XML 60 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Investments in Partially Owned Entities (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2016 (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
 
3,215

 
945

 

 
945

 
 
 
 
 
 
 
 
 
Balance sheet information at 12/31/16 (at 100%):
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
Investment in real estate
 
$
646,320

 
$
235,821

 
$
172,995

 
$
408,816

Accumulated depreciation
 
(211,038
)
 
(32,881
)
 
(44,544
)
 
(77,425
)
Investment in real estate, net
 
435,282

 
202,940

 
128,451

 
331,391

Cash and cash equivalents
 
30,271

 
5,287

 
47

 
5,334

Investments in unconsolidated entities
 
46,908

 

 

 

Deposits – restricted
 
345

 
262

 

 
262

Other assets
 
26,203

 
157

 
334

 
491

       Total assets
 
$
539,009

 
$
208,646

 
$
128,832

 
$
337,478

 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY/CAPITAL
 
 
 
 
 
 
 
 
Mortgage notes payable, net (2)
 
$
301,110

 
$
145,424

 
$

 
$
145,424

Accounts payable & accrued expenses
 
1,088

 
189

 
135

 
324

Accrued interest payable
 
1,037

 
691

 

 
691

Other liabilities
 
600

 
268

 
70

 
338

Security deposits
 
1,850

 
493

 

 
493

       Total liabilities
 
305,685

 
147,065

 
205

 
147,270

 
 
 
 
 
 
 
 
 
Noncontrolling Interests – Partially Owned Properties/Partners' equity
 
10,609

 
59,115

 
86,120

 
145,235

Company equity/General and Limited Partners' Capital
 
222,715

 
2,466

 
42,507

 
44,973

       Total equity/capital
 
233,324

 
61,581

 
128,627

 
190,208

       Total liabilities and equity/capital
 
$
539,009

 
$
208,646

 
$
128,832

 
$
337,478

Partially Owned Property Income Statement Schedule [Table Text Block]
 
 
Consolidated
 
Unconsolidated
 
 
(VIE)
 
(Non-VIE)
 
(VIE) (1)
 
Total
Operating information for the year ended 12/31/16 (at 100%):
 
 
 
 
 
 
 
 
Operating revenue
 
$
90,634

 
$
26,615

 
$
5,214

 
$
31,829

Operating expenses
 
21,647

 
9,088

 
2,023

 
11,111

 
 
 
 
 
 
 
 
 
Net operating income
 
68,987

 
17,527

 
3,191

 
20,718

Property management
 
3,190

 
776

 
75

 
851

General and administrative/other
 
328

 
2

 
81

 
83

Depreciation
 
20,764

 
10,510

 
5,501

 
16,011

 
 
 
 
 
 
 
 
 
Operating income (loss)
 
44,705

 
6,239

 
(2,466
)
 
3,773

Interest and other income
 
53

 

 

 

Other expenses
 
(8
)
 

 

 

Interest:
 
 
 
 
 
 
 
 
Expense incurred, net
 
(13,857
)
 
(8,289
)
 

 
(8,289
)
Amortization of deferred financing costs
 
(345
)
 
(1
)
 

 
(1
)
 
 
 
 
 
 
 
 
 
Income (loss) before income and other taxes and (loss)
from investments in unconsolidated entities
 
30,548

 
(2,051
)
 
(2,466
)
 
(4,517
)
Income and other tax (expense) benefit
 
(73
)
 
(13
)
 

 
(13
)
(Loss) from investments in unconsolidated entities
 
(1,439
)
 

 

 

 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
29,036

 
$
(2,064
)
 
$
(2,466
)
 
$
(4,530
)

(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 established 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 $39.9 million at December 31, 2016. The ventures are owned 60% by the Company. See below for further discussion.