XML 57 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Real Estate (Tables)
12 Months Ended
Dec. 31, 2015
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, 2015 and 2014 (amounts in thousands):
 
 
2015
 
2014
Land
 
$
5,864,046

 
$
6,295,404

Depreciable property:
 
 

 
 

Buildings and improvements
 
16,336,829

 
17,974,337

Furniture, fixtures and equipment
 
1,207,098

 
1,365,276

In-Place lease intangibles
 
483,160

 
511,891

Projects under development:
 
 

 
 

Land
 
284,995

 
466,764

Construction-in-progress
 
837,381

 
877,155

Land held for development:
 
 

 
 

Land
 
120,007

 
145,366

Construction-in-progress
 
48,836

 
39,190

Investment in real estate
 
25,182,352

 
27,675,383

Accumulated depreciation
 
(4,905,406
)
 
(5,432,805
)
Investment in real estate, net
 
$
20,276,946

 
$
22,242,578

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, 2015 and 2014 (amounts in thousands):
Description
 
Balance Sheet Location
 
2015
 
2014
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
 
 
 
(13,451
)
 
(8,913
)
Lease intangible assets, net
 
 
 
$
166,060

 
$
170,598

 
 
 
 
 
 
 
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
 
 
 
(3,414
)
 
(2,258
)
Lease intangible liabilities, net
 
 
 
$
4,256

 
$
5,412

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):
 
 
2016
 
2017
 
2018
 
2019
 
2020
 
 
 
 
 
 
 
 
 
 
 
Ground lease intangibles
 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

Retail lease intangibles
 
(896
)
 
(540
)
 
(71
)
 
(71
)
 
(71
)
Total
 
$
3,425

 
$
3,781

 
$
4,250

 
$
4,250

 
$
4,250

Acquired Properties Table
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 (1)
 
6

 
1,353

 
$
469,850

Land Parcels
 

 

 
28,790

Total
 
6

 
1,353

 
$
498,640

(1)
Purchase price includes an allocation of approximately $95.3 million to land and $374.6 million to depreciable property.

During the year ended December 31, 2015, 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

 
625

 
$
296,037

Land Parcels (2)
 

 

 
27,800

Total
 
4

 
625

 
$
323,837

(1)
Purchase price includes an allocation of approximately $44.7 million to land and $251.3 million to depreciable property.
(2)
The Company acquired three contiguous land parcels in San Francisco during 2015 which will be combined for future development.
Disposed Properties Table
During the year ended December 31, 2015, the Company disposed of the following to unaffiliated parties (sales price in thousands):
 
 
Properties
 
Apartment Units
 
Sales Price
Consolidated:
 
 
 
 
 
 
Rental Properties (1)
 
8

 
1,857

 
$
513,312

Total
 
8

 
1,857

 
$
513,312

(1)
Includes a 193,230 square foot medical office building adjacent to our Longfellow Place property in Boston with a sales price of approximately $123.3 million which is not included in the Company's property and apartment unit counts.
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.

Schedule Of Properties And Units [Table Text Block]
The ownership breakdown includes (table does not include various uncompleted development properties):
            
 
 
Properties
 
Apartment Units
Wholly Owned Properties
 
367

 
98,608

Master-Leased Properties – Consolidated
 
3

 
853

Partially Owned Properties – Consolidated
 
19

 
3,771

Partially Owned Properties – Unconsolidated
 
3

 
1,281

Military Housing
 
2

 
5,139

 
 
394

 
109,652

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
Total revenues
 
$
2,485,438

Income from continuing operations
 
203,286

Discontinued operations, net
 
2,074,072

Net income
 
2,277,358

Net income available to Common Shares
 
2,183,756

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

Weighted average Common Shares outstanding (1)
 
359,688

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

Weighted average Common Shares outstanding (1)
 
375,861


(1)
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.
ERPOP [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
Total revenues
 
$
2,485,438

Income from continuing operations
 
203,286

Discontinued operations, net
 
2,074,072

Net income
 
2,277,358

Net income available to Units
 
2,273,798

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

Weighted average Units outstanding (1)
 
373,421

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

Weighted average Units outstanding (1)
 
375,861


(1)
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.
Starwood Portfolio [Member]  
Schedule Of Real Estate Investments And Accumulated Depreciation [Table Text Block]
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 are classified as held for sale in the accompanying consolidated balance sheets at December 31, 2015 (amounts in thousands):
 
 
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

Schedule Of Properties And Units [Table Text Block]
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 non-core South Florida and Denver markets and certain non-core assets in the Washington D.C., Seattle and other (Inland Empire, CA) markets. The sale of these properties represents the continuation of the Company's long-term strategy of investing in high barrier to entry/core urban markets. See Notes 11 and 18 for further discussion.
Markets/Metro Areas
 
Properties
 
Apartment Units
Non-core – South Florida
 
33

 
10,742

Non-core – Denver
 
18

 
6,635

Washington D.C.
 
10

 
3,020

Seattle
 
8

 
1,721

Non-core – other (Inland Empire, CA)
 
3

 
1,144

Total
 
72

 
23,262