XML 51 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments in Partially Owned Entities (Tables)
6 Months Ended
Jun. 30, 2016
Investments in Partially Owned Entities [Abstract]  
Partially Owned Property Balance Sheet Schedule [Table Text Block]
The following tables and information summarize the Company’s investments in partially owned entities as of June 30, 2016 (amounts in thousands except for property and apartment unit amounts):
 
 
Consolidated
 
Unconsolidated
 
 
(VIE)
 
(Non-VIE)
 
(VIE) (1)
 
Total
 
 
 
 
 
 
 
 
 
Total properties
 
18

 
2

 
1

 
3

 
 
 
 
 
 
 
 
 
Total apartment units
 
3,471

 
945

 
336

 
1,281

 
 
 
 
 
 
 
 
 
Balance sheet information at 6/30/16 (at 100%):
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
Investment in real estate
 
$
667,414

 
$
234,807

 
$
229,685

 
$
464,492

Accumulated depreciation
 
(214,810
)
 
(27,615
)
 
(51,053
)
 
(78,668
)
Investment in real estate, net
 
452,604

 
207,192

 
178,632

 
385,824

Cash and cash equivalents
 
17,860

 
6,860

 
1,068

 
7,928

Investments in unconsolidated entities
 
48,127

 

 

 

Deposits – restricted
 
353

 
262

 
47

 
309

Other assets
 
25,658

 
448

 
913

 
1,361

       Total assets
 
$
544,602

 
$
214,762

 
$
180,660

 
$
395,422

 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY/CAPITAL
 
 
 
 
 
 
 
 
Mortgage notes payable, net (2)
 
$
318,114

 
$
145,423

 
$
29,123

 
$
174,546

Accounts payable & accrued expenses
 
1,966

 
1,239

 
351

 
1,590

Accrued interest payable
 
1,085

 
691

 

 
691

Other liabilities
 
754

 
312

 
541

 
853

Security deposits
 
1,959

 
488

 
155

 
643

       Total liabilities
 
323,878

 
148,153

 
30,170

 
178,323

 
 
 
 
 
 
 
 
 
Noncontrolling Interests – Partially Owned Properties/Partners' equity
 
4,278

 
62,282

 
104,272

 
166,554

Company equity/General and Limited Partners' Capital
 
216,446

 
4,327

 
46,218

 
50,545

       Total equity/capital
 
220,724

 
66,609

 
150,490

 
217,099

       Total liabilities and equity/capital
 
$
544,602

 
$
214,762

 
$
180,660

 
$
395,422

Partially Owned Property Income Statement Schedule [Table Text Block]
 
 
Consolidated
 
Unconsolidated
 
 
(VIE)
 
(Non-VIE)
 
(VIE) (1)
 
Total
Operating information for the six months ended 6/30/16 (at 100%):
 
 
 
 
 
 
 
 
Operating revenue
 
$
46,331

 
$
13,139

 
$
5,794

 
$
18,933

Operating expenses
 
11,319

 
4,348

 
2,337

 
6,685

 
 
 
 
 
 
 
 
 
Net operating income
 
35,012

 
8,791

 
3,457

 
12,248

Property management
 
1,633

 
383

 
38

 
421

General and administrative/other
 
40

 
1

 
165

 
166

Depreciation
 
10,755

 
5,246

 
3,716

 
8,962

 
 
 
 
 
 
 
 
 
Operating income (loss)
 
22,584

 
3,161

 
(462
)
 
2,699

Interest and other income
 
37

 

 

 

Interest:
 
 
 
 
 
 
 
 
Expense incurred, net
 
(7,549
)
 
(4,145
)
 
(545
)
 
(4,690
)
Amortization of deferred financing costs
 
(218
)
 

 

 

 
 
 
 
 
 
 
 
 
Income (loss) before income and other taxes and (loss) from
investments in unconsolidated entities
 
14,854

 
(984
)
 
(1,007
)
 
(1,991
)
Income and other tax (expense) benefit
 
(44
)
 
(13
)
 

 
(13
)
(Loss) from investments in unconsolidated entities
 
(731
)
 

 

 

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
14,079

 
$
(997
)
 
$
(1,007
)
 
$
(2,004
)

(1)
Includes the company's unconsolidated interest in an entity that owns the land underlying our Wisconsin Place apartment property and owns and operates the parking facility. This entity is excluded from the property and apartment unit count.
(2)
All debt is non-recourse to the Company.
Note: The above tables exclude EQR's ownership interest in ERPOP and the Company's interests in unconsolidated joint ventures entered into with AvalonBay Communities, Inc. (“AVB”) in connection with the acquisition of certain real estate related assets from Archstone Enterprise LP (such assets are referred to herein as "Archstone"). These ventures owned certain Archstone assets and succeeded to certain residual Archstone liabilities/litigation, as well as responsibility for tax protection arrangements and third-party preferred interests in former Archstone subsidiaries. The preferred interests had an aggregate liquidation value of $42.1 million at June 30, 2016. The ventures are owned 60% by the Company and 40% by AVB.