XML 42 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Real Estate (Tables)
3 Months Ended
Mar. 31, 2014
Schedule of Real Estate Investments And Accumlated Depreciation [Table Text Block}
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of March 31, 2014 and December 31, 2013 (amounts in thousands):
 
 
March 31,
2014
 
December 31,
2013
Land
 
$
6,281,124

 
$
6,192,512

Depreciable property:
 
 
 
 
Buildings and improvements
 
17,843,201

 
17,509,609

Furniture, fixtures and equipment
 
1,273,171

 
1,214,220

In-Place lease intangibles
 
507,100

 
502,218

Projects under development:
 
 
 
 
Land
 
390,850

 
353,574

Construction-in-progress
 
474,327

 
635,293

Land held for development:
 
 
 
 
Land
 
253,350

 
341,389

Construction-in-progress
 
42,007

 
52,133

Investment in real estate
 
27,065,130

 
26,800,948

Accumulated depreciation
 
(4,992,877
)
 
(4,807,709
)
Investment in real estate, net
 
$
22,072,253

 
$
21,993,239

Schedule of Finite-Lived Intangible Assets [Table Text Block]
The following table summarizes the carrying amounts for the Company's above and below market ground and retail lease intangibles as of March 31, 2014 and December 31, 2013 (amounts in thousands):
Description
 
Balance Sheet Location
 
March 31,
2014
 
December 31,
2013
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
 
 
 
(5,502
)
 
(4,364
)
Lease intangible assets, net
 
 
 
$
174,009

 
$
175,147

 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
Ground lease intangibles – above market
 
Other Liabilities
 
$
2,400

 
$
2,400

Retail lease intangibles – below market
 
Other Liabilities
 
5,500

 
5,500

Lease intangible liabilities
 
 
 
7,900

 
7,900

Accumulated amortization
 
 
 
(1,471
)
 
(1,161
)
Lease intangible liabilities, net
 
 
 
$
6,429

 
$
6,739

Schedule of Expected Amortization Expense [Table Text Block]
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):
            
 
 
Remaining
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
2015
 
2016
 
2017
 
2018
 
2019
 
 
 
 
 
 
 
 
 
 
 
 
 
Ground lease intangibles
 
$
3,241

 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

Retail lease intangibles
 
(758
)
 
(1,016
)
 
(908
)
 
(540
)
 
(71
)
 
(71
)
Total
 
$
2,483

 
$
3,305

 
$
3,413

 
$
3,781

 
$
4,250

 
$
4,250

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table summarizes the acquisition date fair values of the assets acquired and liabilities assumed, which the Company determined using Level 1, Level 2 and Level 3 inputs (amounts in thousands):

 
 
 
Land
 
$
2,239,000

Depreciable property:
 
 
Buildings and improvements
 
5,765,538

Furniture, fixtures and equipment
 
61,470

In-Place lease intangibles
 
304,830

Projects under development
 
36,583

Land held for development
 
244,097

Investments in unconsolidated entities
 
230,608

Other assets
 
195,260

Other liabilities
 
(108,997
)
Net assets acquired
 
$
8,968,389

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Text Block]
The following table summarizes the acquisition date fair values of the above and below market ground and retail lease intangibles, which we determined using Level 2 and Level 3 inputs (amounts in thousands):
Description
 
Balance Sheet Location
 
Fair Value
Ground lease intangibles – below market
 
Other Assets
 
$
178,251

Retail lease intangibles – above market
 
Other Assets
 
1,260

 
 
 
 
 
Ground lease intangibles – above market
 
Other Liabilities
 
2,400

Retail lease intangibles – below market
 
Other Liabilities
 
8,040


Business Acquisition, Pro Forma Information [Table Text Block]
The following table illustrates the effect on net income, earnings per share – basic and earnings per share – diluted as if the Company had consummated the Archstone Acquisition as of January 1, 2012 (amounts in thousands, except per share amounts):

 
 
Quarter Ended
 
 
March 31, 2013
 
 
Total revenues
 
$
638,499

(Loss) from continuing operations (1)
 
(34,473
)
Discontinued operations, net
 
1,213,615

Net income
 
1,179,142

Net income available to Common Shares
 
1,130,671

Earnings per share - basic:
 
 
Net income available to Common Shares
 
$
3.15

Weighted average Common Shares outstanding (2)
 
359,362

Earnings per share - diluted (1):
 
 
Net income available to Common Shares
 
$
3.15

Weighted average Common Shares outstanding (2)
 
359,362



(1)
Potential common shares issuable from the assumed conversion of OP Units and the exercise/vesting of long-term compensation shares/units are automatically anti-dilutive and therefore excluded from the diluted earnings per share calculation as the Company had a pro forma loss from continuing operations for the quarter ended March 31, 2013.
(2)
Includes an adjustment for Common Shares issued to the public in November/December 2012 and to an affiliate of Lehman Brothers Holdings Inc. in February 2013 as partial consideration for the Archstone Acquisition.
Acquired Properties Table Text Block
During the quarter ended March 31, 2014, 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

 
430

 
$
143,000

Land Parcel – Consolidated
 

 

 
5,500

Total
 
1

 
430

 
$
148,500

Partnership Interest [Member]
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following table illustrates the effect on net income, earnings per Unit – basic and earnings per Unit – diluted as if the Operating Partnership had consummated the Archstone Acquisition as of January 1, 2012 (amounts in thousands, except per Unit amounts):

 
 
Quarter Ended
 
 
March 31, 2013
 
 
 
Total revenues
 
$
638,499

(Loss) from continuing operations (1)
 
(34,473
)
Discontinued operations, net
 
1,213,615

Net income
 
1,179,142

Net income available to Units
 
1,178,887

Earnings per Unit - basic:
 
 
Net income available to Units
 
$
3.15

Weighted average Units outstanding (2)
 
373,085

Earnings per Unit - diluted (1):
 
 
Net income available to Units
 
$
3.15

Weighted average Units outstanding (2)
 
373,085



(1)
Potential Units issuable from the assumed exercise/vesting of the Company's long-term compensation shares/units are automatically anti-dilutive and therefore excluded from the diluted earnings per Unit calculation as the Operating Partnership had a pro forma loss from continuing operations for the quarter ended March 31, 2013.
(2)
Includes an adjustment for Common Shares issued to the public in November/December 2012 and to an affiliate of Lehman Brothers Holdings Inc. in February 2013 as partial consideration for the Archstone Acquisition. Concurrent with these transactions, ERPOP issued the same number of OP Units to EQR.