option exercises and ESPP purchases and received net proceeds of $29.7 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 nine months ended
September 30, 2016
, the above proceeds along with net cash flow from operations and availability on the Company's revolving line of credit and commercial paper program were primarily utilized to:
|
•
|
Acquire four consolidated rental properties for approximately
$205.9 million
in cash;
|
59
|
•
|
Invest
$454.5 million
primarily in development projects;
|
|
•
|
Pay a special dividend of $8.00 per share/unit (approximately $3.0 billion) on March 10, 2016 to shareholders/unitholders of record as of March 3, 2016;
|
|
•
|
Repay
$571.7 million
of mortgage loans and incur a prepayment penalty of approximately $29.5 million;
|
|
•
|
Repay
$500.0 million
of
5.125%
unsecured notes maturing in
2016
and incur a prepayment penalty of approximately
$1.4 million
;
|
|
•
|
Repay
$400.0 million
of
5.375%
unsecured notes maturing in
2016
and incur a prepayment penalty of approximately
$9.5 million
;
|
|
•
|
Repay
$255.9 million
of
5.750%
unsecured notes maturing in
2017
and incur a prepayment penalty of approximately
$16.5 million
;
|
|
•
|
Repay
$46.1 million
of
7.125%
unsecured notes maturing in
2017
and incur a prepayment penalty of approximately
$4.6 million
;
|
|
•
|
Repay
$250.0 million
of
4.625%
unsecured notes maturing in
2021
and incur a prepayment penalty of approximately
$31.6 million
; and
|
|
•
|
Repay
$48.0 million
of
7.570%
unsecured notes maturing in
2026
and incur a prepayment penalty of approximately
$19.3 million
.
|
In September 2009, EQR announced the establishment of an At-The-Market (“ATM”) share offering program which would allow EQR to sell Common Shares from time to time into the existing trading market at current market prices as well as through negotiated transactions. Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds from 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). EQR may, but shall have no obligation to, sell Common Shares through the ATM share offering program in amounts and at times to be determined by EQR. Actual sales will depend on a variety of factors to be determined by EQR from time to time, including (among others) market conditions, the trading price of EQR’s Common Shares and determinations of the appropriate sources of funding for EQR. On July 30, 2013, the Board of Trustees approved an increase to the amount of shares which may be offered under the ATM program to 13.0 million Common Shares and extended the program maturity to July 2016. On June 29, 2016, the Company further extended the program maturity to June 2019. EQR has not issued any shares under this program since September 14, 2012. Through
October 28, 2016
, EQR has cumulatively issued approximately
16.7 million
Common Shares at an average price of
$48.53
per share for total consideration of approximately
$809.9 million
.
Depending on its analysis of market prices, economic conditions and other opportunities for the investment of available capital, EQR may repurchase its Common Shares pursuant to its existing share repurchase program authorized by the Board of Trustees. Effective July 30, 2013, the Board of Trustees approved an increase and modification to the Company's share repurchase program to allow for the potential repurchase of up to 13.0 million shares. EQR repurchased approximately $1.8 million (31,240 shares at a price of $56.87 per share) of its Common Shares (all related to the vesting of employees' restricted shares) during the quarter ended March 31, 2014. No open market repurchases have occurred since 2008. Effective June 16, 2016, the program was increased to again provide for the repurchase of up to 13.0 million Common Shares. As of
October 28, 2016
, EQR has authorization to repurchase up to 13.0 million of its shares. See Note 3 in the Notes to Consolidated Financial Statements for further discussion.
Depending on its analysis of prevailing market conditions, liquidity requirements, contractual restrictions and other factors, the Company may from time to time seek to repurchase and retire its outstanding debt in open market or privately negotiated transactions.
The Company’s total debt summary and debt maturity schedules as of
September 30, 2016
are as follows:
60
|
Debt Summary as of September 30, 2016
|
|||||||||||||
|
($ in thousands)
|
|||||||||||||
|
Amounts (1)
|
% of Total
|
Weighted
Average Rates (1) |
Weighted
Average Maturities (years) |
||||||||||
|
Secured
|
$
|
4,138,301
|
|
48.7
|
%
|
4.34
|
%
|
6.7
|
|
||||
|
Unsecured
|
4,360,486
|
|
51.3
|
%
|
4.54
|
%
|
10.3
|
|
|||||
|
Total
|
$
|
8,498,787
|
|
100.0
|
%
|
4.44
|
%
|
8.5
|
|
||||
|
Fixed Rate Debt:
|
|||||||||||||
|
Secured – Conventional
|
$
|
3,503,487
|
|
41.2
|
%
|
4.95
|
%
|
5.1
|
|
||||
|
Unsecured – Public
|
3,904,035
|
|
46.0
|
%
|
4.96
|
%
|
11.2
|
|
|||||
|
Fixed Rate Debt
|
7,407,522
|
|
87.2
|
%
|
4.96
|
%
|
8.3
|
|
|||||
|
Floating Rate Debt:
|
|||||||||||||
|
Secured – Conventional
|
7,041
|
|
0.1
|
%
|
0.50
|
%
|
15.6
|
|
|||||
|
Secured – Tax Exempt
|
627,773
|
|
7.4
|
%
|
0.98
|
%
|
14.5
|
|
|||||
|
Unsecured – Public (2)
|
456,451
|
|
5.3
|
%
|
1.22
|
%
|
2.8
|
|
|||||
|
Unsecured – Revolving Credit Facility
|
—
|
|
—
|
|
1.34
|
%
|
1.5
|
|
|||||
|
Unsecured – Commercial Paper Program (3)
|
—
|
|
—
|
|
0.96
|
%
|
—
|
|
|||||
|
Floating Rate Debt
|
1,091,265
|
|
12.8
|
%
|
1.07
|
%
|
9.9
|
|
|||||
|
Total
|
$
|
8,498,787
|
|
100.0
|
%
|
4.44
|
%
|
8.5
|
|
||||
|
(1)
|
Net of the effect of any derivative instruments. Weighted average rates are for the nine months ended
September 30, 2016
.
|
|
(2)
|
Fair value interest rate swaps convert the $450.0 million 2.375% notes due July 1, 2019 to a floating interest rate of 90-Day LIBOR plus 0.61%.
|
|
(3)
|
As of
September 30, 2016
, there was no commercial paper outstanding.
|
Note: The Company capitalized interest of approximately $41.7 million and $45.8 million during the nine months ended
September 30, 2016
and 2015, respectively. The Company capitalized interest of approximately
$13.3 million
and
$15.4 million
during the quarters ended
September 30, 2016
and 2015, respectively.
Note: The Company recorded approximately $18.9 million and $5.8 million of net debt discount/deferred derivative settlement amortization as additional interest expense during the nine months ended
September 30, 2016
and 2015, respectively. The Company recorded approximately $5.1 million and $2.7 million of net debt discount/deferred derivative settlement amortization as additional interest expense during the quarters ended
September 30, 2016
and 2015, respectively.
|
Debt Maturity Schedule as of September 30, 2016
|
|||||||||||||||||||||
|
($ 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) |
|||||||||||||||
|
2016
|
$
|
1,938
|
|
$
|
—
|
|
$
|
1,938
|
|
0.0
|
%
|
4.68
|
%
|
4.68
|
%
|
||||||
|
2017
|
605,397
|
|
388
|
|
605,785
|
|
7.0
|
%
|
6.19
|
%
|
6.18
|
%
|
|||||||||
|
2018
|
83,695
|
|
97,550
|
|
181,245
|
|
2.1
|
%
|
5.57
|
%
|
3.18
|
%
|
|||||||||
|
2019
|
807,680
|
|
478,867
|
|
1,286,547
|
|
15.0
|
%
|
5.47
|
%
|
3.89
|
%
|
|||||||||
|
2020
|
1,679,590
|
|
686
|
|
1,680,276
|
|
19.5
|
%
|
5.49
|
%
|
5.49
|
%
|
|||||||||
|
2021
|
946,257
|
|
725
|
|
946,982
|
|
11.0
|
%
|
4.63
|
%
|
4.63
|
%
|
|||||||||
|
2022
|
266,447
|
|
766
|
|
267,213
|
|
3.1
|
%
|
3.27
|
%
|
3.26
|
%
|
|||||||||
|
2023
|
1,327,965
|
|
809
|
|
1,328,774
|
|
15.5
|
%
|
3.74
|
%
|
3.74
|
%
|
|||||||||
|
2024
|
2,498
|
|
854
|
|
3,352
|
|
0.0
|
%
|
4.97
|
%
|
3.94
|
%
|
|||||||||
|
2025
|
452,625
|
|
903
|
|
453,528
|
|
5.3
|
%
|
3.38
|
%
|
3.38
|
%
|
|||||||||
|
2026+
|
1,271,816
|
|
575,470
|
|
1,847,286
|
|
21.5
|
%
|
4.76
|
%
|
3.55
|
%
|
|||||||||
|
Subtotal
|
7,445,908
|
|
1,157,018
|
|
8,602,926
|
|
100.0
|
%
|
4.79
|
%
|
4.29
|
%
|
|||||||||
|
Deferred Financing Costs
|
(30,658
|
)
|
(9,272
|
)
|
(39,930
|
)
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||||||
|
Premium/(Discount)
|
(7,728
|
)
|
(56,481
|
)
|
(64,209
|
)
|
N/A
|
|
N/A
|
|
N/A
|
|
|||||||||
|
Total
|
$
|
7,407,522
|
|
$
|
1,091,265
|
|
$
|
8,498,787
|
|
100.0
|
%
|
4.79
|
%
|
4.29
|
%
|
||||||
61
|
(1)
|
Net of the effect of any derivative instruments. Weighted average rates are as of
September 30, 2016
.
|
The following table provides a summary of the Company’s unsecured debt as of
September 30, 2016
:
|
Unsecured Debt Summary as of September 30, 2016
|
||||||||
|
($ in thousands)
|
||||||||
|
Interest
Rate
|
Due
Date |
Amount
|
||||||
|
Fixed Rate Notes:
|
||||||||
|
5.750%
|
06/15/17
|
|
$
|
394,077
|
|
|||
|
7.125%
|
10/15/17
|
|
103,898
|
|
||||
|
4.750%
|
07/15/20
|
600,000
|
|
|||||
|
4.625%
|
12/15/21
|
750,000
|
|
|||||
|
3.000%
|
04/15/23
|
|
500,000
|
|
||||
|
3.375%
|
06/01/25
|
450,000
|
|
|||||
|
7.570%
|
08/15/26
|
92,025
|
|
|||||
|
4.500%
|
07/01/44
|
|
750,000
|
|
||||
|
4.500%
|
06/01/45
|
300,000
|
|
|||||
|
Deferred Financing Costs and Unamortized (Discount)
|
(35,965
|
)
|
||||||
|
3,904,035
|
|
|||||||
|
Floating Rate Notes:
|
||||||||
|
(1)
|
07/01/19
|
450,000
|
|
|||||
|
Fair Value Derivative Adjustments
|
(1)
|
07/01/19
|
8,218
|
|
||||
|
Deferred Financing Costs and Unamortized (Discount)
|
(1,767
|
)
|
||||||
|
456,451
|
|
|||||||
|
Line of Credit and Commercial Paper:
|
||||||||
|
Revolving Credit Facility (2) (3)
|
LIBOR+0.95%
|
04/02/18
|
—
|
|
||||
|
Commercial Paper Program (2) (4)
|
—
|
|
||||||
|
—
|
|
|||||||
|
Total Unsecured Debt
|
$
|
4,360,486
|
|
|||||
|
(1)
|
Fair value interest rate swaps convert the $450.0 million 2.375% notes due July 1, 2019 to a floating interest rate of 90-Day LIBOR plus 0.61%.
|
|
(2)
|
Facility/program is private. All other unsecured debt is public.
|
|
(3)
|
The interest rate on advances under the $2.5 billion revolving credit facility maturing April 2, 2018 will generally be LIBOR plus a spread (currently 0.95%) and an annual facility fee (currently 15 basis points). Both the spread and the facility fee are dependent on the credit rating of the Company's long-term debt. As of
September 30, 2016
, there was approximately
$2.48 billion
available on this facility (net of
$24.6 million
which was restricted/dedicated to support letters of credit).
|
|
(4)
|
The Company may borrow up to a maximum of
$500.0 million
on the commercial paper program subject to market conditions. The notes bear interest at various floating rates with a weighted average of
0.96%
for the nine months ended
September 30, 2016
. No amounts were outstanding at
September 30, 2016
.
|
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 on June 28, 2016 and expires on June 28, 2019. 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’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of
September 30, 2016
is presented in the following table. The Company calculates the equity component of its market capitalization as the sum of (i) the total outstanding Common Shares and assumed conversion of all Units at the equivalent market value of the closing price of the Company’s Common Shares on the New York Stock Exchange and (ii) the liquidation value of all perpetual preferred shares outstanding.
62
|
Equity Residential
|
|||||||||||||||||
|
Capital Structure as of September 30, 2016
|
|||||||||||||||||
|
(Amounts in thousands except for share/unit and per share amounts)
|
|||||||||||||||||
|
Secured Debt
|
$
|
4,138,301
|
|
48.7
|
%
|
||||||||||||
|
Unsecured Debt
|
4,360,486
|
|
51.3
|
%
|
|||||||||||||
|
Total Debt
|
8,498,787
|
|
100.0
|
%
|
25.8
|
%
|
|||||||||||
|
Common Shares (includes Restricted Shares)
|
365,657,065
|
|
96.2
|
%
|
|||||||||||||
|
Units (includes OP Units and Restricted Units)
|
14,627,745
|
|
3.8
|
%
|
|||||||||||||
|
Total Shares and Units
|
380,284,810
|
|
100.0
|
%
|
|||||||||||||
|
Common Share Price at September 30, 2016
|
$
|
64.33
|
|
||||||||||||||
|
24,463,722
|
|
99.8
|
%
|
||||||||||||||
|
Perpetual Preferred Equity (see below)
|
37,280
|
|
0.2
|
%
|
|||||||||||||
|
Total Equity
|
24,501,002
|
|
100.0
|
%
|
74.2
|
%
|
|||||||||||
|
Total Market Capitalization
|
$
|
32,999,789
|
|
100.0
|
%
|
||||||||||||
|
Equity Residential
|
|||||||||||||||||
|
Perpetual Preferred Equity as of September 30, 2016
|
|||||||||||||||||
|
(Amounts in thousands except for share and per share amounts)
|
|||||||||||||||||
|
Series
|
Redemption
Date |
Outstanding
Shares |
Liquidation
Value |
Annual
Dividend Per Share |
Annual
Dividend Amount |
||||||||||||
|
Preferred Shares:
|
|||||||||||||||||
|
8.29% Series K
|
12/10/26
|
745,600
|
|
$
|
37,280
|
|
$
|
4.145
|
|
$
|
3,091
|
|
|||||
|
Total Perpetual Preferred Equity
|
745,600
|
|
$
|
37,280
|
|
$
|
3,091
|
|
|||||||||
The Operating Partnership’s “Consolidated Debt-to-Total Market Capitalization Ratio” as of
September 30, 2016
is presented in the following table. The Operating Partnership calculates the equity component of its market capitalization as the sum of (i) the total outstanding Units at the equivalent market value of the closing price of the Company’s Common Shares on the New York Stock Exchange and (ii) the liquidation value of all perpetual preference units outstanding.
|
ERP Operating Limited Partnership
|
||||||||||||||
|
Capital Structure as of September 30, 2016
|
||||||||||||||
|
(Amounts in thousands except for unit and per unit amounts)
|
||||||||||||||
|
Secured Debt
|
$
|
4,138,301
|
|
48.7
|
%
|
|||||||||
|
Unsecured Debt
|
4,360,486
|
|
51.3
|
%
|
||||||||||
|
Total Debt
|
8,498,787
|
|
100.0
|
%
|
25.8
|
%
|
||||||||
|
Total outstanding Units
|
380,284,810
|
|
||||||||||||
|
Common Share Price at September 30, 2016
|
$
|
64.33
|
|
|||||||||||
|
24,463,722
|
|
99.8
|
%
|
|||||||||||
|
Perpetual Preference Units (see below)
|
37,280
|
|
0.2
|
%
|
||||||||||
|
Total Equity
|
24,501,002
|
|
100.0
|
%
|
74.2
|
%
|
||||||||
|
Total Market Capitalization
|
$
|
32,999,789
|
|
100.0
|
%
|
|||||||||
63
|
ERP Operating Limited Partnership
|
|||||||||||||||||
|
Perpetual Preference Units as of September 30, 2016
|
|||||||||||||||||
|
(Amounts in thousands except for unit and per unit amounts)
|
|||||||||||||||||
|
Series
|
Redemption
Date |
Outstanding
Units |
Liquidation
Value |
Annual
Dividend Per Unit |
Annual
Dividend Amount |
||||||||||||
|
Preference Units:
|
|||||||||||||||||
|
8.29% Series K
|
12/10/26
|
745,600
|
|
$
|
37,280
|
|
$
|
4.145
|
|
$
|
3,091
|
|
|||||
|
Total Perpetual Preference Units
|
745,600
|
|
$
|
37,280
|
|
$
|
3,091
|
|
|||||||||
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, the Company considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions.
The Company has a flexible dividend policy which it believes will generate payouts closely aligned with the actual annual operating results of the Company’s core business and provide transparency to investors. Beginning in 2014, the Company began paying its annual dividend based on 65% of the midpoint of the range of Normalized FFO guidance customarily provided as part of the Company's fourth quarter earnings release. The Company expects the 2016 annual dividend payout will be $2.015 per share/unit and the Company intends to pay four quarterly dividends of $0.50375 per share/unit in 2016. The Company's anticipated 2016 regular annual dividend will decrease by approximately 8.8% as compared to the $2.21 per share/unit for 2015 due to the large property sales described above. In addition to the regular quarterly dividends, the Company paid two special dividends to its shareholders and holders of OP Units of $11.00 per share/unit in the aggregate. The Company paid special dividends of $8.00 per share/unit (approximately $3.0 billion) on March 10, 2016 and $3.00 per share/unit (approximately $1.1 billion) on October 14, 2016. All future dividends remain subject to the discretion of the Board of Trustees. The above assumptions are based on current expectations and are forward-looking.
While our current dividend policy makes it less likely that we will over distribute, it will also lead to a dividend reduction more quickly should operating results deteriorate or large portfolio sales occur. However, whether due to changes in the dividend policy or otherwise, there may be times when the Company experiences shortfalls in its coverage of distributions, which may cause the Company to consider reducing its distributions and/or using the proceeds from property dispositions or additional financing transactions to make up the difference. Should these shortfalls occur for lengthy periods of time or be material in nature, the Company's financial condition may be adversely affected and it may not be able to maintain its current distribution levels. The Company believes that its expected 2016 operating cash flow will be sufficient to cover capital expenditures and regular dividends/distributions, while net sales proceeds will cover the special dividends.
The Company also expects to meet its long-term liquidity requirements, such as lump sum unsecured note and mortgage debt maturities, property acquisitions, financing of construction and development activities through the issuance of secured and unsecured debt and equity securities, including additional OP Units, proceeds received from the disposition of certain properties and joint ventures and cash generated from operations after all distributions. In addition, the Company has significant unencumbered properties available to secure additional mortgage borrowings in the event that the public capital markets are unavailable or the cost of alternative sources of capital is 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, line of credit and commercial paper program. Of the
$25.4 billion
in investment in real estate on the Company’s balance sheet at
September 30, 2016
,
$18.7 billion
or
73.7%
was 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.
ERPOP's long-term senior debt ratings and short-term commercial paper ratings as well as EQR's long-term preferred equity ratings as of
October 28, 2016
are as follows:
|
Standard & Poor's
|
Moody's
|
Fitch
|
||||
|
ERPOP's long-term senior debt rating
|
A-
|
Baa1 (1)
|
A-
|
|||
|
ERPOP's short-term commercial paper rating
|
A-2
|
P-2
|
F-2
|
|||
|
EQR's long-term preferred equity rating
|
BBB
|
Baa2 (2)
|
BBB
|
|||
64
|
(1)
|
Moody's rated ERPOP's long-term senior debt with a positive outlook.
|
|
(2)
|
Moody's rated EQR's long-term preferred equity with a positive outlook.
|
The long-term ratings listed above were reaffirmed following the Company's announcement of the Starwood Transaction and other 2016 dispositions. EQR does not have short-term ratings.
On January 11, 2013, the Company replaced its existing $1.75 billion facility with a $2.5 billion unsecured revolving credit facility maturing April 2, 2018. The Company has the ability to increase available borrowings by an additional $500.0 million by adding additional banks to the facility or obtaining the agreement of existing banks to increase their commitments. The interest rate on advances under the facility will generally be LIBOR plus a spread (currently 0.95%) and the Company pays an annual facility fee (currently 15 basis points). Both the spread and the facility fee are dependent on the credit rating of the Company’s long-term debt.
On February 2, 2015, the Company entered into an unsecured commercial paper note program in the United States. The Company may borrow up to a maximum of
$500.0 million
on 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's other unsecured senior indebtedness. As of
October 28, 2016
, the amount outstanding on the commercial paper program was $220.0 million.
As of
October 28, 2016
, the amount available on the revolving credit facility was
$2.26 billion
(net of
$24.6 million
which was restricted/dedicated to support letters of credit and net of $220.0 million outstanding on the commercial paper program). This facility may, among other potential uses, be used to fund property acquisitions, costs for certain properties under development and short-term liquidity requirements.
See Note 14 in the Notes to Consolidated Financial Statements for discussion of the events which occurred subsequent to
September 30, 2016
.
Capitalization of Fixed Assets and Improvements to Real Estate
Our policy with respect to capital expenditures is generally to capitalize expenditures that improve the value of the property or extend the useful life of the component asset of the property. We track improvements to real estate in two major categories and several subcategories:
|
•
|
Replacements
(inside the apartment unit)
. These include:
|
|
•
|
flooring such as carpets, hardwood, vinyl or tile;
|
|
•
|
appliances;
|
|
•
|
mechanical equipment such as individual furnace/air units, hot water heaters, etc;
|
|
•
|
furniture and fixtures such as kitchen/bath cabinets, light fixtures, ceiling fans, sinks, tubs, toilets, mirrors, countertops, etc; and
|
|
•
|
blinds.
|
All replacements are depreciated over a five to ten-year estimated useful life. We expense as incurred all make-ready maintenance and turnover costs such as cleaning, interior painting of individual apartment units and the repair of any replacement item noted above.
|
•
|
Building improvements (
outside the apartment unit
). These include:
|
|
•
|
roof replacement and major repairs;
|
|
•
|
paving or major resurfacing of parking lots, curbs and sidewalks;
|
|
•
|
amenities and common areas such as pools, exterior sports and playground equipment, lobbies, clubhouses, laundry rooms, alarm and security systems and offices;
|
|
•
|
major building mechanical equipment systems;
|
|
•
|
interior and exterior structural repair and exterior painting and siding;
|
|
•
|
major landscaping and grounds improvement; and
|
|
•
|
vehicles and office and maintenance equipment.
|
All building improvements are depreciated over a five to fifteen-year estimated useful life. We capitalize building improvements and upgrades only if the item: (i) exceeds $2,500 (selected projects must exceed $10,000); (ii) extends the useful life of the asset; and (iii) improves the value of the asset.
65
For the nine months ended
September 30, 2016
, our actual improvements to real estate totaled approximately
$124.6 million
. This includes the following (amounts in thousands except for apartment unit and per apartment unit amounts):
|
Capital Expenditures to Real Estate
|
|||||||||||||||||||||||||||
|
For the Nine Months Ended September 30, 2016
|
|||||||||||||||||||||||||||
|
Total
Apartment Units (1) |
Replacements
(2) |
Avg. Per
Apartment Unit |
Building
Improvements (3) |
Avg. Per
Apartment Unit |
Total
|
Avg. Per
Apartment Unit |
|||||||||||||||||||||
|
Same Store Properties (4)
|
71,488
|
|
$
|
57,224
|
|
$
|
801
|
|
$
|
55,290
|
|
$
|
773
|
|
$
|
112,514
|
|
$
|
1,574
|
|
|||||||
|
Non-Same Store Properties (5)
|
6,393
|
|
3,278
|
|
669
|
|
5,987
|
|
1,221
|
|
9,265
|
|
1,890
|
|
|||||||||||||
|
Other (6)
|
—
|
|
1,985
|
|
787
|
|
2,772
|
|
|||||||||||||||||||
|
Total
|
77,881
|
|
$
|
62,487
|
|
$
|
62,064
|
|
$
|
124,551
|
|
||||||||||||||||
|
(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)
|
Replacements – Includes new expenditures inside the apartment units such as appliances, mechanical equipment, fixtures and flooring, including carpeting. Replacements for same store properties also include $35.9 million spent during the nine months ended
September 30, 2016
on apartment unit renovations/rehabs (primarily kitchens and baths) on approximately 3,200 same store apartment units (equating to approximately $11,000 per apartment unit rehabbed) designed to reposition these units for higher rental levels in their respective markets.
|
|
(3)
|
Building Improvements – Includes roof replacement, paving, amenities and common areas, building mechanical equipment systems, exterior painting and siding, major landscaping, vehicles and office and maintenance equipment.
|
|
(4)
|
Same Store Properties – Primarily includes all properties acquired or completed that are stabilized prior to January 1, 2015, less properties subsequently sold.
|
|
(5)
|
Non-Same Store Properties – Primarily includes all properties acquired during 2015 and 2016, plus any properties in lease-up and not stabilized as of January 1, 2015. Per apartment unit amounts are based on a weighted average of 4,904 apartment units.
|
|
(6)
|
Other – Primarily includes expenditures for properties sold and properties under development.
|
Based on the approximately 70,000 apartment units expected to be included in same store properties at December 31, 2016, the Company estimates that during 2016 it will spend approximately $2,300 per apartment unit of capital expenditures, inclusive of apartment unit renovation/rehab costs, or $1,600 per apartment unit excluding apartment unit renovation/rehab costs. In 2016, the Company expects to spend approximately $50.0 million for all unit renovation/rehab costs (primarily on same store properties and primarily on kitchens and baths) at a weighted average cost of $11,000 per apartment unit rehabbed. These anticipated amounts represent a relatively constant amount as a percentage of rental revenues, an increase in the cost per unit over 2015, but a decline in the absolute dollar amounts, which is primarily driven by the Company's more valuable urban apartment footprint. We will continue to create value from our properties by doing those rehabs that meet our investment parameters. The above assumptions are based on current expectations and are forward-looking.
During the nine months ended
September 30, 2016
, 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 $4.5 million. The Company expects to fund approximately $0.1 million in total non-real estate capital additions for the remainder of
2016
. These fundings represent an increase from the Company's original expectations, which is primarily driven by the implementation of new systems throughout the year. The above assumption is based on current expectations and is forward-looking.
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 seeks 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 its exposure to foreign exchange rates or manage commodity prices in the daily operations of the business.
The Company has a policy of only entering into 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
66
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 9 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments at
September 30, 2016
.
Other
Total distributions paid in October 2016 amounted to $1.3 billion (excluding distributions on Partially Owned Properties), which included certain distributions (and a special dividend) declared during the third quarter ended
September 30, 2016
.
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.
Operating Properties
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. The 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, 2016
, the basis of this investment was
$47.5 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
$5.3 million
at
September 30, 2016
. The Domain joint venture owns a
444
unit apartment property located in San Jose, California and the Company's interest had a basis of
$9.5 million
at
September 30, 2016
. Nexus Sawgrass and Domain were completed and stabilized during the quarters ended
September 30, 2014
and
March 31, 2015
, respectively. Construction on both properties was predominantly 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, was responsible for constructing both of the properties and gave certain construction cost overrun guarantees, the joint venture partner has significant participating rights and has active involvement in and oversight of the ongoing 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. The Company currently has no further funding obligations related to these properties.
Other
On February 27, 2013, in connection with the acquisition of Archstone, subsidiaries of the Company entered into three limited liability company agreements (collectively, 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 initial investment was
$147.6 million
and the Company's basis at
September 30, 2016
was a net obligation of
$1.4 million
. The Residual 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 Residual JV does not qualify as a VIE. The Company alone does not have the power to direct the activities of the Residual JV that most significantly impact the Residual JV's economic performance and as a result, the Residual JV is unconsolidated and recorded using the equity method of accounting. The Residual JV has sold all of the real estate assets that were acquired as part of the acquisition of Archstone, including all of the German assets, and is in the process of winding down all remaining activities.
67
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, 2016
, the remaining preferred interests had an aggregate liquidation value of
$41.3 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.
As of
September 30, 2016
, the Company has
seven
wholly owned projects totaling
2,305
apartment units in various stages of development with estimated completion dates ranging through
December 31, 2018
, as well as other completed development projects that are in various stages of lease up or are stabilized. See also Note 12 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company's development projects.
See also Notes 2 and 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s investments in partially owned entities.
As a result of the significant debt extinguishments which were completed in the first half of 2016 using proceeds from the Starwood Transaction and other 2016 dispositions, the Company’s contractual obligations for the next five years and thereafter have 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, 2015 and are summarized below as of
September 30, 2016
:
|
Payments Due by Year (in thousands)
|
||||||||||||||||||||||||||||||||
|
Contractual Obligations
|
Remaining 2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
Thereafter
|
Total
|
||||||||||||||||||||||||
|
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Principal (a)
|
$
|
1,938
|
|
$
|
605,785
|
|
$
|
181,245
|
|
$
|
1,286,547
|
|
$
|
1,680,276
|
|
$
|
946,982
|
|
$
|
3,796,014
|
|
$
|
8,498,787
|
|
||||||||
|
Interest (b)
|
92,537
|
|
354,107
|
|
317,163
|
|
269,951
|
|
209,994
|
|
176,193
|
|
1,428,651
|
|
2,848,596
|
|
||||||||||||||||
|
Operating Leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Minimum Rent Payments (c)
|
3,961
|
|
15,759
|
|
15,750
|
|
15,605
|
|
15,196
|
|
14,954
|
|
826,132
|
|
907,357
|
|
||||||||||||||||
|
Other Long-Term Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Deferred Compensation (d)
|
243
|
|
1,387
|
|
1,723
|
|
1,128
|
|
1,079
|
|
1,079
|
|
4,383
|
|
11,022
|
|
||||||||||||||||
|
Total
|
$
|
98,679
|
|
$
|
977,038
|
|
$
|
515,881
|
|
$
|
1,573,231
|
|
$
|
1,906,545
|
|
$
|
1,139,208
|
|
$
|
6,055,180
|
|
$
|
12,265,762
|
|
||||||||
|
(a)
|
Amounts include aggregate principal payments only.
|
|
(b)
|
Amounts include interest expected to be incurred on the Company’s secured and unsecured debt based on obligations outstanding at
September 30, 2016
and inclusive of capitalized interest. For floating rate debt, the current rate in effect for the most recent payment through
September 30, 2016
is assumed to be in effect through the respective maturity date of each instrument.
|
|
(c)
|
Minimum basic rent due for various office space the Company leases and fixed base rent due on ground leases for 11 properties.
|
|
(d)
|
Estimated payments to the Company's Chairman, Vice Chairman and one former CEO based on actual and planned retirement dates.
|
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to use judgment in the application of accounting policies, including making estimates and assumptions. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different or different assumptions were made, it is possible that different accounting policies would have been applied, resulting in different financial results or different presentation of our financial statements.
The Company has identified five significant accounting policies as critical accounting policies. These critical accounting policies are those that have the most impact on the reporting of our financial condition and those requiring significant judgments and estimates. With respect to these critical accounting policies, management believes that the application of judgments and estimates is consistently applied and produces financial information that fairly presents the results of operations for all periods presented. The five critical accounting policies are:
68
Acquisition of Investment Properties
The Company allocates the purchase price of properties to net tangible and identified intangible assets acquired based on their fair values. In making estimates of fair values for purposes of allocating purchase price, the Company utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, our own analysis of recently acquired and existing comparable properties in our portfolio and other market data. The Company also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.
Impairment of Long-Lived Assets
The Company periodically evaluates its long-lived assets, including its investments in real estate, for indicators of impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions and legal and environmental concerns, as well as the Company’s ability to hold and its intent with regard to each asset. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment loss is warranted.
Depreciation of Investment in Real Estate
The Company depreciates the building component of its investment in real estate over a 30-year estimated useful life, building improvements over a 5-year to 15-year estimated useful life and both the furniture, fixtures and equipment and replacement components over a 5-year to 10-year estimated useful life, all of which are judgmental determinations.
Cost Capitalization
See the
Capitalization of Fixed Assets and Improvements to Real Estate
section for a discussion of the Company’s policy with respect to capitalization vs. expensing of fixed asset/repair and maintenance costs. In addition, the Company capitalizes an allocation of the payroll and associated costs of employees directly responsible for and who spend their time on the execution and supervision of major capital and/or renovation projects. These costs are reflected on the balance sheets as increases to depreciable property.
For all development projects, the Company uses its professional judgment in determining whether such costs meet the criteria for capitalization or must be expensed as incurred. The Company capitalizes interest, real estate taxes and insurance and payroll and associated costs for those individuals directly responsible for and who spend their time on development activities, with capitalization ceasing no later than 90 days following issuance of the certificate of occupancy. These costs are reflected on the balance sheets as construction-in-progress for each specific property. The Company expenses as incurred all payroll costs of on-site employees working directly at our properties, except as noted above on our development properties prior to certificate of occupancy issuance and on specific major renovations at selected properties when additional incremental employees are hired.
During the nine months ended
September 30, 2016
and
2015
, the Company capitalized
$14.5 million
and
$17.1 million
, respectively, of payroll and associated costs of employees directly responsible for and who spend their time on the execution and supervision of development activities as well as major capital and/or renovation projects.
Fair Value of Financial Instruments, Including Derivative Instruments
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.
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 nine months and quarters ended
September 30, 2016
and
2015
:
69
|
Funds From Operations and Normalized Funds From Operations
|
|||||||||||||||||
|
(Amounts in thousands)
|
|||||||||||||||||
|
|
Nine Months Ended September 30,
|
Quarter Ended
September 30, |
|||||||||||||||
|
|
2016
|
2015
|
2016
|
2015
|
|||||||||||||
|
Net income
|
$
|
4,177,723
|
|
$
|
694,298
|
|
$
|
217,492
|
|
$
|
205,456
|
|
|||||
|
Net (income) attributable to Noncontrolling Interests – Partially Owned Properties
|
(2,368
|
)
|
(2,473
|
)
|
(823
|
)
|
(986
|
)
|
|||||||||
|
Preferred/preference distributions
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
|||||||||
|
Premium on redemption of Preferred Shares/Preference Units
|
—
|
|
(2,789
|
)
|
—
|
|
—
|
|
|||||||||
|
Net income available to Common Shares and Units / Units
|
4,173,037
|
|
686,479
|
|
215,896
|
|
203,637
|
|
|||||||||
|
Adjustments:
|
|||||||||||||||||
|
Depreciation
|
528,242
|
|
584,862
|
|
179,230
|
|
196,059
|
|
|||||||||
|
Depreciation – Non-real estate additions
|
(3,932
|
)
|
(3,767
|
)
|
(1,297
|
)
|
(1,243
|
)
|
|||||||||
|
Depreciation – Partially Owned Properties
|
(2,896
|
)
|
(3,248
|
)
|
(953
|
)
|
(1,086
|
)
|
|||||||||
|
Depreciation – Unconsolidated Properties
|
3,606
|
|
3,688
|
|
1,139
|
|
1,231
|
|
|||||||||
|
Net (gain) on sales of unconsolidated entities – operating assets
|
(8,841
|
)
|
(100
|
)
|
(8,841
|
)
|
(100
|
)
|
|||||||||
|
Net (gain) on sales of real estate properties
|
(3,870,871
|
)
|
(295,692
|
)
|
(90,036
|
)
|
(66,939
|
)
|
|||||||||
|
Discontinued operations:
|
|||||||||||||||||
|
Net (gain) on sales of discontinued operations
|
(43
|
)
|
—
|
|
(28
|
)
|
—
|
|
|||||||||
|
FFO available to Common Shares and Units / Units (1) (3) (4)
|
818,302
|
|
972,222
|
|
295,110
|
|
331,559
|
|
|||||||||
|
Adjustments:
|
|||||||||||||||||
|
Asset impairment and valuation allowances
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||||
|
Property acquisition costs and write-off of pursuit costs
|
5,487
|
|
(13,947
|
)
|
1,228
|
|
943
|
|
|||||||||
|
Debt extinguishment (gains) losses, including prepayment penalties, preferred
|
|||||||||||||||||
|
share/preference unit redemptions and non-cash convertible debt discounts
|
120,276
|
|
4,501
|
|
112
|
|
3,032
|
|
|||||||||
|
(Gains) losses on sales of non-operating assets, net of income and other tax expense (benefit)
|
(74,256
|
)
|
(728
|
)
|
(7,378
|
)
|
72
|
|
|||||||||
|
Other miscellaneous items
|
7,221
|
|
2,701
|
|
8,118
|
|
4,880
|
|
|||||||||
|
Normalized FFO available to Common Shares and Units / Units (2) (3) (4)
|
$
|
877,030
|
|
$
|
964,749
|
|
$
|
297,190
|
|
$
|
340,486
|
|
|||||
|
FFO (1) (3)
|
$
|
820,620
|
|
$
|
977,568
|
|
$
|
295,883
|
|
$
|
332,392
|
|
|||||
|
Preferred/preference distributions
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
|||||||||
|
Premium on redemption of Preferred Shares/Preference Units
|
—
|
|
(2,789
|
)
|
—
|
|
—
|
|
|||||||||
|
FFO available to Common Shares and Units / Units (1) (3) (4)
|
$
|
818,302
|
|
$
|
972,222
|
|
$
|
295,110
|
|
$
|
331,559
|
|
|||||
|
Normalized FFO (2) (3)
|
$
|
879,348
|
|
$
|
967,306
|
|
$
|
297,963
|
|
$
|
341,319
|
|
|||||
|
Preferred/preference distributions
|
(2,318
|
)
|
(2,557
|
)
|
(773
|
)
|
(833
|
)
|
|||||||||
|
Normalized FFO available to Common Shares and Units / Units (2) (3) (4)
|
$
|
877,030
|
|
$
|
964,749
|
|
$
|
297,190
|
|
$
|
340,486
|
|
|||||
|
(1)
|
The National Association of Real Estate Investment Trusts (“NAREIT”) defines funds from operations (“FFO”) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains (or losses) from sales and impairment write-downs of depreciable operating properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be 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;
|
|
•
|
property acquisition and other transaction costs related to mergers and acquisitions and 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.
|
|
(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 related to dispositions of depreciable property and excluding real estate depreciation (which can vary
|
70
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’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’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’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 Interests – Operating Partnership”. Subject to certain restrictions, the Noncontrolling Interests – 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
|
As a result of the significant debt extinguishments which were completed in the first half of 2016 using proceeds from the Starwood Transaction and other 2016 dispositions, certain of the Company’s and the Operating Partnership's market risks have changed materially from the amounts and information reported in Part II, Item 7A.
Quantitative and Qualitative Disclosures About Market Risk
, to the Company’s and the Operating Partnership's Annual Report on Form 10-K for the year ended
December 31, 2015
and have been updated in the following paragraphs.
Market risks relating to the Company’s financial instruments result primarily from changes in short-term LIBOR interest rates and changes in the Securities Industry and Financial Markets Association ("SIFMA") index for tax-exempt debt. The Company’s exposure to market risk for changes in interest rates relates to the unsecured revolving credit facility and commercial paper program, the floating rate tax-exempt debt and the fair value hedges that convert fixed rate debt to floating rate debt as well as exposure on the refinancing of its debt. The Company typically incurs fixed rate debt obligations to finance acquisitions while it typically incurs floating rate debt obligations to finance working capital needs and as a temporary measure in advance of securing long-term fixed rate financing. The Company continuously evaluates its level of floating rate debt with respect to total debt and other factors, including its assessment of the current and future economic environment. To the extent the Company carries substantial cash balances, this will tend to partially counterbalance any increase or decrease in interest rates.
The Company also utilizes certain derivative financial instruments to manage market risk. Interest rate protection agreements are used to convert floating rate debt to a fixed rate basis or vice versa as well as to partially lock in rates on future debt issuances. Derivatives are used for hedging purposes rather than speculation. The Company does not enter into financial instruments for trading purposes. See also Note 9 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments.
The fair values of the Company’s financial instruments (including such items in the financial statement captions as cash and cash equivalents, other assets, accounts payable and accrued expenses and other liabilities) approximate their carrying or contract values based on their nature, terms and interest rates that approximate current market rates. The fair value of the Company’s mortgage notes payable and unsecured notes were approximately $4.3 billion and $4.7 billion, respectively, at
September 30, 2016
.
At
September 30, 2016
, the Company had total outstanding floating rate debt of approximately $1.1 billion, or 12.8% of total debt, net of the effects of any derivative instruments. If market rates of interest on all of the floating rate debt permanently increased by 11 basis points (a 10% increase from the Company’s existing weighted average interest rates), the increase in interest expense on the floating rate debt would decrease future earnings and cash flows by approximately $1.1 million. If market rates of interest on all of the floating rate debt permanently decreased by 11 basis points (a 10% decrease from the Company’s existing weighted average interest rates), the decrease in interest expense on the floating rate debt would increase future earnings and cash flows by approximately $1.1 million.
71
At
September 30, 2016
, the Company had total outstanding fixed rate debt of approximately $7.4 billion, or 87.2% of total debt, net of the effects of any derivative instruments. If market rates of interest permanently increased by 50 basis points (a 10% increase from the Company’s existing weighted average interest rates), the estimated fair value of the Company’s fixed rate debt would be approximately $6.8 billion. If market rates of interest permanently decreased by 50 basis points (a 10% decrease from the Company’s existing weighted average interest rates), the estimated fair value of the Company’s fixed rate debt would be approximately $8.3 billion.
These amounts were determined by considering the impact of hypothetical interest rates on the Company’s financial instruments. The foregoing assumptions apply to the entire amount of the Company’s debt and derivative instruments and do not differentiate among maturities. These analyses do not consider the effects of the changes in overall economic activity that could exist in such an environment. Further, in the event of changes of such magnitude, management would likely take actions to further mitigate its exposure to the changes. However, due to the uncertainty of the specific actions that would be taken and their possible effects, this analysis assumes no changes in the Company’s financial structure or results.
The Company cannot predict the effect of adverse changes in interest rates on its debt and derivative instruments and, therefore, its exposure to market risk, nor can there be any assurance that long-term debt will be available at advantageous pricing. Consequently, future results may differ materially from the estimated adverse changes discussed above.
Equity Residential
(a) Evaluation of Disclosure Controls and Procedures:
Effective as of
September 30, 2016
, 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:
During the third quarter of 2016, the Company completed the implementation of a new human resources/payroll system and a new cash management/debt/treasury system. The Company believes the implementation of these systems constitutes improvements to its internal control over financial reporting.
Except for the preceding changes, 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 third quarter of
2016
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
September 30, 2016
, 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.
(b) Changes in Internal Control over Financial Reporting:
During the third quarter of 2016, the Operating Partnership completed the implementation of a new human resources/payroll system and a new cash management/debt/treasury system. The Operating Partnership believes the implementation of these systems constitutes improvements to its internal control over financial reporting.
Except for the preceding changes, there were no changes to the internal control over financial reporting of the Operating Partnership identified in connection with the Operating Partnership’s evaluation referred to in Item 4(a) above that occurred during the third quarter of
2016
that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.
72
|
Item 1.
|
Legal Proceedings
|
The Company is party to a housing discrimination lawsuit brought by a non-profit civil rights organization in April 2006 in the U.S. District Court for the District of Maryland. The suit alleges that the Company designed and built many of its properties in violation of the accessibility requirements of the Fair Housing Act (“FHA”) and Americans With Disabilities Act (“ADA”). The suit seeks actual and punitive damages, injunctive relief (including modification of non-compliant properties), costs and attorneys’ fees. On March 31, 2016, the Court found that certain features at seven of the Company’s properties do not satisfy the accessibility requirements of the FHA. Based on the current status of the lawsuit at September 30, 2016, the Company established a reserve during the third quarter of 2016 of
$5.0 million
. While no assurances can be given, the Company does not believe that the suit, 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.
There have been no material changes to the risk factors that were discussed in Part I, Item 1A of the Company’s and the Operating Partnership's Annual Report on Form 10-K for the year ended
December 31, 2015
.
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
(a) Unregistered Common Shares Issued in the Quarter Ended
September 30, 2016
- Equity Residential
During the quarter ended
September 30, 2016
, EQR issued 77,328 Common Shares in exchange for 77,328 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 option of ERPOP, the cash equivalent thereof, at any time one year after the date of issuance. These shares were either registered under the Securities Act of 1933, as amended (the “Securities Act”), or issued in reliance on an exemption from registration under Section 4(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 these exemptions.
|
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.
|
73
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 2, 2016
|
By:
|
|
/s/ Mark J. Parrell
|
|
|
|
|
Mark J. Parrell
|
|||
|
|
|
Executive Vice President and
Chief Financial Officer
|
|||
|
|
|
(Principal Financial Officer)
|
|||
|
Date:
|
November 2, 2016
|
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 2, 2016
|
By:
|
|
/s/ Mark J. Parrell
|
|
|
|
|
Mark J. Parrell
|
|||
|
|
|
Executive Vice President and
Chief Financial Officer
|
|||
|
|
|
(Principal Financial Officer)
|
|||
|
Date:
|
November 2, 2016
|
By:
|
|
/s/ Ian S. Kaufman
|
|
|
|
|
Ian S. Kaufman
|
|||
|
|
|
Senior Vice President and
Chief Accounting Officer
|
|||
|
|
|
(Principal Accounting Officer)
|
|||
EXHIBIT INDEX
The exhibits listed below are filed as part of this report. References to exhibits or other filings under the caption “Location” indicate that the exhibit or other filing has been filed, that the indexed exhibit and the exhibit referred to are the same and that the exhibit referred to is incorporated by reference. The Commission file numbers for our Exchange Act filings referenced below are 1-12252 (Equity Residential) and 0-24920 (ERP Operating Limited Partnership).
|
Exhibit
|
|
Description
|
|
Location
|
|
4.1
|
Form of 2.850% Note due November 1, 2026
|
Included as Exhibit 4.1 to ERP Operating Limited Partnership's Form 8-K dated October 4, 2016, filed on October 7, 2016.
|
||
|
12
|
Computation of Ratio of Earnings to Combined Fixed Charges.
|
Attached herein.
|
||
|
31.1
|
|
Equity Residential – Certification of David J. Neithercut, Chief Executive Officer.
|
|
Attached herein.
|
|
31.2
|
|
Equity Residential – Certification of Mark J. Parrell, Chief Financial Officer.
|
|
Attached herein.
|
|
31.3
|
|
ERP Operating Limited Partnership – Certification of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.
|
|
Attached herein.
|
|
31.4
|
|
ERP Operating Limited Partnership – Certification of Mark J. Parrell, Chief Financial Officer of Registrant’s General Partner.
|
|
Attached herein.
|
|
32.1
|
|
Equity Residential – 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 Officer of the Company.
|
|
Attached herein.
|
|
32.2
|
|
Equity Residential – 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 Financial Officer of the Company.
|
|
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 Officer of Registrant’s General Partner.
|
|
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 Financial Officer of Registrant’s General Partner.
|
|
Attached herein.
|
|
101
|
|
XBRL (Extensible Business Reporting Language). The following materials from Equity Residential’s and ERP Operating Limited Partnership’s Quarterly Report on Form 10-Q for the period ended September 30, 2016, formatted in XBRL: (i) consolidated balance sheets, (ii) consolidated statements of operations and comprehensive income, (iii) consolidated statements of cash flows, (iv) consolidated statement of changes in equity (Equity Residential), (v) consolidated statement of changes in capital (ERP Operating Limited Partnership) and (vi) notes to consolidated financial statements.
|
|
Attached herein.
|
TABLE OF CONTENTS
Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of OperationsItem 3. Quantitative and Qualitative Disclosures About Market RiskItem 4. Controls and ProceduresPart II. Other InformationItem 1. Legal ProceedingsItem 1A. Risk FactorsItem 2. Unregistered Sales Of Equity Securities and Use Of ProceedsItem 3. Defaults Upon Senior SecuritiesItem 4. Mine Safety DisclosuresItem 5. Other InformationItem 6. Exhibits See The Exhibit Index