XML 37 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investments in Partially Owned Entities
3 Months Ended
Mar. 31, 2018
Investments In Partially Owned Entities [Abstract]  
Investments in Partially Owned Entities

6.

Investments in Partially Owned Entities

The Company has co-invested in various properties with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated).  The following tables and information summarize the Company’s investments in partially owned entities as of March 31, 2018 (amounts in thousands except for project and apartment unit amounts):

 

 

 

Consolidated

 

 

Unconsolidated

 

 

 

(VIE)

 

 

(Non-VIE)

 

 

(VIE) (1)

 

 

Total

 

Total properties

 

 

17

 

 

 

2

 

 

 

 

 

 

2

 

Total apartment units

 

 

3,535

 

 

 

945

 

 

 

 

 

 

945

 

Balance sheet information at 3/31/2018 (at 100%):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate

 

$

875,187

 

 

$

236,854

 

 

$

172,995

 

 

$

409,849

 

Accumulated depreciation

 

 

(235,426

)

 

 

(46,190

)

 

 

(51,420

)

 

 

(97,610

)

Investment in real estate, net

 

 

639,761

 

 

 

190,664

 

 

 

121,575

 

 

 

312,239

 

Cash and cash equivalents

 

 

13,061

 

 

 

6,587

 

 

 

225

 

 

 

6,812

 

Investments in unconsolidated entities

 

 

43,926

 

 

 

 

 

 

 

 

 

 

Restricted deposits

 

 

381

 

 

 

258

 

 

 

 

 

 

258

 

Other assets

 

 

25,879

 

 

 

243

 

 

 

320

 

 

 

563

 

Total assets

 

$

723,008

 

 

$

197,752

 

 

$

122,120

 

 

$

319,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY/CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable, net (2)

 

$

302,656

 

 

$

145,424

 

 

$

 

 

$

145,424

 

Accounts payable & accrued expenses

 

 

3,344

 

 

 

1,361

 

 

 

115

 

 

 

1,476

 

Accrued interest payable

 

 

1,037

 

 

 

691

 

 

 

 

 

 

691

 

Other liabilities

 

 

3,683

 

 

 

261

 

 

 

15

 

 

 

276

 

Security deposits

 

 

2,470

 

 

 

525

 

 

 

 

 

 

525

 

Total liabilities

 

 

313,190

 

 

 

148,262

 

 

 

130

 

 

 

148,392

 

Noncontrolling Interests – Partially Owned

   Properties/Partners’ equity

 

 

1,293

 

 

 

51,079

 

 

 

84,038

 

 

 

135,117

 

Company equity/General and Limited Partners’ Capital

 

 

408,525

 

 

 

(1,589

)

 

 

37,952

 

 

 

36,363

 

Total equity/capital

 

 

409,818

 

 

 

49,490

 

 

 

121,990

 

 

 

171,480

 

Total liabilities and equity/capital

 

$

723,008

 

 

$

197,752

 

 

$

122,120

 

 

$

319,872

 

 

 

 

Consolidated

 

 

Unconsolidated

 

 

 

(VIE)

 

 

(Non-VIE)

 

 

(VIE) (1)

 

 

Total

 

Operating information for the quarter ended 3/31/2018 (at 100%):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Operating revenue

 

$

26,447

 

 

$

6,942

 

 

$

1,258

 

 

$

8,200

 

   Operating expenses

 

 

6,637

 

 

 

2,268

 

 

 

581

 

 

 

2,849

 

   Net operating income

 

 

19,810

 

 

 

4,674

 

 

 

677

 

 

 

5,351

 

   Property management

 

 

955

 

 

 

199

 

 

 

19

 

 

 

218

 

   General and administrative

 

 

17

 

 

 

 

 

 

 

 

 

 

   Depreciation

 

 

10,479

 

 

 

2,677

 

 

 

1,375

 

 

 

4,052

 

   Operating income (loss)

 

 

8,359

 

 

 

1,798

 

 

 

(717

)

 

 

1,081

 

   Interest and other income

 

 

27

 

 

 

 

 

 

 

 

 

 

   Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(3,312

)

 

 

(2,072

)

 

 

 

 

 

(2,072

)

Amortization of deferred financing costs

 

 

(68

)

 

 

 

 

 

 

 

 

 

Income (loss) before income and other taxes and income

   (loss) from investments in unconsolidated entities

 

 

5,006

 

 

 

(274

)

 

 

(717

)

 

 

(991

)

Income and other tax (expense) benefit

 

 

(18

)

 

 

(13

)

 

 

 

 

 

(13

)

Income (loss) from investments in unconsolidated entities

 

 

(393

)

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,595

 

 

$

(287

)

 

$

(717

)

 

$

(1,004

)

 

(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, private equity fund investments, and the Company’s interests in unconsolidated joint ventures established in connection with the acquisition of certain real estate related assets from Archstone Enterprise LP (“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 $37.3 million at March 31, 2018.  The ventures are owned 60% by the Company.  See below for further discussion.  

Operating Properties

 

 

 

 

 

 

 

 

 

The Company has various equity interests in certain limited partnerships owning 16 properties containing 3,103 apartment units.  Each partnership owns a multifamily property.  The Company is the general partner of these limited partnerships and is responsible for managing the operations and affairs of the partnerships as well as making all decisions regarding the businesses of the partnerships.  The limited partners are not able to exercise substantive kick-out or participating rights.  As a result, the partnerships qualify as variable interest entities (“VIEs”).  The Company has a controlling financial interest in the VIEs and, thus, is the VIEs’ primary beneficiary.  The Company has both the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance as well as the obligation to absorb losses or the right to receive benefits from the VIEs that could potentially be significant to the VIEs.  As a result, the partnerships are required to be consolidated on the Company’s financial statements.

The Company has a 75% equity interest in the Wisconsin Place joint venture.  The project contains a mixed-use site located in Chevy Chase, Maryland consisting of residential, retail, office and accessory uses, including underground parking facilities.  The joint venture owns the 432 unit residential component, but has no ownership interest in the retail and office components.  At March 31, 2018, the residential component had a net book value of $159.4 million.  The Company is the managing member and is responsible for conducting all administrative day-to-day matters and affairs of the joint venture as well as implementing all decisions with respect to the joint venture.  The limited partner is not able to exercise substantive kick-out or participating rights.  As a result, the joint venture qualifies as a VIE.  The Company has a controlling financial interest in the VIE and, thus, is the VIE’s primary beneficiary.  The Company has both the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance as well as the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.  As a result, the entity that owns the residential component is required to be consolidated on the Company’s financial statements.

The Wisconsin Place joint venture also retains an unconsolidated interest in an entity that owns the land underlying the entire project and owns and operates the parking facility.  At March 31, 2018, the basis of this investment was $43.9 million.  The joint venture, as a limited partner, does not have substantive kick-out or participating rights in the entity.  As a result, the entity qualifies as a VIE.  The joint venture does not have a controlling financial interest in the VIE and is not the VIE’s primary beneficiary.  The joint venture does not have the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance or the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.  As a result, the entity that owns the land and owns and operates the parking facility is unconsolidated and recorded using the equity method of accounting.

The Company has a 20% equity interest in each of the Nexus Sawgrass and Domain joint ventures under separate agreements.  The Nexus Sawgrass joint venture owns a 501 unit apartment property located in Sunrise, Florida and the Company’s interest had a basis of $4.0 million at March 31, 2018.  The Domain joint venture owns a 444 unit apartment property located in San Jose, California and the Company’s interest had a basis of $7.9 million at March 31, 2018.  Both properties were funded with long-term, non-recourse secured loans from the partner.  The mortgage loan on Nexus Sawgrass has a current unconsolidated outstanding balance of $48.6 million, bears interest at 5.60% and matures January 1, 2021.  The mortgage loan on Domain has a current unconsolidated outstanding balance of $96.8 million, bears interest at 5.75% and matures January 1, 2022.  While the Company is the managing member of both of the joint ventures, the joint venture partner has significant participating rights and has active involvement in the oversight of the operations.  As a result, the entities do not qualify as VIEs.  The Company alone does not have the power to direct the activities of the entities that most significantly impact the entities’ economic performance and as a result, the entities are unconsolidated and recorded using the equity method of accounting.

Other

As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management.  The limited partners are not able to exercise substantive kick-out or participating rights.  As a result, ERPOP qualifies as a VIE.  EQR has a controlling financial interest in ERPOP and, thus, is ERPOP’s primary beneficiary.  EQR has the power to direct the activities of ERPOP that most significantly impact ERPOP’s economic performance as well as the obligation to absorb losses or the right to receive benefits from ERPOP that could potentially be significant to ERPOP.  As a result, ERPOP is required to be consolidated on EQR’s financial statements.

The Company agreed to a maximum investment of $5.0 million each for two private equity funds, both of which primarily focus on real estate technology investments.  The Company accounts for both investments under the equity method of accounting.  As of March 31, 2018, the Company’s interest in these investments had a combined basis of $4.1 million.

On February 27, 2013, in connection with the acquisition of Archstone, subsidiaries of the Company entered into three limited liability company agreements (collectively, the “Residual JV”).  The Residual JV owned certain Archstone assets and succeeded to certain residual Archstone liabilities/litigation.  The Residual JV is owned 60% by the Company and 40% by its joint venture partner.  The Company’s basis at March 31, 2018 was a net obligation of $0.8 million.  The Residual JV is managed by a Management Committee consisting of two members from each of the Company and its joint venture partner.  Both partners have equal participation in the Management Committee and all significant participating rights are shared by both partners.  As a result, the Residual JV does not qualify as a VIE.  The Company alone does not have the power to direct the activities of the Residual JV that most significantly impact the Residual JV’s economic performance and as a result, the Residual JV is unconsolidated and recorded using the equity method of accounting.  The Residual JV has sold all of the real estate assets that were acquired as part of the acquisition of Archstone, including all of the German assets, and is in the process of winding down all remaining activities.

On February 27, 2013, in connection with the acquisition of Archstone, a subsidiary of the Company entered into a limited liability company agreement (the “Legacy JV”), through which they assumed obligations of Archstone in the form of preferred interests, some of which are governed by tax protection arrangements.  At March 31, 2018, the remaining preferred interests had an aggregate liquidation value of $37.3 million, our share of which is included in other liabilities in the accompanying consolidated balance sheets.  Obligations of the Legacy JV are borne 60% by the Company and 40% by its joint venture partner.  The Legacy JV is managed by a Management Committee consisting of two members from each of the Company and its joint venture partner.  Both partners have equal participation in the Management Committee and all significant participating rights are shared by both partners.  As a result, the Legacy JV does not qualify as a VIE.  The Company alone does not have the power to direct the activities of the Legacy JV that most significantly impact the Legacy JV’s economic performance and as a result, the Legacy JV is unconsolidated and recorded using the equity method of accounting.