XML 45 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
Real Estate (Tables)
12 Months Ended
Dec. 31, 2014
Schedule Of Real Estate Investments And Accumulated Depreciation [Table Text Block]
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of December 31, 2014 and 2013 (amounts in thousands):

 
 
2014
 
2013
Land
 
$
6,295,404

 
$
6,192,512

Depreciable property:
 
 

 
 

Buildings and improvements
 
17,974,337

 
17,509,609

Furniture, fixtures and equipment
 
1,365,276

 
1,214,220

In-Place lease intangibles
 
511,891

 
502,218

Projects under development:
 
 

 
 

Land
 
466,764

 
353,574

Construction-in-progress
 
877,155

 
635,293

Land held for development:
 
 

 
 

Land
 
145,366

 
341,389

Construction-in-progress
 
39,190

 
52,133

Investment in real estate
 
27,675,383

 
26,800,948

Accumulated depreciation
 
(5,432,805
)
 
(4,807,709
)
Investment in real estate, net
 
$
22,242,578

 
$
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 December 31, 2014 and 2013 (amounts in thousands):
Description
 
Balance Sheet Location
 
2014
 
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
 
 
 
(8,913
)
 
(4,364
)
Lease intangible assets, net
 
 
 
$
170,598

 
$
175,147

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

 
$
2,400

Retail lease intangibles – below market
 
Other Liabilities
 
5,270

 
5,500

Lease intangible liabilities
 
 
 
7,670

 
7,900

Accumulated amortization
 
 
 
(2,258
)
 
(1,161
)
Lease intangible liabilities, net
 
 
 
$
5,412

 
$
6,739

Schedule of Finite-Lived Intangible Assets, Future 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):
            
 
 
2015
 
2016
 
2017
 
2018
 
2019
 
 
 
 
 
 
 
 
 
 
 
Ground lease intangibles
 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

Retail lease intangibles
 
(939
)
 
(896
)
 
(540
)
 
(71
)
 
(71
)
Total
 
$
3,382

 
$
3,425

 
$
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 [Table 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):

 
 
Year Ended December 31,
 
 
2013
 
2012
 
 

Total revenues
 
$
2,485,438

 
$
2,317,699

Income (loss) from continuing operations (1)
 
203,286

 
(54,940
)
Discontinued operations, net
 
2,074,072

 
720,361

Net income
 
2,277,358

 
665,421

Net income available to Common Shares
 
2,183,756

 
622,424

Earnings per share - basic:
 
 
 
 
Net income available to Common Shares
 
$
6.07

 
$
1.74

Weighted average Common Shares outstanding (2)
 
359,688

 
356,984

Earnings per share - diluted (1):
 
 
 
 
Net income available to Common Shares
 
$
6.05

 
$
1.74

Weighted average Common Shares outstanding (2)
 
375,861

 
356,984



(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 year ended December 31, 2012.
(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
In addition to the Archstone Acquisition described above, during the year ended December 31, 2013, 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

 
322

 
$
91,500

Land Parcel (one)
 

 

 
16,500

Total
 
1

 
322

 
$
108,000

During the year ended December 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
 
6

 
1,353

 
$
469,850

Land Parcels (two)
 

 

 
28,790

Total
 
6

 
1,353

 
$
498,640

Disposed Properties Table
During the year ended December 31, 2014, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 
 
Properties
 
Apartment Units
 
Sales Price
Consolidated:
 
 
 
 
 
 
Rental Properties
 
10

 
3,092

 
$
466,968

Land Parcels (three)
 

 

 
62,602

Unconsolidated:
 
 
 
 
 
 
Rental Properties (1)
 
1

 
388

 
62,500

Total
 
11

 
3,480

 
$
592,070


(1) The Company owned an 85% interest in this unconsolidated rental property. Sale price listed is the gross sale price.

During the year ended December 31, 2013, the Company disposed of the following to unaffiliated parties (sales price in thousands):
 
 
Properties
 
Apartment Units
 
Sales Price
Consolidated:
 
 
 
 
 
 
Rental Properties
 
94

 
29,180

 
$
4,459,339

Land Parcels (seven)
 

 

 
99,650

Other (1)
 

 

 
30,734

Unconsolidated:
 
 
 
 
 
 
Land Parcel (one) (2)
 

 

 
26,350

Total
 
94

 
29,180

 
$
4,616,073


(1) Represents a 97,000 square foot commercial building adjacent to our Harbor Steps apartment property in downtown Seattle that was acquired in 2011.
(2) Sales price listed is the gross sales price. EQR's share of the net sales proceeds approximated 25%.

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):
 
 
Year Ended December 31,
 
 
2013
 
2012
 
 
 
Total revenues
 
$
2,485,438

 
$
2,317,699

Income (loss) from continuing operations (1)
 
203,286

 
(54,940
)
Discontinued operations, net
 
2,074,072

 
720,361

Net income
 
2,277,358

 
665,421

Net income available to Units
 
2,273,798

 
651,548

Earnings per Unit - basic:
 
 
 
 
Net income available to Units
 
$
6.07

 
$
1.74

Weighted average Units outstanding (2)
 
373,421

 
370,837

Earnings per Unit - diluted (1):
 
 
 
 
Net income available to Units
 
$
6.05

 
$
1.74

Weighted average Units outstanding (2)
 
375,861

 
370,837



(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 year ended December 31, 2012.
(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.