XML 55 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF OPERATIONS OF ERP OPERATING LIMITED PARTNERSHIP (Unaudited) (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
REVENUES        
Rental income $ 632,405,000 $ 446,139,000 $ 1,151,918,000 $ 874,338,000
Fee and asset management 2,673,000 2,212,000 4,833,000 4,276,000
Total revenues 635,078,000 448,351,000 1,156,751,000 878,614,000
EXPENSES        
Property and maintenance 117,819,000 85,423,000 220,417,000 173,819,000
Real estate taxes and insurance 78,547,000 53,422,000 145,400,000 104,268,000
Property management 22,031,000 20,937,000 44,520,000 44,276,000
Fee and asset management 1,577,000 1,180,000 3,223,000 2,487,000
Depreciation 327,985,000 145,438,000 528,328,000 289,273,000
General and administrative 16,086,000 13,391,000 32,582,000 27,079,000
Total expenses 564,045,000 319,791,000 974,470,000 641,202,000
Operating Income (Loss) 71,033,000 128,560,000 182,281,000 237,412,000
Interest and other income 249,000 258,000 504,000 427,000
Other expenses (981,000) (8,802,000) (3,544,000) (14,603,000)
Merger Expenses (467,000) (685,000) (19,559,000) (1,834,000)
Interest:        
Expense incurred, net (122,950,000) (114,627,000) (317,417,000) (232,254,000)
Amortization of deferred financing costs (4,353,000) (4,017,000) (11,301,000) (6,945,000)
(Loss) income before income and other taxes, (loss) from investments in unconsolidated entities, net gain on sales of land parcels and discontinued operations (57,469,000) 687,000 (169,036,000) (17,797,000)
Income and other tax (expense) benefit (428,000) (213,000) (833,000) (380,000)
(Loss) from investments in unconsolidated entities due to operations (1,175,000) 0 (1,530,000) 0
(Loss) from investments in unconsolidated entities due to merger expenses (6,999,000) 0 (53,010,000) 0
Net gain on sales of land parcels 14,616,000 0 14,616,000 0
(Loss) income from continuing operations (51,455,000) 474,000 (209,793,000) (18,177,000)
Discontinued operations, net 388,187,000 107,841,000 1,607,559,000 278,659,000
Net income 336,732,000 108,315,000 1,397,766,000 260,482,000
Net (income) attributable to Noncontrolling Interests - Partially Owned Properties 815,000 (319,000) 790,000 (769,000)
Net income attributable to controlling interests 324,759,000 103,264,000 1,342,445,000 248,563,000
Earnings per Unit - basic:        
(Loss) from continuing operations available to Common Shares $ (0.138) $ (0.011) $ (0.581) $ (0.082)
Net income available to Units $ 0.900 $ 0.332 $ 3.844 $ 0.807
Earnings per Unit - diluted:        
Income (Loss) from Continuing Operations, Per Diluted Share $ (0.138) $ (0.011) $ (0.581) $ (0.082)
Net income available to Units $ 0.900 $ 0.332 $ 3.844 $ 0.807
OPERATING PARTNERSHIP
       
REVENUES        
Rental income 632,405,000 446,139,000 1,151,918,000 874,338,000
Fee and asset management 2,673,000 2,212,000 4,833,000 4,276,000
Total revenues 635,078,000 448,351,000 1,156,751,000 878,614,000
EXPENSES        
Property and maintenance 117,819,000 85,423,000 220,417,000 173,819,000
Real estate taxes and insurance 78,547,000 53,422,000 145,400,000 104,268,000
Property management 22,031,000 20,937,000 44,520,000 44,276,000
Fee and asset management 1,577,000 1,180,000 3,223,000 2,487,000
Depreciation 327,985,000 145,438,000 528,328,000 289,273,000
General and administrative 16,086,000 13,391,000 32,582,000 27,079,000
Total expenses 564,045,000 319,791,000 974,470,000 641,202,000
Operating Income (Loss) 71,033,000 128,560,000 182,281,000 237,412,000
Interest and other income 249,000 258,000 504,000 427,000
Other expenses (981,000) (8,802,000) (3,544,000) (14,603,000)
Merger Expenses (467,000) (685,000) (19,559,000) (1,834,000)
Interest:        
Expense incurred, net (122,950,000) (114,627,000) (317,417,000) (232,254,000)
Amortization of deferred financing costs (4,353,000) (4,017,000) (11,301,000) (6,945,000)
(Loss) income before income and other taxes, (loss) from investments in unconsolidated entities, net gain on sales of land parcels and discontinued operations (57,469,000) 687,000 (169,036,000) (17,797,000)
Income and other tax (expense) benefit (428,000) (213,000) (833,000) (380,000)
(Loss) from investments in unconsolidated entities due to operations (1,175,000) 0 (1,530,000) 0
(Loss) from investments in unconsolidated entities due to merger expenses (6,999,000) 0 (53,010,000) 0
Net gain on sales of land parcels 14,616,000 0 14,616,000 0
(Loss) income from continuing operations (51,455,000) 474,000 (209,793,000) (18,177,000)
Discontinued operations, net 388,187,000 107,841,000 1,607,559,000 278,659,000
Net income 336,732,000 108,315,000 1,397,766,000 260,482,000
Net (income) attributable to Noncontrolling Interests - Partially Owned Properties 815,000 (319,000) 790,000 (769,000)
Net income attributable to controlling interests 337,547,000 107,996,000 1,398,556,000 259,713,000
ALLOCATION OF NET INCOME:        
Preference Units 1,036,000 3,467,000 2,072,000 6,933,000
General Partner 323,723,000 99,797,000 1,340,373,000 241,630,000
Limited Partners 12,788,000 4,732,000 56,111,000 11,150,000
Net income available to Units $ 336,511,000 $ 104,529,000 $ 1,396,484,000 $ 252,780,000
Earnings per Unit - basic:        
(Loss) from continuing operations available to Common Shares $ (0.14) $ (0.01) $ (0.58) $ (0.08)
Net income available to Units $ 0.900 $ 0.332 $ 3.844 $ 0.807
Weighted average Units outstanding 373,403 314,255 362,390 313,133
Earnings per Unit - diluted:        
Income (Loss) from Continuing Operations, Per Diluted Share $ (0.14) $ (0.01) $ (0.58) $ 0.08
Net income available to Units $ 0.900 $ 0.332 $ 3.844 $ 0.807
Weighted average Units outstanding 373,403 314,255 362,390 313,133
Distributions declared per Unit outstanding $ 0.40 $ 0.3375 $ 0.80 $ 0.6750