XML 69 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Real Estate (Tables)
9 Months Ended
Sep. 30, 2013
Schedule of Real Estate Investments And Accumlated Depreciation [Table Text Block}
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of September 30, 2013 and December 31, 2012 (amounts in thousands):
 
 
September 30,
2013
 
December 31,
2012
Land
 
$
6,201,333

 
$
4,554,912

Depreciable property:
 
 
 
 
Buildings and improvements
 
17,555,388

 
14,135,740

Furniture, fixtures and equipment
 
1,196,410

 
1,343,765

In-Place lease intangibles
 
503,159

 
232,439

Projects under development:
 
 
 
 
Land
 
280,718

 
210,632

Construction-in-progress
 
498,335

 
177,118

Land held for development:
 
 
 
 
Land
 
435,227

 
294,868

Construction-in-progress
 
70,267

 
58,955

Investment in real estate
 
26,740,837

 
21,008,429

Accumulated depreciation
 
(4,654,594
)
 
(4,912,221
)
Investment in real estate, net
 
$
22,086,243

 
$
16,096,208

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 September 30, 2013 (amounts in thousands):
Description
 
Balance Sheet Location
 
Value
Assets
 
 
 
 
Ground lease intangibles – below market
 
Other Assets
 
$
178,251

Retail lease intangibles – above market
 
Other Assets
 
2,310

Lease intangible assets
 
 
 
180,561

Accumulated amortization
 
 
 
(3,221
)
Lease intangible assets, net
 
 
 
$
177,340

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

Retail lease intangibles – below market
 
Other Liabilities
 
7,790

Lease intangible liabilities
 
 
 
10,190

Accumulated amortization
 
 
 
(993
)
Lease intangible liabilities, net
 
 
 
$
9,197

Schedule of Expected 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):
            
 
 
Remaining
 
 
 
 
 
 
 
 
 
 
 
 
2013
 
2014
 
2015
 
2016
 
2017
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Ground lease intangibles
 
$
1,080

 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

 
$
4,321

Retail lease intangibles
 
(218
)
 
(1,144
)
 
(1,150
)
 
(1,042
)
 
(674
)
 
(205
)
Total
 
$
862

 
$
3,177

 
$
3,171

 
$
3,279

 
$
3,647

 
$
4,116

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
 
5,832,554

Furniture, fixtures and equipment
 
61,470

In-Place lease intangibles
 
304,830

Projects under development
 
36,583

Land held for development
 
239,898

Investments in unconsolidated entities
 
188,139

Other assets
 
196,310

Other liabilities
 
(112,369
)
Net assets acquired
 
$
8,986,415

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [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
 
2,310

 
 
 
 
 
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:

 
 
Nine Months Ended September 30,
 
Quarter Ended September 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(Amounts in thousands, except per share amounts)
Total revenues
 
$
1,854,509

 
$
1,726,304

 
$
629,446

 
$
596,734

Income (loss) from continuing operations (1)
 
132,592

 
(179,574
)
 
84,978

 
107,024

Discontinued operations, net
 
2,024,346

 
434,253

 
403,181

 
145,145

Net income
 
2,156,938

 
254,679

 
488,159

 
252,169

Net income available to Common Shares
 
2,070,153

 
232,053

 
468,959

 
234,471

Earnings per share - basic:
 
 
 
 
 
 
 
 
Net income available to Common Shares
 
$
5.76

 
$
0.65

 
$
1.30

 
$
0.66

Weighted average Common Shares outstanding (2)
 
359,611

 
356,434

 
359,811

 
357,654

Earnings per share - diluted (1):
 
 
 
 
 
 
 
 
Net income available to Common Shares
 
$
5.74

 
$
0.65

 
$
1.30

 
$
0.66

Weighted average Common Shares outstanding (2)
 
375,808

 
356,434

 
375,883

 
375,091

Acquired Properties Table Text Block
In addition to the Archstone acquisition described above, during the nine months ended September 30, 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

Disposed Properties Table
During the nine months ended September 30, 2013, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 
 
Properties
 
Apartment Units
 
Sales Price
Consolidated:
 
 
 
 
 
 
Rental Properties
 
92

 
28,328

 
$
4,362,689

Land Parcels (six)
 

 

 
77,650

Other (1)
 

 

 
30,734

Unconsolidated:
 
 
 
 
 
 
Land Parcel (one) (2)
 

 

 
26,350

Total
 
92

 
28,328

 
$
4,497,423



(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:

 
 
Nine Months Ended September 30,
 
Quarter Ended September 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(Amounts in thousands, except per Unit amounts)
Total revenues
 
$
1,854,509

 
$
1,726,304

 
$
629,446

 
$
596,734

Income (loss) from continuing operations (1)
 
132,592

 
(179,574
)
 
84,978

 
107,024

Discontinued operations, net
 
2,024,346

 
434,253

 
403,181

 
145,145

Net income
 
2,156,938

 
254,679

 
488,159

 
252,169

Net income available to Units
 
2,155,736

 
242,962

 
487,433

 
245,725

Earnings per Unit - basic:
 
 
 
 
 
 
 
 
Net income available to Units
 
$
5.76

 
$
0.65

 
$
1.30

 
$
0.66

Weighted average Units outstanding (2)
 
373,347

 
370,250

 
373,547

 
371,831

Earnings per Unit - diluted (1):
 
 
 
 
 
 
 
 
Net income available to Units
 
$
5.74

 
$
0.65

 
$
1.30

 
$
0.66

Weighted average Units outstanding (2)
 
375,808

 
370,250

 
375,883

 
375,091