XML 51 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 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
REVENUES        
Rental income $ 662,001,000 $ 624,063,000 $ 1,942,492,000 $ 1,741,169,000
Fee and asset management 2,077,000 2,566,000 7,596,000 7,399,000
Total revenues 664,078,000 626,629,000 1,950,088,000 1,748,568,000
EXPENSES        
Property and maintenance 120,144,000 118,782,000 361,105,000 330,812,000
Real estate taxes and insurance 80,568,000 75,916,000 245,717,000 217,753,000
Property management 18,407,000 18,875,000 61,080,000 63,395,000
Fee and asset management 1,253,000 1,516,000 4,293,000 4,739,000
Depreciation 190,469,000 276,707,000 565,772,000 796,233,000
General and administrative 9,968,000 14,437,000 41,296,000 47,017,000
Total expenses 420,809,000 506,233,000 1,279,263,000 1,459,949,000
Operating Income 243,269,000 120,396,000 670,825,000 288,619,000
Interest and other income 576,000 1,015,000 3,213,000 1,767,000
Other expenses (4,971,000) (4,368,000) (7,161,000) (27,718,000)
Interest:        
Expense incurred, net (118,251,000) (120,035,000) (347,224,000) (437,452,000)
Amortization of deferred financing costs (2,628,000) (4,335,000) (8,554,000) (15,636,000)
Income (loss) before income and other taxes, (loss) from investments in unconsolidated entities, net gain (loss) on sales of land parcels, discontinued operations and net gain on sales of real estate properties 117,995,000 (7,327,000) 311,099,000 (190,420,000)
Income and other tax (expense) benefit (260,000) (492,000) (1,146,000) (1,325,000)
(Loss) from investments in unconsolidated entities (1,176,000) (3,209,000) (10,201,000) (57,749,000)
Net gain (loss) on sales of land parcels 1,052,000 (2,437,000) 1,846,000 12,179,000
Income (loss) from continuing operations 117,611,000 (13,465,000) 301,598,000 (237,315,000)
Discontinued operations, net (62,000) 405,182,000 1,500,000 2,026,798,000
Income before net gain on sales of real estate properties 117,549,000 391,717,000 303,098,000 1,789,483,000
Net gain on sales of real estate properties 113,641,000 0 128,544,000 0
Net income 231,190,000 391,717,000 431,642,000 1,789,483,000
Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties (708,000) 311,000 (1,800,000) 1,101,000
Net income attributable to controlling interests 221,744,000 377,192,000 413,569,000 1,719,637,000
Earnings per Unit - basic:        
Income (loss) from continuing operations available to Units $ 0.611 $ (0.038) $ 1.133 $ (0.652)
Net income available to Units $ 0.611 $ 1.045 $ 1.137 $ 4.871
Earnings per Unit - diluted:        
Income (loss) from continuing operations available to Units $ 0.607 $ (0.038) $ 1.127 $ (0.652)
Net income available to Units $ 0.607 $ 1.045 $ 1.131 $ 4.871
OPERATING PARTNERSHIP
       
REVENUES        
Rental income 662,001,000 624,063,000 1,942,492,000 1,741,169,000
Fee and asset management 2,077,000 2,566,000 7,596,000 7,399,000
Total revenues 664,078,000 626,629,000 1,950,088,000 1,748,568,000
EXPENSES        
Property and maintenance 120,144,000 118,782,000 361,105,000 330,812,000
Real estate taxes and insurance 80,568,000 75,916,000 245,717,000 217,753,000
Property management 18,407,000 18,875,000 61,080,000 63,395,000
Fee and asset management 1,253,000 1,516,000 4,293,000 4,739,000
Depreciation 190,469,000 276,707,000 565,772,000 796,233,000
General and administrative 9,968,000 14,437,000 41,296,000 47,017,000
Total expenses 420,809,000 506,233,000 1,279,263,000 1,459,949,000
Operating Income 243,269,000 120,396,000 670,825,000 288,619,000
Interest and other income 576,000 1,015,000 3,213,000 1,767,000
Other expenses (4,971,000) (4,368,000) (7,161,000) (27,718,000)
Interest:        
Expense incurred, net (118,251,000) (120,035,000) (347,224,000) (437,452,000)
Amortization of deferred financing costs (2,628,000) (4,335,000) (8,554,000) (15,636,000)
Income (loss) before income and other taxes, (loss) from investments in unconsolidated entities, net gain (loss) on sales of land parcels, discontinued operations and net gain on sales of real estate properties 117,995,000 (7,327,000) 311,099,000 (190,420,000)
Income and other tax (expense) benefit (260,000) (492,000) (1,146,000) (1,325,000)
(Loss) from investments in unconsolidated entities (1,176,000) (3,209,000) (10,201,000) (57,749,000)
Net gain (loss) on sales of land parcels 1,052,000 (2,437,000) 1,846,000 12,179,000
Income (loss) from continuing operations 117,611,000 (13,465,000) 301,598,000 (237,315,000)
Discontinued operations, net (62,000) 405,182,000 1,500,000 2,026,798,000
Income before net gain on sales of real estate properties 117,549,000 391,717,000 303,098,000 1,789,483,000
Net gain on sales of real estate properties 113,641,000 0 128,544,000 0
Net income 231,190,000 391,717,000 431,642,000 1,789,483,000
Net (income) loss attributable to Noncontrolling Interests – Partially Owned Properties (708,000) 311,000 (1,800,000) 1,101,000
Net income attributable to controlling interests 230,482,000 392,028,000 429,842,000 1,790,584,000
ALLOCATION OF NET INCOME:        
Preference Units 1,037,000 1,037,000 3,109,000 3,109,000
General Partner 220,707,000 376,155,000 410,460,000 1,716,528,000
Limited Partners 8,738,000 14,836,000 16,273,000 70,947,000
Net income available to Units $ 229,445,000 $ 390,991,000 $ 426,733,000 $ 1,787,475,000
Earnings per Unit - basic:        
Income (loss) from continuing operations available to Units $ 0.611 $ (0.038) $ 1.133 $ (0.652)
Net income available to Units $ 0.611 $ 1.045 $ 1.137 $ 4.871
Weighted average Units outstanding 375,116 373,547 374,626 366,150
Earnings per Unit - diluted:        
Income (loss) from continuing operations available to Units $ 0.607 $ (0.038) $ 1.127 $ (0.652)
Net income available to Units $ 0.607 $ 1.045 $ 1.131 $ 4.871
Weighted average Units outstanding 377,954 373,547 377,228 366,150
Distributions declared per Unit outstanding $ 0.50 $ 0.40 $ 1.50 $ 1.20