Annual Statements Open main menu

EQUITY RESIDENTIAL - Quarter Report: 2018 June (Form 10-Q)

Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2018

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from        to       

Commission File Number: 1-12252 (Equity Residential)

Commission File Number: 0-24920 (ERP Operating Limited Partnership)

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

(Exact name of registrant as specified in its charter)

 

Maryland (Equity Residential)

 

13-3675988 (Equity Residential)

Illinois (ERP Operating Limited Partnership)

 

36-3894853 (ERP Operating Limited Partnership)

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

Two North Riverside Plaza, Chicago, Illinois 60606

 

(312) 474-1300

(Address of principal executive offices) (Zip Code)

 

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Equity Residential  Yes   No

ERP Operating Limited Partnership  Yes   No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

 

Equity Residential  Yes   No

ERP Operating Limited Partnership  Yes   No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Equity Residential:

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

(Do not check if a small reporting company)

 

Small reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

ERP Operating Limited Partnership:

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

(Do not check if a small reporting company)

 

Small reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Equity Residential  

ERP Operating Limited Partnership  

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Equity Residential  Yes   No

ERP Operating Limited Partnership  Yes   No

The number of EQR Common Shares of Beneficial Interest, $0.01 par value, outstanding on July 27, 2018 was 368,281,975.

 

 


Table of Contents

 

EXPLANATORY NOTE

This report combines the reports on Form 10-Q for the quarterly period ended June 30, 2018 of Equity Residential and ERP Operating Limited Partnership.  Unless stated otherwise or the context otherwise requires, references to “EQR” mean Equity Residential, a Maryland real estate investment trust (“REIT”), and references to “ERPOP” mean ERP Operating Limited Partnership, an Illinois limited partnership.  References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP.  References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.  The following chart illustrates the Company’s and the Operating Partnership’s corporate structure:

 

 

EQR is the general partner of, and as of June 30, 2018 owned an approximate 96.3% ownership interest in, ERPOP.  The remaining 3.7% interest is owned by limited partners.  As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management. Management operates the Company and the Operating Partnership as one business. The management of EQR consists of the same members as the management of ERPOP.

The Company is structured as an umbrella partnership REIT (“UPREIT”) and EQR contributes all net proceeds from its various equity offerings to ERPOP.  In return for those contributions, EQR receives a number of OP Units (see definition below) in ERPOP equal to the number of Common Shares it has issued in the equity offering. The Company may acquire properties in transactions that include the issuance of OP Units as consideration for the acquired properties. Such transactions may, in certain circumstances, enable the sellers to defer in whole or in part, the recognition of taxable income or gain that might otherwise result from the sales.  This is one of the reasons why the Company is structured in the manner shown above.  Based on the terms of ERPOP’s partnership agreement, OP Units can be exchanged with Common Shares on a one-for-one basis because the Company maintains a one-for-one relationship between the OP Units of ERPOP issued to EQR and the outstanding Common Shares.

The Company believes that combining the reports on Form 10-Q of EQR and ERPOP into this single report provides the following benefits:

 

enhances investors’ understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

 

eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and

 

creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

The Company believes it is important to understand the few differences between EQR and ERPOP in the context of how EQR and ERPOP operate as a consolidated company.  All of the Companys property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP.  EQRs primary function is acting as the general partner of ERPOP.  EQR also issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, and guarantees certain debt of ERPOP, as disclosed in this report.  EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.  The Operating Partnership holds substantially all of the assets of the Company, including the Companys ownership interests in its joint ventures.  The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.  Except for the net proceeds from equity offerings by EQR, which are contributed to the capital of ERPOP in exchange for additional partnership interests in ERPOP (“OP Units”) (on a one-for-one Common Share per OP Unit basis) or additional preference units in ERPOP (on a one-for-one preferred share per preference unit basis), the Operating Partnership generates all remaining capital required by the Company’s

 


Table of Contents

 

business.  These sources include the Operating Partnerships working capital, net cash provided by operating activities, borrowings under its revolving credit facility and/or commercial paper program, the issuance of secured and unsecured debt and equity securities and proceeds received from disposition of certain properties and joint venture interests.

Shareholders equity, partners capital and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Company and those of the Operating Partnership.  The limited partners of the Operating Partnership are accounted for as partners capital in the Operating Partnerships financial statements and as noncontrolling interests in the Companys financial statements.  The noncontrolling interests in the Operating Partnerships financial statements include the interests of unaffiliated partners in various consolidated partnerships. The noncontrolling interests in the Companys financial statements include the same noncontrolling interests at the Operating Partnership level and limited partner OP Unit holders of the Operating Partnership.  The differences between shareholders equity and partners capital result from differences in the equity issued at the Company and Operating Partnership levels.

To help investors understand the differences between the Company and the Operating Partnership, this report provides separate consolidated financial statements for the Company and the Operating Partnership; a single set of consolidated notes to such financial statements that includes separate discussions of each entitys debt, noncontrolling interests and shareholders equity or partners capital, as applicable; and a combined Managements Discussion and Analysis of Financial Condition and Results of Operations section that includes discrete information related to each entity.

This report also includes separate Part I, Item 4. Controls and Procedures sections and separate Exhibits 31 and 32 certifications for each of the Company and the Operating Partnership in order to establish that the requisite certifications have been made and that the Company and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 and 18 U.S.C. §1350.

In order to highlight the differences between the Company and the Operating Partnership, the separate sections in this report for the Company and the Operating Partnership specifically refer to the Company and the Operating Partnership.  In the sections that combine disclosure of the Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company.  Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and joint ventures and holds assets and debt, reference to the Company is appropriate because the Company is one business and the Company operates that business through the Operating Partnership.

As general partner with control of ERPOP, EQR consolidates ERPOP for financial reporting purposes, and EQR essentially has no assets or liabilities other than its investment in ERPOP.  Therefore, the assets and liabilities of the Company and the Operating Partnership are the same on their respective financial statements.  The separate discussions of the Company and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company on a consolidated basis and how management operates the Company.

 

 

 


Table of Contents

 

TABLE OF CONTENTS

 

 

PAGE

 

 

PART I.

 

 

 

Item 1. Financial Statements of Equity Residential:

 

 

 

Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017

2

 

 

Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2018 and 2017

3 to 4

 

 

Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017

5 to 7

 

 

Consolidated Statement of Changes in Equity for the six months ended June 30, 2018

8 to 9

 

 

Financial Statements of ERP Operating Limited Partnership:

 

 

 

Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017

10

 

 

Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2018 and 2017

11 to 12

 

 

Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017

13 to 15

 

 

Consolidated Statement of Changes in Capital for the six months ended June 30, 2018

16 to 17

 

 

Notes to Consolidated Financial Statements of Equity Residential and ERP Operating Limited Partnership

18 to 39

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

40 to 54

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

54

 

 

Item 4. Controls and Procedures

54 to 55

 

 

PART II.

 

 

Item 1. Legal Proceedings

56

 

Item 1A. Risk Factors

56

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

56

 

Item 3. Defaults Upon Senior Securities

56

 

Item 4. Mine Safety Disclosures

56

 

Item 5. Other Information

56

 

 

Item 6. Exhibits

56

 

 

 


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands except for share amounts)

(Unaudited)

 

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

5,986,329

 

 

$

5,996,024

 

Depreciable property

 

 

19,946,606

 

 

 

19,768,362

 

Projects under development

 

 

145,564

 

 

 

163,547

 

Land held for development

 

 

86,098

 

 

 

98,963

 

Investment in real estate

 

 

26,164,597

 

 

 

26,026,896

 

Accumulated depreciation

 

 

(6,338,043

)

 

 

(6,040,378

)

Investment in real estate, net

 

 

19,826,554

 

 

 

19,986,518

 

Cash and cash equivalents

 

 

34,507

 

 

 

50,647

 

Investments in unconsolidated entities

 

 

58,124

 

 

 

58,254

 

Restricted deposits

 

 

54,370

 

 

 

50,115

 

Other assets

 

 

433,027

 

 

 

425,065

 

Total assets

 

$

20,406,582

 

 

$

20,570,599

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

2,894,325

 

 

$

3,618,722

 

Notes, net

 

 

5,532,637

 

 

 

5,038,812

 

Line of credit and commercial paper

 

 

345,807

 

 

 

299,757

 

Accounts payable and accrued expenses

 

 

146,415

 

 

 

114,766

 

Accrued interest payable

 

 

63,341

 

 

 

58,035

 

Other liabilities

 

 

344,159

 

 

 

341,852

 

Security deposits

 

 

66,800

 

 

 

65,009

 

Distributions payable

 

 

206,829

 

 

 

192,828

 

Total liabilities

 

 

9,600,313

 

 

 

9,729,781

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests – Operating Partnership

 

 

366,483

 

 

 

366,955

 

Equity:

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares

   authorized; 745,600 shares issued and outstanding as of June 30, 2018 and

   December 31, 2017

 

 

37,280

 

 

 

37,280

 

Common Shares of beneficial interest, $0.01 par value; 1,000,000,000 shares

   authorized; 368,278,336 shares issued and outstanding as of June 30, 2018 and

   368,018,082 shares issued and outstanding as of December 31, 2017

 

 

3,683

 

 

 

3,680

 

Paid in capital

 

 

8,905,184

 

 

 

8,886,586

 

Retained earnings

 

 

1,329,600

 

 

 

1,403,530

 

Accumulated other comprehensive income (loss)

 

 

(67,310

)

 

 

(88,612

)

Total shareholders’ equity

 

 

10,208,437

 

 

 

10,242,464

 

Noncontrolling Interests:

 

 

 

 

 

 

 

 

Operating Partnership

 

 

232,995

 

 

 

226,691

 

Partially Owned Properties

 

 

(1,646

)

 

 

4,708

 

Total Noncontrolling Interests

 

 

231,349

 

 

 

231,399

 

Total equity

 

 

10,439,786

 

 

 

10,473,863

 

Total liabilities and equity

 

$

20,406,582

 

 

$

20,570,599

 

See accompanying notes

2


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

1,272,451

 

 

$

1,216,219

 

 

$

639,620

 

 

$

612,299

 

Fee and asset management

 

 

373

 

 

 

361

 

 

 

188

 

 

 

181

 

Total revenues

 

 

1,272,824

 

 

 

1,216,580

 

 

 

639,808

 

 

 

612,480

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and maintenance

 

 

211,946

 

 

 

201,924

 

 

 

103,744

 

 

 

99,316

 

Real estate taxes and insurance

 

 

181,396

 

 

 

169,231

 

 

 

89,482

 

 

 

87,503

 

Property management

 

 

46,928

 

 

 

43,841

 

 

 

23,484

 

 

 

21,589

 

General and administrative

 

 

28,780

 

 

 

27,799

 

 

 

12,502

 

 

 

13,626

 

Depreciation

 

 

389,251

 

 

 

358,864

 

 

 

192,942

 

 

 

179,896

 

Total expenses

 

 

858,301

 

 

 

801,659

 

 

 

422,154

 

 

 

401,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

414,523

 

 

 

414,921

 

 

 

217,654

 

 

 

210,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

6,996

 

 

 

1,763

 

 

 

1,116

 

 

 

1,162

 

Other expenses

 

 

(7,210

)

 

 

(2,132

)

 

 

(3,769

)

 

 

(1,042

)

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(210,235

)

 

 

(197,434

)

 

 

(94,131

)

 

 

(91,224

)

Amortization of deferred financing costs

 

 

(5,778

)

 

 

(4,383

)

 

 

(2,099

)

 

 

(2,087

)

Income before income and other taxes, income (loss) from investments in

   unconsolidated entities and net gain (loss) on sales of real estate properties

   and land parcels

 

 

198,296

 

 

 

212,735

 

 

 

118,771

 

 

 

117,359

 

Income and other tax (expense) benefit

 

 

(487

)

 

 

(482

)

 

 

(274

)

 

 

(220

)

Income (loss) from investments in unconsolidated entities

 

 

(2,008

)

 

 

(1,755

)

 

 

(1,031

)

 

 

(682

)

Net gain (loss) on sales of real estate properties

 

 

142,162

 

 

 

124,433

 

 

 

(51

)

 

 

87,726

 

Net gain (loss) on sales of land parcels

 

 

995

 

 

 

19,170

 

 

 

995

 

 

 

(23

)

Net income

 

 

338,958

 

 

 

354,101

 

 

 

118,410

 

 

 

204,160

 

Net (income) loss attributable to Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

(12,358

)

 

 

(12,765

)

 

 

(4,299

)

 

 

(7,354

)

Partially Owned Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Net income attributable to controlling interests

 

 

325,411

 

 

 

339,783

 

 

 

113,602

 

 

 

196,041

 

Preferred distributions

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

Net income available to Common Shares

 

$

323,866

 

 

$

338,237

 

 

$

112,830

 

 

$

195,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Common Shares

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

Weighted average Common Shares outstanding

 

 

367,865

 

 

 

366,713

 

 

 

367,930

 

 

 

366,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Common Shares

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

Weighted average Common Shares outstanding

 

 

383,224

 

 

 

382,505

 

 

 

383,423

 

 

 

382,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Common Share outstanding

 

$

1.08

 

 

$

1.0075

 

 

$

0.54

 

 

$

0.50375

 

See accompanying notes

3


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Continued)

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

 

$

118,410

 

 

$

204,160

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

11,995

 

 

 

3,507

 

 

 

5,908

 

 

 

3,507

 

Losses reclassified into earnings from other comprehensive

   income

 

 

9,307

 

 

 

9,251

 

 

 

4,516

 

 

 

4,668

 

Other comprehensive income (loss)

 

 

21,302

 

 

 

12,758

 

 

 

10,424

 

 

 

8,175

 

Comprehensive income

 

 

360,260

 

 

 

366,859

 

 

 

128,834

 

 

 

212,335

 

Comprehensive (income) attributable to Noncontrolling Interests

 

 

(14,329

)

 

 

(14,782

)

 

 

(5,190

)

 

 

(8,416

)

Comprehensive income attributable to controlling interests

 

$

345,931

 

 

$

352,077

 

 

$

123,644

 

 

$

203,919

 

 

See accompanying notes

4


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

389,251

 

 

 

358,864

 

Amortization of deferred financing costs

 

 

5,778

 

 

 

4,383

 

Amortization of above/below market lease intangibles

 

 

2,196

 

 

 

1,717

 

Amortization of discounts and premiums on debt

 

 

3,263

 

 

 

1,391

 

Amortization of deferred settlements on derivative instruments

 

 

9,302

 

 

 

9,246

 

Write-off of pursuit costs

 

 

2,066

 

 

 

1,546

 

(Income) loss from investments in unconsolidated entities

 

 

2,008

 

 

 

1,755

 

Distributions from unconsolidated entities – return on capital

 

 

1,188

 

 

 

1,345

 

Net (gain) loss on sales of real estate properties

 

 

(142,162

)

 

 

(124,433

)

Net (gain) loss on sales of land parcels

 

 

(995

)

 

 

(19,170

)

Net (gain) loss on debt extinguishment

 

 

22,110

 

 

 

12,258

 

Compensation paid with Company Common Shares

 

 

17,032

 

 

 

15,027

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in other assets

 

 

417

 

 

 

(39,845

)

Increase (decrease) in accounts payable and accrued expenses

 

 

25,396

 

 

 

24,503

 

Increase (decrease) in accrued interest payable

 

 

5,306

 

 

 

(12,123

)

Increase (decrease) in other liabilities

 

 

2,549

 

 

 

(32,476

)

Increase (decrease) in security deposits

 

 

1,791

 

 

 

1,024

 

Net cash provided by operating activities

 

 

685,454

 

 

 

559,113

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

 

(200,546

)

 

 

(57,066

)

Investment in real estate – development/other

 

 

(76,635

)

 

 

(175,887

)

Capital expenditures to real estate

 

 

(85,987

)

 

 

(89,297

)

Non-real estate capital additions

 

 

(2,145

)

 

 

(654

)

Interest capitalized for real estate under development

 

 

(2,937

)

 

 

(16,626

)

Proceeds from disposition of real estate, net

 

 

287,173

 

 

 

297,298

 

Investments in unconsolidated entities

 

 

(3,099

)

 

 

(2,488

)

Distributions from unconsolidated entities – return of capital

 

 

 

 

 

113

 

Net cash provided by (used for) investing activities

 

 

(84,176

)

 

 

(44,607

)

See accompanying notes

5


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Debt financing costs

 

$

(4,354

)

 

$

(2

)

Mortgage notes payable, net:

 

 

 

 

 

 

 

 

Lump sum payoffs

 

 

(725,639

)

 

 

(370,420

)

Scheduled principal repayments

 

 

(3,273

)

 

 

(6,971

)

Net gain (loss) on debt extinguishment

 

 

(22,110

)

 

 

(12,258

)

Notes, net:

 

 

 

 

 

 

 

 

Proceeds

 

 

497,010

 

 

 

 

Lump sum payoffs

 

 

 

 

 

(394,077

)

Line of credit and commercial paper:

 

 

 

 

 

 

 

 

Line of credit proceeds

 

 

415,000

 

 

 

890,000

 

Line of credit repayments

 

 

(415,000

)

 

 

(625,000

)

Commercial paper proceeds

 

 

4,766,050

 

 

 

2,610,863

 

Commercial paper repayments

 

 

(4,720,000

)

 

 

(2,131,500

)

Proceeds from (payments on) settlement of derivative instruments

 

 

1,638

 

 

 

 

Proceeds from Employee Share Purchase Plan (ESPP)

 

 

2,181

 

 

 

2,111

 

Proceeds from exercise of options

 

 

2,617

 

 

 

8,143

 

Payment of offering costs

 

 

(27

)

 

 

(36

)

Other financing activities, net

 

 

(48

)

 

 

(40

)

Contributions – Noncontrolling Interests – Partially Owned Properties

 

 

125

 

 

 

125

 

Contributions – Noncontrolling Interests – Operating Partnership

 

 

1

 

 

 

 

Distributions:

 

 

 

 

 

 

 

 

Common Shares

 

 

(384,315

)

 

 

(369,244

)

Preferred Shares

 

 

(1,545

)

 

 

(2,318

)

Noncontrolling Interests – Operating Partnership

 

 

(13,854

)

 

 

(13,913

)

Noncontrolling Interests – Partially Owned Properties

 

 

(7,620

)

 

 

(5,944

)

Net cash provided by (used for) financing activities

 

 

(613,163

)

 

 

(420,481

)

Net increase (decrease) in cash and cash equivalents and restricted deposits

 

 

(11,885

)

 

 

94,025

 

Cash and cash equivalents and restricted deposits, beginning of period

 

 

100,762

 

 

 

219,088

 

Cash and cash equivalents and restricted deposits, end of period

 

$

88,877

 

 

$

313,113

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

34,507

 

 

$

37,719

 

Restricted deposits

 

 

54,370

 

 

 

275,394

 

Total cash and cash equivalents and restricted deposits, end of period

 

$

88,877

 

 

$

313,113

 

See accompanying notes

6


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

188,913

 

 

$

197,336

 

Net cash paid for income and other taxes

 

$

644

 

 

$

624

 

Amortization of deferred financing costs:

 

 

 

 

 

 

 

 

Other assets

 

$

1,206

 

 

$

1,206

 

Mortgage notes payable, net

 

$

2,552

 

 

$

1,378

 

Notes, net

 

$

2,020

 

 

$

1,799

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

1,963

 

 

$

195

 

Notes, net

 

$

1,300

 

 

$

1,196

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

 

 

 

Other liabilities

 

$

(5

)

 

$

(5

)

Accumulated other comprehensive income

 

$

9,307

 

 

$

9,251

 

Write-off of pursuit costs:

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

2,042

 

 

$

1,505

 

Other assets

 

$

10

 

 

$

21

 

Accounts payable and accrued expenses

 

$

14

 

 

$

20

 

(Income) loss from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

1,321

 

 

$

1,025

 

Other liabilities

 

$

687

 

 

$

730

 

Realized/unrealized (gain) loss on derivative instruments:

 

 

 

 

 

 

 

 

Other assets

 

$

(13,226

)

 

$

(2,877

)

Notes, net

 

$

(2,151

)

 

$

(630

)

Other liabilities

 

$

3,382

 

 

$

 

Accumulated other comprehensive income

 

$

11,995

 

 

$

3,507

 

Investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(2,379

)

 

$

(1,588

)

Other liabilities

 

$

(720

)

 

$

(900

)

Debt financing costs:

 

 

 

 

 

 

 

 

Notes, net

 

$

(4,354

)

 

$

(2

)

Proceeds from (payments on) settlement of derivative instruments:

 

 

 

 

 

 

 

 

Other assets

 

$

1,638

 

 

$

 

 

See accompanying notes

7


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30, 2018

 

SHAREHOLDERS’ EQUITY

 

 

 

 

PREFERRED SHARES

 

 

 

 

Balance, beginning of year

 

$

37,280

 

Balance, end of period

 

$

37,280

 

COMMON SHARES, $0.01 PAR VALUE

 

 

 

 

Balance, beginning of year

 

$

3,680

 

Exercise of share options

 

 

1

 

Employee Share Purchase Plan (ESPP)

 

 

1

 

Share-based employee compensation expense:

 

 

 

 

Restricted shares

 

 

1

 

Balance, end of period

 

$

3,683

 

PAID IN CAPITAL

 

 

 

 

Balance, beginning of year

 

$

8,886,586

 

Common Share Issuance:

 

 

 

 

Conversion of OP Units into Common Shares

 

 

331

 

Exercise of share options

 

 

2,616

 

Employee Share Purchase Plan (ESPP)

 

 

2,180

 

Share-based employee compensation expense:

 

 

 

 

Restricted shares

 

 

5,162

 

Share options

 

 

8,536

 

ESPP discount

 

 

400

 

Offering costs

 

 

(27

)

Supplemental Executive Retirement Plan (SERP)

 

 

(538

)

Change in market value of Redeemable Noncontrolling Interests – Operating Partnership

 

 

(172

)

Adjustment for Noncontrolling Interests ownership in Operating Partnership

 

 

110

 

Balance, end of period

 

$

8,905,184

 

RETAINED EARNINGS

 

 

 

 

Balance, beginning of year

 

$

1,403,530

 

Net income attributable to controlling interests

 

 

325,411

 

Common Share distributions

 

 

(397,796

)

Preferred Share distributions

 

 

(1,545

)

Balance, end of period

 

$

1,329,600

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

Balance, beginning of year

 

$

(88,612

)

Accumulated other comprehensive income (loss) – derivative instruments:

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

11,995

 

Losses reclassified into earnings from other comprehensive income

 

 

9,307

 

Balance, end of period

 

$

(67,310

)

See accompanying notes

8


Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30, 2018

 

NONCONTROLLING INTERESTS

 

 

 

 

OPERATING PARTNERSHIP

 

 

 

 

Balance, beginning of year

 

$

226,691

 

Issuance of restricted units to Noncontrolling Interests

 

 

1

 

Conversion of OP Units held by Noncontrolling Interests into OP Units held by

   General Partner

 

 

(331

)

Equity compensation associated with Noncontrolling Interests

 

 

8,116

 

Net income attributable to Noncontrolling Interests

 

 

12,358

 

Distributions to Noncontrolling Interests

 

 

(14,374

)

Change in carrying value of Redeemable Noncontrolling Interests – Operating Partnership

 

 

644

 

Adjustment for Noncontrolling Interests ownership in Operating Partnership

 

 

(110

)

Balance, end of period

 

$

232,995

 

PARTIALLY OWNED PROPERTIES

 

 

 

 

Balance, beginning of year

 

$

4,708

 

Net income attributable to Noncontrolling Interests

 

 

1,189

 

Contributions by Noncontrolling Interests

 

 

125

 

Distributions to Noncontrolling Interests

 

 

(7,668

)

Balance, end of period

 

$

(1,646

)

 

 

See accompanying notes

9


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

(Unaudited)

 

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

5,986,329

 

 

$

5,996,024

 

Depreciable property

 

 

19,946,606

 

 

 

19,768,362

 

Projects under development

 

 

145,564

 

 

 

163,547

 

Land held for development

 

 

86,098

 

 

 

98,963

 

Investment in real estate

 

 

26,164,597

 

 

 

26,026,896

 

Accumulated depreciation

 

 

(6,338,043

)

 

 

(6,040,378

)

Investment in real estate, net

 

 

19,826,554

 

 

 

19,986,518

 

Cash and cash equivalents

 

 

34,507

 

 

 

50,647

 

Investments in unconsolidated entities

 

 

58,124

 

 

 

58,254

 

Restricted deposits

 

 

54,370

 

 

 

50,115

 

Other assets

 

 

433,027

 

 

 

425,065

 

Total assets

 

$

20,406,582

 

 

$

20,570,599

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND CAPITAL

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

2,894,325

 

 

$

3,618,722

 

Notes, net

 

 

5,532,637

 

 

 

5,038,812

 

Line of credit and commercial paper

 

 

345,807

 

 

 

299,757

 

Accounts payable and accrued expenses

 

 

146,415

 

 

 

114,766

 

Accrued interest payable

 

 

63,341

 

 

 

58,035

 

Other liabilities

 

 

344,159

 

 

 

341,852

 

Security deposits

 

 

66,800

 

 

 

65,009

 

Distributions payable

 

 

206,829

 

 

 

192,828

 

Total liabilities

 

 

9,600,313

 

 

 

9,729,781

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Limited Partners

 

 

366,483

 

 

 

366,955

 

Capital:

 

 

 

 

 

 

 

 

Partners’ Capital:

 

 

 

 

 

 

 

 

Preference Units

 

 

37,280

 

 

 

37,280

 

General Partner

 

 

10,238,467

 

 

 

10,293,796

 

Limited Partners

 

 

232,995

 

 

 

226,691

 

Accumulated other comprehensive income (loss)

 

 

(67,310

)

 

 

(88,612

)

Total partners’ capital

 

 

10,441,432

 

 

 

10,469,155

 

Noncontrolling Interests – Partially Owned Properties

 

 

(1,646

)

 

 

4,708

 

Total capital

 

 

10,439,786

 

 

 

10,473,863

 

Total liabilities and capital

 

$

20,406,582

 

 

$

20,570,599

 

 

See accompanying notes

10


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Amounts in thousands except per Unit data)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

1,272,451

 

 

$

1,216,219

 

 

$

639,620

 

 

$

612,299

 

Fee and asset management

 

 

373

 

 

 

361

 

 

 

188

 

 

 

181

 

Total revenues

 

 

1,272,824

 

 

 

1,216,580

 

 

 

639,808

 

 

 

612,480

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and maintenance

 

 

211,946

 

 

 

201,924

 

 

 

103,744

 

 

 

99,316

 

Real estate taxes and insurance

 

 

181,396

 

 

 

169,231

 

 

 

89,482

 

 

 

87,503

 

Property management

 

 

46,928

 

 

 

43,841

 

 

 

23,484

 

 

 

21,589

 

General and administrative

 

 

28,780

 

 

 

27,799

 

 

 

12,502

 

 

 

13,626

 

Depreciation

 

 

389,251

 

 

 

358,864

 

 

 

192,942

 

 

 

179,896

 

Total expenses

 

 

858,301

 

 

 

801,659

 

 

 

422,154

 

 

 

401,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

414,523

 

 

 

414,921

 

 

 

217,654

 

 

 

210,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

6,996

 

 

 

1,763

 

 

 

1,116

 

 

 

1,162

 

Other expenses

 

 

(7,210

)

 

 

(2,132

)

 

 

(3,769

)

 

 

(1,042

)

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(210,235

)

 

 

(197,434

)

 

 

(94,131

)

 

 

(91,224

)

Amortization of deferred financing costs

 

 

(5,778

)

 

 

(4,383

)

 

 

(2,099

)

 

 

(2,087

)

Income before income and other taxes, income (loss) from investments in

   unconsolidated entities and net gain (loss) on sales of real estate properties

   and land parcels

 

 

198,296

 

 

 

212,735

 

 

 

118,771

 

 

 

117,359

 

Income and other tax (expense) benefit

 

 

(487

)

 

 

(482

)

 

 

(274

)

 

 

(220

)

Income (loss) from investments in unconsolidated entities

 

 

(2,008

)

 

 

(1,755

)

 

 

(1,031

)

 

 

(682

)

Net gain (loss) on sales of real estate properties

 

 

142,162

 

 

 

124,433

 

 

 

(51

)

 

 

87,726

 

Net gain (loss) on sales of land parcels

 

 

995

 

 

 

19,170

 

 

 

995

 

 

 

(23

)

Net income

 

 

338,958

 

 

 

354,101

 

 

 

118,410

 

 

 

204,160

 

Net (income) loss attributable to Noncontrolling Interests – Partially Owned

   Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Net income attributable to controlling interests

 

$

337,769

 

 

$

352,548

 

 

$

117,901

 

 

$

203,395

 

ALLOCATION OF NET INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preference Units

 

$

1,545

 

 

$

1,546

 

 

$

772

 

 

$

773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Partner

 

$

323,866

 

 

$

338,237

 

 

$

112,830

 

 

$

195,268

 

Limited Partners

 

 

12,358

 

 

 

12,765

 

 

 

4,299

 

 

 

7,354

 

Net income available to Units

 

$

336,224

 

 

$

351,002

 

 

$

117,129

 

 

$

202,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Unit – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Units

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

Weighted average Units outstanding

 

 

380,729

 

 

 

379,619

 

 

 

380,795

 

 

 

379,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Units

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

Weighted average Units outstanding

 

 

383,224

 

 

 

382,505

 

 

 

383,423

 

 

 

382,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Unit outstanding

 

$

1.08

 

 

$

1.0075

 

 

$

0.54

 

 

$

0.50375

 

See accompanying notes

11


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Continued)

(Amounts in thousands except per Unit data)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

 

$

118,410

 

 

$

204,160

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

11,995

 

 

 

3,507

 

 

 

5,908

 

 

 

3,507

 

Losses reclassified into earnings from other comprehensive

   income

 

 

9,307

 

 

 

9,251

 

 

 

4,516

 

 

 

4,668

 

Other comprehensive income (loss)

 

 

21,302

 

 

 

12,758

 

 

 

10,424

 

 

 

8,175

 

Comprehensive income

 

 

360,260

 

 

 

366,859

 

 

 

128,834

 

 

 

212,335

 

Comprehensive (income) attributable to Noncontrolling Interests –

   Partially Owned Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Comprehensive income attributable to controlling interests

 

$

359,071

 

 

$

365,306

 

 

$

128,325

 

 

$

211,570

 

 

See accompanying notes

12


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

389,251

 

 

 

358,864

 

Amortization of deferred financing costs

 

 

5,778

 

 

 

4,383

 

Amortization of above/below market lease intangibles

 

 

2,196

 

 

 

1,717

 

Amortization of discounts and premiums on debt

 

 

3,263

 

 

 

1,391

 

Amortization of deferred settlements on derivative instruments

 

 

9,302

 

 

 

9,246

 

Write-off of pursuit costs

 

 

2,066

 

 

 

1,546

 

(Income) loss from investments in unconsolidated entities

 

 

2,008

 

 

 

1,755

 

Distributions from unconsolidated entities – return on capital

 

 

1,188

 

 

 

1,345

 

Net (gain) loss on sales of real estate properties

 

 

(142,162

)

 

 

(124,433

)

Net (gain) loss on sales of land parcels

 

 

(995

)

 

 

(19,170

)

Net (gain) loss on debt extinguishment

 

 

22,110

 

 

 

12,258

 

Compensation paid with Company Common Shares

 

 

17,032

 

 

 

15,027

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in other assets

 

 

417

 

 

 

(39,845

)

Increase (decrease) in accounts payable and accrued expenses

 

 

25,396

 

 

 

24,503

 

Increase (decrease) in accrued interest payable

 

 

5,306

 

 

 

(12,123

)

Increase (decrease) in other liabilities

 

 

2,549

 

 

 

(32,476

)

Increase (decrease) in security deposits

 

 

1,791

 

 

 

1,024

 

Net cash provided by operating activities

 

 

685,454

 

 

 

559,113

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

 

(200,546

)

 

 

(57,066

)

Investment in real estate – development/other

 

 

(76,635

)

 

 

(175,887

)

Capital expenditures to real estate

 

 

(85,987

)

 

 

(89,297

)

Non-real estate capital additions

 

 

(2,145

)

 

 

(654

)

Interest capitalized for real estate under development

 

 

(2,937

)

 

 

(16,626

)

Proceeds from disposition of real estate, net

 

 

287,173

 

 

 

297,298

 

Investments in unconsolidated entities

 

 

(3,099

)

 

 

(2,488

)

Distributions from unconsolidated entities – return of capital

 

 

 

 

 

113

 

Net cash provided by (used for) investing activities

 

 

(84,176

)

 

 

(44,607

)

See accompanying notes

13


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Debt financing costs

 

$

(4,354

)

 

$

(2

)

Mortgage notes payable, net:

 

 

 

 

 

 

 

 

Lump sum payoffs

 

 

(725,639

)

 

 

(370,420

)

Scheduled principal repayments

 

 

(3,273

)

 

 

(6,971

)

Net gain (loss) on debt extinguishment

 

 

(22,110

)

 

 

(12,258

)

Notes, net:

 

 

 

 

 

 

 

 

Proceeds

 

 

497,010

 

 

 

 

Lump sum payoffs

 

 

 

 

 

(394,077

)

Line of credit and commercial paper:

 

 

 

 

 

 

 

 

Line of credit proceeds

 

 

415,000

 

 

 

890,000

 

Line of credit repayments

 

 

(415,000

)

 

 

(625,000

)

Commercial paper proceeds

 

 

4,766,050

 

 

 

2,610,863

 

Commercial paper repayments

 

 

(4,720,000

)

 

 

(2,131,500

)

Proceeds from (payments on) settlement of derivative instruments

 

 

1,638

 

 

 

 

Proceeds from EQR’s Employee Share Purchase Plan (ESPP)

 

 

2,181

 

 

 

2,111

 

Proceeds from exercise of EQR options

 

 

2,617

 

 

 

8,143

 

Payment of offering costs

 

 

(27

)

 

 

(36

)

Other financing activities, net

 

 

(48

)

 

 

(40

)

Contributions – Noncontrolling Interests – Partially Owned Properties

 

 

125

 

 

 

125

 

Contributions – Limited Partners

 

 

1

 

 

 

 

Distributions:

 

 

 

 

 

 

 

 

OP Units – General Partner

 

 

(384,315

)

 

 

(369,244

)

Preference Units

 

 

(1,545

)

 

 

(2,318

)

OP Units – Limited Partners

 

 

(13,854

)

 

 

(13,913

)

Noncontrolling Interests – Partially Owned Properties

 

 

(7,620

)

 

 

(5,944

)

Net cash provided by (used for) financing activities

 

 

(613,163

)

 

 

(420,481

)

Net increase (decrease) in cash and cash equivalents and restricted deposits

 

 

(11,885

)

 

 

94,025

 

Cash and cash equivalents and restricted deposits, beginning of period

 

 

100,762

 

 

 

219,088

 

Cash and cash equivalents and restricted deposits, end of period

 

$

88,877

 

 

$

313,113

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

34,507

 

 

$

37,719

 

Restricted deposits

 

 

54,370

 

 

 

275,394

 

Total cash and cash equivalents and restricted deposits, end of period

 

$

88,877

 

 

$

313,113

 

See accompanying notes

14


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

188,913

 

 

$

197,336

 

Net cash paid for income and other taxes

 

$

644

 

 

$

624

 

Amortization of deferred financing costs:

 

 

 

 

 

 

 

 

Other assets

 

$

1,206

 

 

$

1,206

 

Mortgage notes payable, net

 

$

2,552

 

 

$

1,378

 

Notes, net

 

$

2,020

 

 

$

1,799

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

1,963

 

 

$

195

 

Notes, net

 

$

1,300

 

 

$

1,196

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

 

 

 

Other liabilities

 

$

(5

)

 

$

(5

)

Accumulated other comprehensive income

 

$

9,307

 

 

$

9,251

 

Write-off of pursuit costs:

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

2,042

 

 

$

1,505

 

Other assets

 

$

10

 

 

$

21

 

Accounts payable and accrued expenses

 

$

14

 

 

$

20

 

(Income) loss from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

1,321

 

 

$

1,025

 

Other liabilities

 

$

687

 

 

$

730

 

Realized/unrealized (gain) loss on derivative instruments:

 

 

 

 

 

 

 

 

Other assets

 

$

(13,226

)

 

$

(2,877

)

Notes, net

 

$

(2,151

)

 

$

(630

)

Other liabilities

 

$

3,382

 

 

$

 

Accumulated other comprehensive income

 

$

11,995

 

 

$

3,507

 

Investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(2,379

)

 

$

(1,588

)

Other liabilities

 

$

(720

)

 

$

(900

)

Debt financing costs:

 

 

 

 

 

 

 

 

Notes, net

 

$

(4,354

)

 

$

(2

)

Proceeds from (payments on) settlement of derivative instruments:

 

 

 

 

 

 

 

 

Other assets

 

$

1,638

 

 

$

 

See accompanying notes

15


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENT OF CHANGES IN CAPITAL

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30, 2018

 

PARTNERS’ CAPITAL

 

 

 

 

PREFERENCE UNITS

 

 

 

 

Balance, beginning of year

 

$

37,280

 

Balance, end of period

 

$

37,280

 

GENERAL PARTNER

 

 

 

 

Balance, beginning of year

 

$

10,293,796

 

OP Unit Issuance:

 

 

 

 

Conversion of OP Units held by Limited Partners into OP Units held by General Partner

 

 

331

 

Exercise of EQR share options

 

 

2,617

 

EQR’s Employee Share Purchase Plan (ESPP)

 

 

2,181

 

Share-based employee compensation expense:

 

 

 

 

EQR restricted shares

 

 

5,163

 

EQR share options

 

 

8,536

 

EQR ESPP discount

 

 

400

 

Net income available to Units – General Partner

 

 

323,866

 

OP Units – General Partner distributions

 

 

(397,796

)

Offering costs

 

 

(27

)

Supplemental Executive Retirement Plan (SERP)

 

 

(538

)

Change in market value of Redeemable Limited Partners

 

 

(172

)

Adjustment for Limited Partners ownership in Operating Partnership

 

 

110

 

Balance, end of period

 

$

10,238,467

 

LIMITED PARTNERS

 

 

 

 

Balance, beginning of year

 

$

226,691

 

Issuance of restricted units to Limited Partners

 

 

1

 

Conversion of OP Units held by Limited Partners into OP Units held by General Partner

 

 

(331

)

Equity compensation associated with Units – Limited Partners

 

 

8,116

 

Net income available to Units – Limited Partners

 

 

12,358

 

Units – Limited Partners distributions

 

 

(14,374

)

Change in carrying value of Redeemable Limited Partners

 

 

644

 

Adjustment for Limited Partners ownership in Operating Partnership

 

 

(110

)

Balance, end of period

 

$

232,995

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

Balance, beginning of year

 

$

(88,612

)

Accumulated other comprehensive income (loss) – derivative instruments:

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

11,995

 

Losses reclassified into earnings from other comprehensive income

 

 

9,307

 

Balance, end of period

 

$

(67,310

)

See accompanying notes

16


Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENT OF CHANGES IN CAPITAL (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30, 2018

 

NONCONTROLLING INTERESTS

 

 

 

 

NONCONTROLLING INTERESTS – PARTIALLY OWNED PROPERTIES

 

 

 

 

Balance, beginning of year

 

$

4,708

 

Net income attributable to Noncontrolling Interests

 

 

1,189

 

Contributions by Noncontrolling Interests

 

 

125

 

Distributions to Noncontrolling Interests

 

 

(7,668

)

Balance, end of period

 

$

(1,646

)

See accompanying notes

17


Table of Contents

 

EQUITY RESIDENTIAL

ERP OPERATING LIMITED PARTNERSHIP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.

Business

Equity Residential (“EQR”) is an S&P 500 company focused on the acquisition, development and management of rental apartment properties primarily in urban and high-density suburban coastal gateway markets.  ERP Operating Limited Partnership (“ERPOP”) is focused on conducting the multifamily residential property business of Equity Residential.  EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and ERPOP is an Illinois limited partnership formed in May 1993.  References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP.  References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.  Unless otherwise indicated, the notes to consolidated financial statements apply to both the Company and the Operating Partnership.

EQR is the general partner of, and as of June 30, 2018 owned an approximate 96.3% ownership interest in, ERPOP.  All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP.  EQR issues public equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, but does not have any indebtedness as all debt is incurred by the Operating Partnership.  The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures.  The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.  

As of June 30, 2018, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 304 properties located in 10 states and the District of Columbia consisting of 78,645 apartment units.  The ownership breakdown includes (table does not include various uncompleted development properties):

 

 

 

Properties

 

 

Apartment Units

 

Wholly Owned Properties

 

 

284

 

 

 

74,003

 

Master-Leased Properties – Consolidated

 

 

1

 

 

 

162

 

Partially Owned Properties – Consolidated

 

 

17

 

 

 

3,535

 

Partially Owned Properties – Unconsolidated

 

 

2

 

 

 

945

 

 

 

 

304

 

 

 

78,645

 

Note: Effective February 1, 2018 and April 2, 2018, the Company took over management of two of its Master-Leased properties containing 94 apartment units and 597 apartment units located in Boston and Los Angeles, respectively.

 

2.Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) and certain reclassifications considered necessary for a fair presentation have been included.  Certain reclassifications have been made to the prior period financial statements in order to conform to the current year presentation.  These reclassifications did not have an impact on net income previously reported.  Operating results for the six months ended June 30, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018.

In preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.

The balance sheets at December 31, 2017 have been derived from the audited financial statements at that date but do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

18


Table of Contents

 

For further information, including definitions of capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.

Income and Other Taxes

Due to the structure of EQR as a REIT and the nature of the operations of its operating properties, no provision for federal income taxes has been made at the EQR level.  In addition, ERPOP generally is not liable for federal income taxes as the partners recognize their proportionate share of income or loss in their tax returns; therefore no provision for federal income taxes has been made at the ERPOP level.  Historically, the Company has generally only incurred certain state and local income, excise and franchise taxes.  The Company has elected Taxable REIT Subsidiary (“TRS”) status for certain of its corporate subsidiaries and as a result, these entities will incur both federal and state income taxes on any taxable income of such entities after consideration of any net operating losses.

Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  These assets and liabilities are measured using enacted tax rates for which the temporary differences are expected to be recovered or settled.  The effects of changes in tax rates on deferred tax assets and liabilities are recognized in earnings in the period enacted.  The Company’s deferred tax assets were generally the result of tax affected suspended interest deductions, net operating losses, differing depreciable lives on capitalized assets and the timing of expense recognition for certain accrued liabilities.  

In December 2017, the President signed into law H.R. 1, informally titled the Tax Cuts and Jobs Act (the “Tax Act”).  The Tax Act is not expected to have a material impact on our REIT or subsidiary entities, our ability to continue to qualify as a REIT or on our results of operations.  However, the complete impact of the Tax Act is not yet fully known and there can be no assurances that it will have a neutral or favorable impact.  

Recently Issued Accounting Pronouncements

In February 2016, the Financial Accounting Standards Board (“FASB”) issued a new leases standard which sets out principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessors and lessees).  The new standard requires the following:

 

Lessors – Leases will be accounted for using an approach that is substantially equivalent to existing guidance for operating, sales-type and financing leases, but aligned with the new revenue recognition standard.  Lessors will be required to allocate lease payments to separate lease and non-lease components of each lease agreement, with the non-lease components evaluated under the new revenue recognition standard.

 

 

Lessees – Leases will be accounted for using a dual approach, classifying leases as either operating or finance based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee.  This classification will determine whether the lease expense is recognized on a straight-line basis over the term of the lease (for operating leases) or based on an effective interest method (for finance leases).  A lessee is also required to record a right-of-use asset and a lease liability on its balance sheet for all leases with a term of greater than 12 months regardless of their classification as operating or finance leases.  Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases.

The new standard will be effective for the Company beginning on January 1, 2019, with early adoption permitted, though the Company currently anticipates adopting the new standard on the effective date.  The new standard must be adopted using a modified retrospective method, which requires application of the new guidance at the beginning of the earliest comparative period presented and provides for certain practical expedients, which the Company currently anticipates electing.  The Company anticipates that its residential and retail/commercial leases where it is the lessor will continue to be accounted for as operating leases under the new standard.  Therefore, the Company does not currently anticipate significant changes in the accounting for its lease revenues.  The Company is also the lessee under various corporate office and ground leases, which it will be required to recognize as right of use assets and related lease liabilities on its consolidated balance sheets upon adoption.  The Company currently anticipates that its corporate office leases where it is the lessee will continue to be accounted for as operating leases under the new standard.  Based on its anticipated election of the practical expedients, the Company would not be required to reassess the classification of existing ground leases and therefore these leases would continue to be accounted for as operating leases.  However, in the event we modify existing ground leases and/or enter into new ground leases after adoption of the new standard, such leases will likely be classified as finance leases.  The Company will continue to evaluate the impact of adopting the new leases standard on its consolidated results of operations and financial position.

19


Table of Contents

 

In July 2018, the FASB issued an amendment to the new leases standard, which includes a practical expedient that provides lessors an option not to separate lease and non-lease components when certain criteria are met and instead account for those components as a single component under the new leases standard.  The amendment also provides a transition option that permits the application of the new guidance as of the adoption date rather than to all periods presented.  The Company anticipates electing the practical expedient to account for both its lease and non-lease components as a single component under the leases standard and electing the new transition option.

In June 2016, the FASB issued a new standard which requires companies to adopt a new approach for estimating credit losses on certain types of financial instruments, such as trade and other receivables and loans.  The standard will require entities to estimate a lifetime expected credit loss for most financial instruments, including trade receivables.  The new standard will be effective for the Company beginning on January 1, 2020, with early adoption permitted beginning January 1, 2019.  The Company is currently evaluating the impact of adopting the new standard on its consolidated results of operations and financial position.

In August 2017, the FASB issued a final standard which makes changes to the hedge accounting model to enable entities to better portray their risk management activities in the financial statements.  The new standard expands an entity’s ability to hedge nonfinancial and financial risk components, reduces complexity in fair value hedges of interest rate risk and eases certain documentation and assessment requirements.  The new standard also eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of any hedging instrument to be presented in the same income statement line as the hedged instrument.  The new standard will be effective for the Company beginning on January 1, 2019 and early adoption is permitted.  The Company is currently evaluating the impact of adopting the new standard on its consolidated results of operations and financial position.

Recently Adopted Accounting Pronouncements

In May 2014, the FASB issued a comprehensive new revenue recognition standard entitled Revenue from Contracts with Customers that superseded nearly all existing revenue recognition guidance.  The new standard specifically excludes lease revenue.  The new standard’s core principle is that a company recognizes revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services.  Companies will likely need to use more judgment and make more estimates than under previous revenue recognition guidance.  These may include identifying performance obligations in the contract, estimating the amount of variable consideration, if any, to include in the transaction price and allocating the transaction price to each separate performance obligation.  The new standard may be applied retrospectively to each prior period presented or prospectively with the cumulative effect, if any, recognized as of the date of adoption.  The Company selected the modified retrospective transition method as of the date of adoption as required effective January 1, 2018.  Approximately 94% of rental income consists of revenue from leasing arrangements, which is specifically excluded from the standard (included as leasing revenue in the table below).  The Company analyzed its remaining revenue streams, inclusive of fee and asset management and gains and losses on sales, and concluded these revenue streams have the same timing and pattern of revenue recognition under the new guidance, and therefore the Company had no changes in revenue recognition with the adoption of the new standard.  As such, adoption of the standard did not result in a cumulative adjustment recognized as of January 1, 2018, and the standard did not have a material impact on the Company’s consolidated financial position, results of operations, equity/capital or cash flows.

For the remaining approximately 6% of rental income that is subject to the new revenue recognition standard, the Company’s disaggregated revenue streams are disclosed in the table below for the six months and quarter ended June 30, 2018.  These revenue streams have the same timing and pattern of revenue recognition across our reportable segments, with consistent allocations between the leasing and revenue recognition standards.  The revenue streams and percentages are comparable with the percentage of rental income for the six months and quarter ended June 30, 2017.  

The following table presents the disaggregation of revenue streams of our rental income for the six months and quarter ended June 30, 2018 (amounts in thousands):

 

 

 

 

 

Six Months Ended June 30, 2018

 

 

Quarter Ended June 30, 2018

 

Revenue Stream

 

Applicable Standard

 

Amount of

Rental Income

 

 

Percentage of

Rental Income

 

 

Amount of

Rental Income

 

 

Percentage of

Rental Income

 

Leasing revenue

 

Leases

 

$

1,192,789

 

 

 

93.8

%

 

$

599,976

 

 

 

93.8

%

Utility recoveries (“RUBS”)

 

Revenue Recognition

 

 

30,935

 

 

 

2.4

%

 

 

15,560

 

 

 

2.4

%

Parking revenue

 

Revenue Recognition

 

 

14,064

 

 

 

1.1

%

 

 

6,267

 

 

 

1.0

%

Other revenue

 

Revenue Recognition

 

 

34,663

 

 

 

2.7

%

 

 

17,817

 

 

 

2.8

%

Rental income

 

 

 

$

1,272,451

 

 

 

100.0

%

 

$

639,620

 

 

 

100.0

%

 

 

20


Table of Contents

 

Additionally, as part of the new revenue recognition standard, the FASB issued amendments related to partial sales of real estate (see further discussion below).  Adoption of the new partial sales standard did not result in a change of accounting for the Company related to its disposition process.  We concluded that the Company’s typical dispositions will continue to meet the criteria for sale and associated profit recognition under both new standards.

 

In January 2016, the FASB issued a new standard which requires companies to measure all equity securities with readily determinable fair values at fair value on the balance sheet, with changes in fair value recognized in net income.  The Company adopted this new standard as required effective January 1, 2018 and it did not have a material effect on its consolidated results of operations or financial position.

 

In August 2016 and October 2016, the FASB issued new standards to clarify how specific transactions are classified and presented on the statement of cash flows.  Among other clarifications, the new standards specifically provide guidance for the following items within the statement of cash flows which have required significant judgment in the past:

 

Cash payments related to debt prepayments or extinguishment costs are to be classified within financing activities;

 

The portion of the cash payment made to settle a zero-coupon bond or a bond with an insignificant cash coupon attributable to accreted interest related to a debt discount is to be classified as a cash outflow within operating activities, and the portion attributable to the principal is to be classified within financing activities;

 

Insurance settlement proceeds are to be classified based on the nature of the loss;

 

Companies must elect to classify distributions received from equity method investees using either a cumulative earnings approach or a look-through approach and the election must be disclosed; and

 

Restricted cash will be included with cash and cash equivalents on the statement of cash flows.  Total cash and cash equivalents and restricted cash are to be reconciled to the related line items on the balance sheet.

The new standards must be applied retrospectively to all periods presented in the consolidated financial statements.  The Company adopted the new standard in the fourth quarter of 2017 and will continue to apply the look-through approach for distributions received from equity method investees.  While overall cash flows did not change, there are changes between cash flow classifications due primarily to the debt prepayment penalties that the Company has incurred in the comparative period.  As of June 30, 2017, the following cash flows were reclassified (amounts in thousands):

 

21


Table of Contents

 

 

 

Six Months Ended June 30, 2017

 

 

 

As Originally

Presented

 

 

Reclassification

Adjustments

 

 

As Presented

Herein

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of discounts and premiums on debt

 

$

3,359

 

 

$

(1,968

)

 

$

1,391

 

Net (gain) loss on debt extinguishment

 

$

 

 

$

12,258

 

 

$

12,258

 

(Increase) decrease in deposits - restricted

 

$

310

 

 

$

(310

)

 

$

 

(Increase) decrease in mortgage deposits

 

$

900

 

 

$

(900

)

 

$

 

Net cash provided by operating activities

 

$

550,033

 

 

$

9,080

 

 

$

559,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in deposits on real estate acquisitions

    and investments, net

 

$

(177,742

)

 

$

177,742

 

 

$

 

(Increase) decrease in mortgage deposits

 

$

(4,108

)

 

$

4,108

 

 

$

 

Net cash provided by (used for) investing activities

 

$

(226,457

)

 

$

181,850

 

 

$

(44,607

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage deposits

 

$

47,127

 

 

$

(47,127

)

 

$

 

Mortgage notes payable, net: Net gain (loss) on debt extinguishment

 

$

 

 

$

(12,258

)

 

$

(12,258

)

Line of credit and commercial paper: Commercial paper proceeds

 

$

2,608,895

 

 

$

1,968

 

 

$

2,610,863

 

Net cash (used for) financing activities

 

$

(363,064

)

 

$

(57,417

)

 

$

(420,481

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

$

77,207

 

 

 

 

 

 

 

 

 

(adjustments for restricted deposits, beginning of period)

 

 

 

 

 

$

141,881

 

 

 

 

 

Cash and cash equivalents and restricted deposits, beginning of period

 

 

 

 

 

 

 

 

 

$

219,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

37,719

 

 

 

 

 

 

 

 

 

(adjustments for restricted deposits, end of period)

 

 

 

 

 

$

275,394

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

 

$

313,113

 

In January 2017, the FASB issued a new standard which clarified the definition of a business.  The standard’s objective was to add additional guidance that assists companies in determining whether transactions should be accounted for as an asset acquisition or a business combination.  The new standard first requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets.  If this threshold is met, the set is not a business.  If this threshold is not met, the entity next evaluates whether the set meets the requirement that a business include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create outputs.  Among other differences, transaction costs associated with asset acquisitions are capitalized while those associated with business combinations are expensed as incurred.  In addition, purchase price in an asset acquisition is allocated on a relative fair value basis while in a business combination it is generally measured at fair value.  The new standard will be applied prospectively to any transactions occurring within the period of adoption.  The Company early adopted the new standard as allowed effective January 1, 2017.  The Company anticipates that substantially all of its transactions will now be accounted for as asset acquisitions, which means transaction costs will largely be capitalized as noted above.  

In February 2017, the FASB issued a new standard which clarifies the accounting treatment for partial sales of nonfinancial assets (i.e. real estate).  The standard clarifies that partial sales transactions include contributions of nonfinancial assets to a joint venture or other noncontrolled investee.  Companies must recognize a full gain or loss on transfers of nonfinancial assets to equity method investees.  The standard requires companies to derecognize distinct nonfinancial assets or distinct in substance nonfinancial assets in partial sale transactions when it does not have a controlling financial interest in the legal entity that holds the asset and transfers control of the asset.  Once the distinct nonfinancial asset is transferred, the company is required to measure any non-controlling interest it receives or retains at fair value and recognize a full gain or loss on the transaction.  If a company transfers ownership interests in a consolidated subsidiary and continues to maintain a controlling financial interest, the company does not derecognize the assets or liabilities, and accounts for the transaction as an equity transaction and no gain or loss is recognized.  The Company adopted this new standard concurrently with the new revenue recognition standard as required effective January 1, 2018.  The Company has not had a partial sale of nonfinancial assets in the current or comparative periods, therefore the adoption of this standard did not have a material impact on its consolidated results of operations and financial position.

Other

 

The Company is the controlling partner in various consolidated partnerships owning 17 properties consisting of 3,535 apartment units having a noncontrolling interest deficit balance of $1.6 million at June 30, 2018.  The Company is required to make certain

22


Table of Contents

 

disclosures regarding noncontrolling interests in consolidated limited-life subsidiaries.  Of the consolidated entities described above, the Company is the controlling partner in limited-life partnerships owning four properties having a noncontrolling interest deficit balance of $8.7 million.  These four partnership agreements contain provisions that require the partnerships to be liquidated through the sale of their assets upon reaching a date specified in each respective partnership agreement.  The Company, as controlling partner, has an obligation to cause the property owning partnerships to distribute the proceeds of liquidation to the Noncontrolling Interests in these Partially Owned Properties only to the extent that the net proceeds received by the partnerships from the sale of their assets warrant a distribution based on the partnership agreements.  As of June 30, 2018, the Company estimates the value of Noncontrolling Interest distributions for these four properties would have been approximately $66.8 million (“Settlement Value”) had the partnerships been liquidated.  This Settlement Value is based on estimated third party consideration realized by the partnerships upon disposition of the four Partially Owned Properties and is net of all other assets and liabilities, including yield maintenance on the mortgages encumbering the properties, that would have been due on June 30, 2018 had those mortgages been prepaid.  Due to, among other things, the inherent uncertainty in the sale of real estate assets, the amount of any potential distribution to the Noncontrolling Interests in the Company’s Partially Owned Properties is subject to change.  To the extent that the partnerships’ underlying assets are worth less than the underlying liabilities, the Company has no obligation to remit any consideration to the Noncontrolling Interests in these Partially Owned Properties.

3.

Equity, Capital and Other Interests

Equity and Redeemable Noncontrolling Interests of Equity Residential

The following tables present the changes in the Company’s issued and outstanding Common Shares and “Units” (which includes OP Units and restricted units) for the six months ended June 30, 2018:

 

 

 

2018

 

Common Shares

 

 

 

 

Common Shares outstanding at January 1,

 

 

368,018,082

 

Common Shares Issued:

 

 

 

 

Conversion of OP Units

 

 

11,494

 

Exercise of share options

 

 

80,875

 

Employee Share Purchase Plan (ESPP)

 

 

44,858

 

Restricted share grants, net

 

 

123,027

 

Common Shares outstanding at June 30,

 

 

368,278,336

 

Units

 

 

 

 

Units outstanding at January 1,

 

 

13,768,438

 

Restricted unit grants, net

 

 

267,074

 

Conversion of OP Units to Common Shares

 

 

(11,494

)

Units outstanding at June 30,

 

 

14,024,018

 

Total Common Shares and Units outstanding at June 30,

 

 

382,302,354

 

Units Ownership Interest in Operating Partnership

 

 

3.7

%

 

The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units, as well as the equity positions of the holders of restricted units, are collectively referred to as the “Noncontrolling Interests – Operating Partnership”.  Subject to certain exceptions (including the “book-up” requirements of restricted units), the Noncontrolling Interests – Operating Partnership may exchange their Units with EQR for Common Shares on a one-for-one basis.  The carrying value of the Noncontrolling Interests – Operating Partnership (including redeemable interests) is allocated based on the number of Noncontrolling Interests – Operating Partnership Units in total in proportion to the number of Noncontrolling Interests – Operating Partnership Units in total plus the number of Common Shares.  Net income is allocated to the Noncontrolling Interests – Operating Partnership based on the weighted average ownership percentage during the period.

The Operating Partnership has the right but not the obligation to make a cash payment instead of issuing Common Shares to any and all holders of Noncontrolling Interests – Operating Partnership Units requesting an exchange of their OP Units with EQR.  Once the Operating Partnership elects not to redeem the Noncontrolling Interests – Operating Partnership Units for cash, EQR is obligated to deliver Common Shares to the exchanging holder of the Noncontrolling Interests – Operating Partnership Units.

The Noncontrolling Interests Operating Partnership Units are classified as either mezzanine equity or permanent equity.  If EQR is required, either by contract or securities law, to deliver registered Common Shares, such Noncontrolling Interests – Operating Partnership are differentiated and referred to as “Redeemable Noncontrolling Interests – Operating Partnership”.  Instruments that

23


Table of Contents

 

require settlement in registered shares cannot be classified in permanent equity as it is not always completely within an issuer’s control to deliver registered shares.  Therefore, settlement in cash is assumed and that responsibility for settlement in cash is deemed to fall to the Operating Partnership as the primary source of cash for EQR, resulting in presentation in the mezzanine section of the balance sheet.  The Redeemable Noncontrolling Interests – Operating Partnership are adjusted to the greater of carrying value or fair market value based on the Common Share price of EQR at the end of each respective reporting period.  EQR has the ability to deliver unregistered Common Shares for the remaining portion of the Noncontrolling Interests – Operating Partnership Units that are classified in permanent equity at June 30, 2018 and December 31, 2017.

The carrying value of the Redeemable Noncontrolling Interests Operating Partnership is allocated based on the number of Redeemable Noncontrolling Interests Operating Partnership Units in proportion to the number of Noncontrolling Interests – Operating Partnership Units in total.  Such percentage of the total carrying value of Units which is ascribed to the Redeemable Noncontrolling Interests Operating Partnership is then adjusted to the greater of carrying value or fair market value as described above.  As of June 30, 2018, the Redeemable Noncontrolling Interests – Operating Partnership have a redemption value of approximately $366.5 million, which represents the value of Common Shares that would be issued in exchange for the Redeemable Noncontrolling Interests Operating Partnership Units.

The following table presents the changes in the redemption value of the Redeemable Noncontrolling Interests Operating Partnership for the six months ended June 30, 2018 (amounts in thousands):

 

 

 

2018

 

Balance at January 1,

 

$

366,955

 

Change in market value

 

 

172

 

Change in carrying value

 

 

(644

)

Balance at June 30,

 

$

366,483

 

 

Net proceeds from EQR Common Share and Preferred Share (see definition below) offerings are contributed by EQR to ERPOP.  In return for those contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in ERPOP equal in number and having the same terms as the Preferred Shares issued in the equity offering).  As a result, the net offering proceeds from Common Shares and Preferred Shares are allocated between shareholders’ equity and Noncontrolling Interests – Operating Partnership to account for the change in their respective percentage ownership of the underlying equity of ERPOP.

The Company’s declaration of trust authorizes it to issue up to 100,000,000 preferred shares of beneficial interest, $0.01 par value per share (the “Preferred Shares”), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Company’s Common Shares.

The following table presents the Company’s issued and outstanding Preferred Shares as of June 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend Per

 

 

June 30,

 

 

December 31,

 

 

 

Date (1)

 

Share (2)

 

 

2018

 

 

2017

 

Preferred Shares of beneficial interest, $0.01 par value;

   100,000,000 shares authorized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preferred;

   liquidation value $50 per share; 745,600 shares issued and

   outstanding as of June 30, 2018 and December 31, 2017

 

12/10/26

 

$

4.145

 

 

$

37,280

 

 

$

37,280

 

 

 

 

 

 

 

 

 

$

37,280

 

 

$

37,280

 

 

(1)

On or after the call date, redeemable preferred shares may be redeemed for cash at the option of the Company, in whole or in part, at a redemption price equal to the liquidation price per share, plus accrued and unpaid distributions, if any.

(2)

Dividends on Preferred Shares are payable quarterly.

24


Table of Contents

 

Capital and Redeemable Limited Partners of ERP Operating Limited Partnership

The following tables present the changes in the Operating Partnership’s issued and outstanding Units and in the limited partners’ Units for the six months ended June 30, 2018:

 

 

 

2018

 

General and Limited Partner Units

 

 

 

 

General and Limited Partner Units outstanding at January 1,

 

 

381,786,520

 

Issued to General Partner:

 

 

 

 

Exercise of EQR share options

 

 

80,875

 

EQR’s Employee Share Purchase Plan (ESPP)

 

 

44,858

 

EQR’s restricted share grants, net

 

 

123,027

 

Issued to Limited Partners:

 

 

 

 

Restricted unit grants, net

 

 

267,074

 

General and Limited Partner Units outstanding at June 30,

 

 

382,302,354

 

Limited Partner Units

 

 

 

 

Limited Partner Units outstanding at January 1,

 

 

13,768,438

 

Limited Partner restricted unit grants, net

 

 

267,074

 

Conversion of Limited Partner OP Units to EQR Common

   Shares

 

 

(11,494

)

Limited Partner Units outstanding at June 30,

 

 

14,024,018

 

Limited Partner Units Ownership Interest in Operating

   Partnership

 

 

3.7

%

 

The Limited Partners of the Operating Partnership as of June 30, 2018 include various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units, as well as the equity positions of the holders of restricted units.  Subject to certain exceptions (including the “book-up” requirements of restricted units), Limited Partners may exchange their Units with EQR for Common Shares on a one-for-one basis.  The carrying value of the Limited Partner Units (including redeemable interests) is allocated based on the number of Limited Partner Units in total in proportion to the number of Limited Partner Units in total plus the number of General Partner Units.  Net income is allocated to the Limited Partner Units based on the weighted average ownership percentage during the period.

The Operating Partnership has the right but not the obligation to make a cash payment instead of issuing Common Shares to any and all holders of Limited Partner Units requesting an exchange of their OP Units with EQR.  Once the Operating Partnership elects not to redeem the Limited Partner Units for cash, EQR is obligated to deliver Common Shares to the exchanging limited partner.

The Limited Partner Units are classified as either mezzanine equity or permanent equity.  If EQR is required, either by contract or securities law, to deliver registered Common Shares, such Limited Partner Units are differentiated and referred to as “Redeemable Limited Partner Units”.  Instruments that require settlement in registered shares cannot be classified in permanent equity as it is not always completely within an issuer’s control to deliver registered shares.  Therefore, settlement in cash is assumed and that responsibility for settlement in cash is deemed to fall to the Operating Partnership as the primary source of cash for EQR, resulting in presentation in the mezzanine section of the balance sheet.  The Redeemable Limited Partner Units are adjusted to the greater of carrying value or fair market value based on the Common Share price of EQR at the end of each respective reporting period.  EQR has the ability to deliver unregistered Common Shares for the remaining portion of the Limited Partner Units that are classified in permanent equity at June 30, 2018 and December 31, 2017.

The carrying value of the Redeemable Limited Partner Units is allocated based on the number of Redeemable Limited Partner Units in proportion to the number of Limited Partner Units in total.  Such percentage of the total carrying value of Limited Partner Units which is ascribed to the Redeemable Limited Partner Units is then adjusted to the greater of carrying value or fair market value as described above.  As of June 30, 2018, the Redeemable Limited Partner Units have a redemption value of approximately $366.5 million, which represents the value of Common Shares that would be issued in exchange for the Redeemable Limited Partner Units.

 

25


Table of Contents

 

The following table presents the changes in the redemption value of the Redeemable Limited Partners for the six months ended June 30, 2018 (amounts in thousands):

 

 

 

2018

 

Balance at January 1,

 

$

366,955

 

Change in market value

 

 

172

 

Change in carrying value

 

 

(644

)

Balance at June 30,

 

$

366,483

 

 

EQR contributes all net proceeds from its various equity offerings (including proceeds from exercise of options for Common Shares) to ERPOP.  In return for those contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in ERPOP equal in number and having the same terms as the preferred shares issued in the equity offering).

The following table presents the Operating Partnership’s issued and outstanding “Preference Units” as of June 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend Per

 

 

June 30,

 

 

December 31,

 

 

 

Date (1)

 

Unit (2)

 

 

2018

 

 

2017

 

Preference Units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preference Units;

   liquidation value $50 per unit; 745,600 units issued and

   outstanding as of June 30, 2018 and December 31, 2017

 

12/10/26

 

$

4.145

 

 

$

37,280

 

 

$

37,280

 

 

 

 

 

 

 

 

 

$

37,280

 

 

$

37,280

 

 

(1)

On or after the call date, redeemable preference units may be redeemed for cash at the option of the Operating Partnership, in whole or in part, at a redemption price equal to the liquidation price per unit, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption of the corresponding Company Preferred Shares.

(2)

Dividends on Preference Units are payable quarterly.

Other

In September 2009, the Company announced the establishment of an At-The-Market (“ATM”) share offering program which would allow EQR to sell Common Shares from time to time into the existing trading market at current market prices as well as through negotiated transactions.  Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds from all equity offerings to the capital of ERPOP in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis).  The program currently has a maturity of June 2019.  EQR has the authority to issue 13.0 million shares but has not issued any shares under this program since September 2012.

The Company may repurchase up to 13.0 million Common Shares under its share repurchase program.  No shares were repurchased during the six months ended June 30, 2018.  As of June 30, 2018, EQR has remaining authorization to repurchase up to 13.0 million of its shares under the repurchase program.  

26


Table of Contents

 

4.

Real Estate and Lease Intangibles

The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of June 30, 2018 and December 31, 2017 (amounts in thousands):

 

 

 

June 30, 2018

 

 

December 31, 2017

 

Land

 

$

5,986,329

 

 

$

5,996,024

 

Depreciable property:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

17,852,269

 

 

 

17,743,042

 

Furniture, fixtures and equipment

 

 

1,615,089

 

 

 

1,548,961

 

In-Place lease intangibles

 

 

479,248

 

 

 

476,359

 

Projects under development:

 

 

 

 

 

 

 

 

Land

 

 

39,437

 

 

 

43,226

 

Construction-in-progress

 

 

106,127

 

 

 

120,321

 

Land held for development:

 

 

 

 

 

 

 

 

Land

 

 

61,038

 

 

 

62,538

 

Construction-in-progress

 

 

25,060

 

 

 

36,425

 

Investment in real estate

 

 

26,164,597

 

 

 

26,026,896

 

Accumulated depreciation

 

 

(6,338,043

)

 

 

(6,040,378

)

Investment in real estate, net

 

$

19,826,554

 

 

$

19,986,518

 

 

The following table summarizes the carrying amounts for the Company’s above and below market ground and retail lease intangibles as of June 30, 2018 and December 31, 2017 (amounts in thousands):

 

Description

 

Balance Sheet Location

 

June 30, 2018

 

 

December 31, 2017

 

Assets

 

 

 

 

 

 

 

 

 

 

Ground lease intangibles – below market

 

Other Assets

 

$

191,918

 

 

$

191,918

 

Retail lease intangibles – above market

 

Other Assets

 

 

1,260

 

 

 

1,260

 

Lease intangible assets

 

 

 

 

193,178

 

 

 

193,178

 

Accumulated amortization

 

 

 

 

(24,691

)

 

 

(22,434

)

Lease intangible assets, net

 

 

 

$

168,487

 

 

$

170,744

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

(5,204

)

 

 

(5,143

)

Lease intangible liabilities, net

 

 

 

$

2,466

 

 

$

2,527

 

 

The following table provides a summary of the effect of the amortization for above and below market ground and retail lease intangibles on the Company’s accompanying consolidated statements of operations and comprehensive income for the six months and quarters ended June 30, 2018 and 2017, respectively (amounts in thousands):

 

 

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

Description

 

Income Statement Location

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Ground lease intangible amortization

 

Property and Maintenance

 

$

(2,232

)

 

$

(2,161

)

 

$

(1,116

)

 

$

(1,081

)

Retail lease intangible amortization

 

Rental Income

 

 

36

 

 

 

444

 

 

 

18

 

 

 

220

 

Total amortization of above/below

    market lease intangibles

 

 

 

$

(2,196

)

 

$

(1,717

)

 

$

(1,098

)

 

$

(861

)

 

27


Table of Contents

 

The following table provides a summary of the aggregate amortization for above and below market ground and retail lease intangibles for each of the next five years (amounts in thousands):

 

 

 

Remaining

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

Ground lease intangibles

 

$

(2,231

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

 

$

(4,463

)

Retail lease intangibles

 

 

35

 

 

 

71

 

 

 

71

 

 

 

71

 

 

 

27

 

 

 

19

 

Total

 

$

(2,196

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,392

)

 

$

(4,436

)

 

$

(4,444

)

 

During the six months ended June 30, 2018, 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)

 

 

2

 

 

 

357

 

 

$

199,700

 

Total

 

 

2

 

 

 

357

 

 

$

199,700

 

 

(1)

Purchase price includes an allocation of approximately $49.1 million to land and $151.4 million to depreciable property (inclusive of capitalized closing costs).

 

During the six months ended June 30, 2018, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

4

 

 

 

786

 

 

$

290,020

 

Land Parcels (one)

 

 

 

 

 

 

 

 

2,700

 

Total

 

 

4

 

 

 

786

 

 

$

292,720

 

 

The Company recognized a net gain on sales of real estate properties of approximately $142.2 million and a net gain on sales of land parcels of approximately $1.0 million on the above sales.

 

5.

Commitments to Acquire/Dispose of Real Estate

The Company has entered into a separate agreement to acquire the following (purchase price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Purchase Price

 

Rental Properties – Consolidated

 

 

1

 

 

 

372

 

 

$

135,500

 

Total

 

 

1

 

 

 

372

 

 

$

135,500

 

 

The Company has entered into a separate agreement to dispose of the following (sales price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

1

 

 

 

506

 

 

$

416,100

 

Total

 

 

1

 

 

 

506

 

 

$

416,100

 

 

The closing of these pending transactions are subject to certain conditions and restrictions, therefore, there can be no assurance that these transactions will be consummated or that the final terms will not differ in material respects from those summarized above.

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).  

Consolidated Variable Interest Entities (“VIEs”)

In accordance with accounting standards for consolidation of VIEs, the Company consolidates ERPOP on EQR’s financial statements.  As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management.  The limited

28


Table of Contents

 

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.  

The Company has various equity interests in certain joint ventures owning 17 properties containing 3,535 apartment units.  The Company is the general partner or managing member of these joint ventures and is responsible for managing the operations and affairs of the joint ventures as well as making all decisions regarding the businesses of the joint ventures.  The limited partners or non-managing members are not able to exercise substantive kick-out or participating rights.  As a result, the joint ventures qualify as 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 joint ventures are required to be consolidated on the Company’s financial statements.  The consolidated assets and liabilities related to the joint ventures were approximately $717.5 million and $313.4 million, respectively, at June 30, 2018 and approximately $518.9 million and $307.0 million, respectively, at December 31, 2017.

Investments in Unconsolidated Entities

The following table and information summarizes the Company’s investments in unconsolidated entities, which are accounted for under the equity method of accounting as the requirements for consolidation are not met, as of June 30, 2018 and December 31, 2017 (amounts in thousands except for ownership percentage):

 

 

June 30, 2018

 

 

December 31, 2017

 

 

Ownership Percentage

 

Investments in Unconsolidated Entities:

 

 

 

 

 

 

 

 

 

 

 

Wisconsin Place Developer (VIE) (1)

$

43,456

 

 

$

44,451

 

 

33.3%

 

Operating Properties (Non-VIE) (2)

 

11,378

 

 

 

12,367

 

 

20.0%

 

Other

 

3,290

 

 

 

1,436

 

 

Varies

 

Investments in Unconsolidated Entities

$

58,124

 

 

$

58,254

 

 

 

 

 

 

(1)

Represents an unconsolidated interest in an entity that owns the land underlying one of the consolidated joint venture properties noted above and owns and operates a related parking facility.  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.

(2)

Includes two joint ventures under separate agreements with the same partner totaling 945 apartment units.

 

7.

Restricted Deposits

The following table presents the Company’s restricted deposits as of June 30, 2018 and December 31, 2017 (amounts in thousands):

 

 

 

June 30, 2018

 

 

December 31, 2017

 

Mortgage escrow deposits:

 

 

 

 

 

 

 

 

Real estate taxes and insurance

 

$

1,171

 

 

$

845

 

Replacement reserves

 

 

7,698

 

 

 

8,347

 

Mortgage principal reserves/sinking funds

 

 

6,544

 

 

 

3,167

 

Other

 

 

852

 

 

 

852

 

Mortgage escrow deposits

 

 

16,265

 

 

 

13,211

 

Restricted cash:

 

 

 

 

 

 

 

 

Earnest money on pending acquisitions

 

 

750

 

 

 

750

 

Restricted deposits on real estate investments

 

 

712

 

 

 

58

 

Resident security and utility deposits

 

 

35,097

 

 

 

35,183

 

Other

 

 

1,546

 

 

 

913

 

Restricted cash

 

 

38,105

 

 

 

36,904

 

Restricted deposits

 

$

54,370

 

 

$

50,115

 

29


Table of Contents

 

 

8.

Debt

EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.  EQR guarantees the Operating Partnership’s revolving credit facility up to the maximum amount and for the full term of the facility.  Weighted average interest rates noted below for the six months ended June 30, 2018 are net of the effect of any derivative instruments.  

Mortgage Notes Payable

As of June 30, 2018, the Company had outstanding mortgage debt of approximately $2.9 billion.  

During the six months ended June 30, 2018, the Company:

 

Repaid $550.0 million of 6.08% mortgage debt held in a Fannie Mae loan pool maturing in 2020 and incurred a prepayment penalty of approximately $22.1 million;

 

Repaid $43.7 million of conventional fixed-rate mortgage loans maturing in 2018;

 

Repaid $131.9 million of various tax-exempt mortgage bonds maturing in 2028 through 2042; and

 

Repaid $3.3 million of scheduled principal repayments on various mortgage debt.

The Company recorded $1.6 million of write-offs of unamortized deferred financing costs during the six months ended June 30, 2018 as additional interest expense related to debt extinguishment of mortgages.  The Company also recorded $0.2 million of write-offs of net unamortized premiums during the six months ended June 30, 2018 as a reduction of interest expense related to debt extinguishment of mortgages.

As of June 30, 2018, the Company had $563.4 million of secured debt subject to third party credit enhancement.

As of June 30, 2018, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through May 28, 2061.  At June 30, 2018, the interest rate range on the Company’s mortgage debt was 0.10% to 6.90%.  During the six months ended June 30, 2018, the weighted average interest rate on the Company’s mortgage debt was 4.22%.

Notes

As of June 30, 2018, the Company had outstanding unsecured notes of approximately $5.5 billion.

During the six months ended June 30, 2018, the Company issued $500.0 million of ten-year 3.50% unsecured notes, receiving net proceeds of approximately $497.0 million before underwriting fees, hedge termination costs and other expenses, at an all-in effective interest rate of 3.61%.

As of June 30, 2018, scheduled maturities for the Company’s outstanding notes were at various dates through August 1, 2047.  At June 30, 2018, the interest rate range on the Company’s notes before the effect of certain fair value hedges was 2.375% to 7.57%.  During the six months ended June 30, 2018, the weighted average interest rate on the Company’s notes was 4.27%.

The Company’s unsecured public debt contains certain financial and operating covenants including, among other things, maintenance of certain financial ratios.  The Company was in compliance with its unsecured public debt covenants for the six months ended June 30, 2018.

Line of Credit and Commercial Paper

On November 3, 2016, the Company replaced its existing $2.5 billion facility with a $2.0 billion unsecured revolving credit facility maturing January 10, 2022.  The Company has the ability to increase available borrowings by an additional $750.0 million by adding additional banks to the facility or obtaining the agreement of existing banks to increase their commitments.  The interest rate on advances under the facility will generally be LIBOR plus a spread (currently 0.825%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 12.5 basis points).  Both the spread and the facility fee are dependent on the credit rating of the Company’s long term debt.

30


Table of Contents

 

On February 2, 2015, the Company entered into an unsecured commercial paper note program in the United States.  The Company may borrow up to a maximum of $500.0 million under this program subject to market conditions.  The notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company’s other unsecured senior indebtedness.  As of June 30, 2018, there was a balance of $345.8 million outstanding on the commercial paper program ($347.0 million in principal outstanding net of an unamortized discount of $1.2 million).  The notes bear interest at various floating rates with a weighted average of 2.16% for the six months ended June 30, 2018 and a weighted average maturity of 48 days as of June 30, 2018.

As of June 30, 2018, the amount available on the revolving credit facility was $1.65 billion (net of $6.7 million which was restricted/dedicated to support letters of credit and net of $347.0 million in principal outstanding on the commercial paper program).  During the six months ended June 30, 2018, the weighted average interest rate on the revolving credit facility was 2.29%.

Other

On April 24, 2017, the Company executed a new letter of credit facility with a third party financial institution which is not backed by or collateralized by borrowings on the Company’s unsecured revolving credit facility.  As of June 30, 2018, there was $9.0 million in letters of credit outstanding on this facility.

 

9.

Derivative and Other Fair Value Instruments

The valuation of financial instruments requires the Company to make estimates and judgments that affect the fair value of the instruments.  The Company, where possible, bases the fair values of its financial instruments, including its derivative instruments, on listed market prices and third party quotes.  Where these are not available, the Company bases its estimates on current instruments with similar terms and maturities or on other factors relevant to the financial instruments.

In the normal course of business, the Company is exposed to the effect of interest rate changes.  The Company seeks to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.  The Company may also use derivatives to manage commodity prices in the daily operations of the business.

A three-level valuation hierarchy exists for disclosure of fair value measurements.  The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date.  A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.  The three levels are defined as follows:

 

Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

The Company’s derivative positions are valued using models developed by the respective counterparty as well as models developed internally by the Company that use as their basis readily observable market parameters (such as forward yield curves and credit default swap data).  Employee holdings other than Common Shares within the supplemental executive retirement plan (the “SERP”) are valued using quoted market prices for identical assets and are included in other assets and other liabilities on the consolidated balance sheets.  Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners are valued using the quoted market price of Common Shares.  The fair values disclosed for mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) were calculated using indicative rates provided by lenders of similar loans in the case of mortgage notes payable and the private unsecured debt (including its commercial paper and line of credit, if applicable) and quoted market prices for each underlying issuance in the case of the public unsecured notes.

31


Table of Contents

 

 

The fair values of the Company’s financial instruments (other than mortgage notes payable, unsecured notes, commercial paper, line of credit and derivative instruments), including cash and cash equivalents and other financial instruments, approximate their carrying or contract value.  The following table provides a summary of the carrying and fair values for the Company’s mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) at June 30, 2018 and December 31, 2017, respectively (amounts in thousands):

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

 

Carrying Value

 

 

Estimated Fair

Value (Level 2)

 

 

Carrying Value

 

 

Estimated Fair

Value (Level 2)

 

Mortgage notes payable, net

 

$

2,894,325

 

 

$

2,823,402

 

 

$

3,618,722

 

 

$

3,615,384

 

Unsecured debt, net

 

 

5,878,444

 

 

 

5,911,615

 

 

 

5,338,569

 

 

 

5,619,744

 

Total debt, net

 

$

8,772,769

 

 

$

8,735,017

 

 

$

8,957,291

 

 

$

9,235,128

 

The following table summarizes the Company’s consolidated derivative instruments at June 30, 2018 (dollar amounts are in thousands):

 

 

Fair Value

Hedges (1)

 

 

Forward

Starting

Swaps (2)

 

Current Notional Balance

$

450,000

 

 

$

800,000

 

Lowest Interest Rate

 

2.375

%

 

 

2.1478

%

Highest Interest Rate

 

2.375

%

 

 

3.1163

%

Earliest Maturity Date

 

2019

 

 

 

2028

 

Latest Maturity Date

 

2019

 

 

 

2029

 

 

(1)

Fair Value Hedges – Converts outstanding fixed rate unsecured notes ($450.0 million 2.375% notes due July 1, 2019) to a floating interest rate of 90-Day LIBOR plus 0.61%.

(2)

Forward Starting Swaps – Designed to partially fix interest rates in advance of planned future debt issuances.  Of the $800.0 million notional balance, $300.0 million of these swaps have mandatory counterparty terminations in 2019 and are targeted for certain 2018 debt issuances while $500.0 million of these swaps have mandatory counterparty terminations in 2020 and are targeted for certain 2019 debt issuances.

 

32


Table of Contents

 

The following tables provide a summary of the fair value measurements for each major category of assets and liabilities measured at fair value on a recurring basis and the location within the accompanying consolidated balance sheets at June 30, 2018 and December 31, 2017, respectively (amounts in thousands):

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

6/30/2018

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

Other Assets

 

$

16,731

 

 

$

 

 

$

16,731

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

140,432

 

 

 

140,432

 

 

 

 

 

 

 

Total

 

 

 

$

157,163

 

 

$

140,432

 

 

$

16,731

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Liabilities

 

$

3,748

 

 

$

 

 

$

3,748

 

 

$

 

Forward Starting Swaps

 

Other Liabilities

 

 

1,231

 

 

 

 

 

 

1,231

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

 

140,432

 

 

 

140,432

 

 

 

 

 

 

 

Total

 

 

 

$

145,411

 

 

$

140,432

 

 

$

4,979

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

366,483

 

 

$

 

 

$

366,483

 

 

$

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

12/31/2017

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Staring Swaps

 

Other Assets

 

$

5,143

 

 

$

 

 

$

5,143

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

140,159

 

 

 

140,159

 

 

 

 

 

 

 

Total

 

 

 

$

145,302

 

 

$

140,159

 

 

$

5,143

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Liabilities

 

$

1,597

 

 

$

 

 

$

1,597

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

 

140,159

 

 

 

140,159

 

 

 

 

 

 

 

Total

 

 

 

$

141,756

 

 

$

140,159

 

 

$

1,597

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

366,955

 

 

$

 

 

$

366,955

 

 

$

 

33


Table of Contents

 

 

The following tables provide a summary of the effect of fair value hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the six months ended June 30, 2018 and 2017, respectively (amounts in thousands):

 

June 30, 2018

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location of

Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

Interest expense

 

$

(2,151

)

 

Fixed rate debt

 

Interest expense

 

$

2,151

 

Total

 

 

 

$

(2,151

)

 

 

 

 

 

$

2,151

 

 

June 30, 2017

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location

of Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

Interest expense

 

$

(630

)

 

Fixed rate debt

 

Interest expense

 

$

630

 

Total

 

 

 

$

(630

)

 

 

 

 

 

$

630

 

 

The following tables provide a summary of the effect of cash flow hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the six months ended June 30, 2018 and 2017, respectively (amounts in thousands):

 

 

 

Effective Portion

 

 

Ineffective Portion

 

June 30, 2018

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

11,995

 

 

Interest expense

 

$

(9,307

)

 

N/A

 

$

 

Total

 

$

11,995

 

 

 

 

$

(9,307

)

 

 

 

$

 

 

 

 

Effective Portion

 

 

Ineffective Portion

 

June 30, 2017

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

3,507

 

 

Interest expense

 

$

(9,251

)

 

N/A

 

$

 

Total

 

$

3,507

 

 

 

 

$

(9,251

)

 

 

 

$

 

 

As of June 30, 2018 and December 31, 2017, there were approximately $67.3 million and $88.6 million in deferred losses, net, included in accumulated other comprehensive income (loss), respectively, related to derivative instruments.  Based on the estimated fair values of the net derivative instruments at June 30, 2018, the Company may recognize an estimated $19.9 million of accumulated other comprehensive income (loss) as additional interest expense during the twelve months ending June 30, 2019.

 

In February 2018, the Company received approximately $1.6 million to settle two forward starting swaps in conjunction with the issuance of $500.0 million of ten-year unsecured public notes.  The entire $1.6 million was initially deferred as a component of accumulated other comprehensive income (loss) and will be recognized as a decrease to interest expense over the ten-year term of the notes.  

34


Table of Contents

 

10.

Earning Per Share and Earnings Per Unit

Equity Residential

The following tables set forth the computation of net income per share basic and net income per share diluted for the Company (amounts in thousands except per share amounts):

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Numerator for net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

 

$

118,410

 

 

$

204,160

 

Allocation to Noncontrolling Interests – Operating

   Partnership

 

 

(12,358

)

 

 

(12,765

)

 

 

(4,299

)

 

 

(7,354

)

Net (income) loss attributable to Noncontrolling

   Interests – Partially Owned Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Preferred distributions

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

Numerator for net income per share – basic

 

$

323,866

 

 

$

338,237

 

 

$

112,830

 

 

$

195,268

 

Numerator for net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

 

$

118,410

 

 

$

204,160

 

Net (income) loss attributable to Noncontrolling

   Interests – Partially Owned Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Preferred distributions

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

Numerator for net income per share – diluted

 

$

336,224

 

 

$

351,002

 

 

$

117,129

 

 

$

202,622

 

Denominator for net income per share – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per share – basic

 

 

367,865

 

 

 

366,713

 

 

 

367,930

 

 

 

366,820

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Units

 

 

12,864

 

 

 

12,906

 

 

 

12,865

 

 

 

12,913

 

Long-term compensation shares/units

 

 

2,495

 

 

 

2,886

 

 

 

2,628

 

 

 

2,959

 

Denominator for net income per share – diluted

 

 

383,224

 

 

 

382,505

 

 

 

383,423

 

 

 

382,692

 

Net income per share – basic

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

Net income per share – diluted

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

 

ERP Operating Limited Partnership

The following tables set forth the computation of net income per Unit – basic and net income per Unit – diluted for the Operating Partnership (amounts in thousands except per Unit amounts):

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Numerator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

338,958

 

 

$

354,101

 

 

$

118,410

 

 

$

204,160

 

Net (income) loss attributable to Noncontrolling Interests – Partially

   Owned Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Allocation to Preference Units

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

Numerator for net income per Unit – basic and diluted

 

$

336,224

 

 

$

351,002

 

 

$

117,129

 

 

$

202,622

 

Denominator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per Unit – basic

 

 

380,729

 

 

 

379,619

 

 

 

380,795

 

 

 

379,733

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilution for Units issuable upon assumed exercise/vesting

   of the Company’s long-term compensation shares/units

 

 

2,495

 

 

 

2,886

 

 

 

2,628

 

 

 

2,959

 

Denominator for net income per Unit – diluted

 

 

383,224

 

 

 

382,505

 

 

 

383,423

 

 

 

382,692

 

Net income per Unit – basic

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

Net income per Unit – diluted

 

$

0.88

 

 

$

0.92

 

 

$

0.31

 

 

$

0.53

 

 

35


Table of Contents

 

11.

Commitments and Contingencies

The Company, as an owner of real estate, is subject to various Federal, state and local environmental laws.  Compliance by the Company with existing laws has not had a material adverse effect on the Company.  However, the Company cannot predict the impact of new or changed laws or regulations on its current properties or on properties that it may acquire in the future.  As of June 30, 2018, the Company does have environmental reserves totaling approximately $5.2 million related to three of its properties.

The Company had established a reserve related to various litigation matters associated with its Massachusetts properties and periodically assessed the adequacy of the reserve and made adjustments as necessary.  As of June 30, 2018, the matters were resolved for a total payout of $0.9 million and no reserve remains outstanding.

The Company does not believe there is any litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.

As of June 30, 2018, the Company has four wholly owned projects totaling 912 apartment units in various stages of development with remaining commitments to fund of approximately $466.0 million and estimated completion dates ranging through September 30, 2021, as well as other completed development projects that are in various stages of lease-up or are stabilized.

As of June 30, 2018, the Company has two unconsolidated operating properties that are owned with the same third party joint venture partner under separate agreements.  The joint venture agreements with this partner are primarily deal-specific regarding profit-sharing, equity contributions, returns on investment, buy-sell agreements and other customary provisions.  The buy-sell arrangements contain provisions that provide the right, but not the obligation, for the Company to acquire the partner’s interests or sell its interests at any time following the occurrence of certain pre-defined events described in the joint venture agreements.  

12.

Reportable Segments

Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chief operating decision maker.  The chief operating decision maker decides how resources are allocated and assesses performance on a recurring basis at least quarterly.

The Company’s primary business is the acquisition, development and management of multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents.  The chief operating decision maker evaluates the Company’s operating performance geographically by market and both on a same store and non-same store basis.  The Company’s same store operating segments located primarily in its coastal gateway markets represent its reportable segments.  The Company’s operating segments located in its other markets (Phoenix) that are not material have also been included in the tables presented below.  

The Company’s fee and asset management and development activities are other business activities that do not constitute an operating segment and as such, have been aggregated in the “Other” category in the tables presented below.

All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the six months and quarters ended June 30, 2018 and 2017, respectively.

The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense and 2) real estate taxes and insurance expense (all as reflected in the accompanying consolidated statements of operations and comprehensive income).  The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties.  Revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.

36


Table of Contents

 

The following table presents a reconciliation of NOI from our rental real estate for the six months and quarters ended June 30, 2018 and 2017, respectively (amounts in thousands):

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Rental income

 

$

1,272,451

 

 

$

1,216,219

 

 

$

639,620

 

 

$

612,299

 

Property and maintenance expense

 

 

(211,946

)

 

 

(201,924

)

 

 

(103,744

)

 

 

(99,316

)

Real estate taxes and insurance expense

 

 

(181,396

)

 

 

(169,231

)

 

 

(89,482

)

 

 

(87,503

)

Total operating expenses

 

 

(393,342

)

 

 

(371,155

)

 

 

(193,226

)

 

 

(186,819

)

Net operating income

 

$

879,109

 

 

$

845,064

 

 

$

446,394

 

 

$

425,480

 

 

The following tables present NOI for each segment from our rental real estate for the six months and quarters ended June 30, 2018 and 2017, respectively, as well as total assets and capital expenditures at June 30, 2018  (amounts in thousands):

 

 

 

Six Months Ended June 30, 2018

 

 

Six Months Ended June 30, 2017

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

205,103

 

 

$

58,892

 

 

$

146,211

 

 

$

198,557

 

 

$

56,960

 

 

$

141,597

 

Orange County

 

 

45,331

 

 

 

11,090

 

 

 

34,241

 

 

 

43,654

 

 

 

10,838

 

 

 

32,816

 

San Diego

 

 

45,425

 

 

 

11,751

 

 

 

33,674

 

 

 

43,620

 

 

 

11,535

 

 

 

32,085

 

Subtotal - Southern California

 

 

295,859

 

 

 

81,733

 

 

 

214,126

 

 

 

285,831

 

 

 

79,333

 

 

 

206,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

219,400

 

 

 

52,854

 

 

 

166,546

 

 

 

213,516

 

 

 

54,018

 

 

 

159,498

 

Washington D.C.

 

 

215,843

 

 

 

66,899

 

 

 

148,944

 

 

 

213,546

 

 

 

64,572

 

 

 

148,974

 

New York

 

 

240,124

 

 

 

94,505

 

 

 

145,619

 

 

 

239,367

 

 

 

88,938

 

 

 

150,429

 

Boston

 

 

113,511

 

 

 

31,593

 

 

 

81,918

 

 

 

110,989

 

 

 

30,145

 

 

 

80,844

 

Seattle

 

 

97,642

 

 

 

27,799

 

 

 

69,843

 

 

 

94,020

 

 

 

26,407

 

 

 

67,613

 

Other Markets

 

 

969

 

 

 

341

 

 

 

628

 

 

 

924

 

 

 

340

 

 

 

584

 

Total same store

 

 

1,183,348

 

 

 

355,724

 

 

 

827,624

 

 

 

1,158,193

 

 

 

343,753

 

 

 

814,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

83,193

 

 

 

29,862

 

 

 

53,331

 

 

 

34,439

 

 

 

12,533

 

 

 

21,906

 

Other (3)

 

 

5,910

 

 

 

7,756

 

 

 

(1,846

)

 

 

23,587

 

 

 

14,869

 

 

 

8,718

 

Total non-same store/other

 

 

89,103

 

 

 

37,618

 

 

 

51,485

 

 

 

58,026

 

 

 

27,402

 

 

 

30,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

1,272,451

 

 

$

393,342

 

 

$

879,109

 

 

$

1,216,219

 

 

$

371,155

 

 

$

845,064

 

 

(1)

For the six months ended June 30, 2018 and 2017, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2017, less properties subsequently sold, which represented 72,210 apartment units.

(2)

For the six months ended June 30, 2018 and 2017, non-same store primarily includes properties acquired after January 1, 2017, plus any properties in lease-up and not stabilized as of January 1, 2017.

(3)

Other includes development, other corporate operations and operations prior to disposition for properties sold.

37


Table of Contents

 

 

 

 

Quarter Ended June 30, 2018

 

 

Quarter Ended June 30, 2017

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

102,619

 

 

$

29,032

 

 

$

73,587

 

 

$

99,921

 

 

$

28,309

 

 

$

71,612

 

Orange County

 

 

22,829

 

 

 

5,564

 

 

 

17,265

 

 

 

21,998

 

 

 

5,376

 

 

 

16,622

 

San Diego

 

 

22,932

 

 

 

5,788

 

 

 

17,144

 

 

 

21,897

 

 

 

5,736

 

 

 

16,161

 

Subtotal - Southern California

 

 

148,380

 

 

 

40,384

 

 

 

107,996

 

 

 

143,816

 

 

 

39,421

 

 

 

104,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

115,332

 

 

 

27,581

 

 

 

87,751

 

 

 

111,835

 

 

 

28,466

 

 

 

83,369

 

Washington D.C.

 

 

108,689

 

 

 

33,237

 

 

 

75,452

 

 

 

107,103

 

 

 

32,241

 

 

 

74,862

 

New York

 

 

120,498

 

 

 

46,680

 

 

 

73,818

 

 

 

120,005

 

 

 

43,499

 

 

 

76,506

 

Boston

 

 

57,217

 

 

 

15,511

 

 

 

41,706

 

 

 

55,943

 

 

 

14,941

 

 

 

41,002

 

Seattle

 

 

49,031

 

 

 

14,111

 

 

 

34,920

 

 

 

47,594

 

 

 

13,392

 

 

 

34,202

 

Other Markets

 

 

481

 

 

 

175

 

 

 

306

 

 

 

461

 

 

 

144

 

 

 

317

 

Total same store

 

 

599,628

 

 

 

177,679

 

 

 

421,949

 

 

 

586,757

 

 

 

172,104

 

 

 

414,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

39,427

 

 

 

13,154

 

 

 

26,273

 

 

 

13,850

 

 

 

5,193

 

 

 

8,657

 

Other (3)

 

 

565

 

 

 

2,393

 

 

 

(1,828

)

 

 

11,692

 

 

 

9,522

 

 

 

2,170

 

Total non-same store/other

 

 

39,992

 

 

 

15,547

 

 

 

24,445

 

 

 

25,542

 

 

 

14,715

 

 

 

10,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

639,620

 

 

$

193,226

 

 

$

446,394

 

 

$

612,299

 

 

$

186,819

 

 

$

425,480

 

 

(1)

For the quarters ended June 30, 2018 and 2017, same store primarily includes all properties acquired or completed that were stabilized prior to April 1, 2017, less properties subsequently sold, which represented 72,629 apartment units.

(2)

For the quarters ended June 30, 2018 and 2017, non-same store primarily includes properties acquired after April 1, 2017, plus any properties in lease-up and not stabilized as of April 1, 2017.

(3)

Other includes development, other corporate operations and operations prior to disposition for properties sold.

 

 

 

Six Months Ended June 30, 2018

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

Los Angeles

 

$

2,649,731

 

 

$

13,220

 

Orange County

 

 

323,604

 

 

 

4,017

 

San Diego

 

 

413,701

 

 

 

2,481

 

Subtotal - Southern California

 

 

3,387,036

 

 

 

19,718

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

3,004,183

 

 

 

21,259

 

Washington D.C.

 

 

3,742,083

 

 

 

14,137

 

New York

 

 

4,404,182

 

 

 

12,092

 

Boston

 

 

1,609,747

 

 

 

9,451

 

Seattle

 

 

1,296,447

 

 

 

6,900

 

Other Markets

 

 

12,795

 

 

 

102

 

Total same store

 

 

17,456,473

 

 

 

83,659

 

 

 

 

 

 

 

 

 

 

Non-same store/other (2) (3)

 

 

 

 

 

 

 

 

Non-same store

 

 

2,414,779

 

 

 

2,210

 

Other (3)

 

 

535,330

 

 

 

118

 

Total non-same store/other

 

 

2,950,109

 

 

 

2,328

 

 

 

 

 

 

 

 

 

 

Totals

 

$

20,406,582

 

 

$

85,987

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2017, less properties subsequently sold, which represented 72,210 apartment units.

38


Table of Contents

 

(2)

Non-same store primarily includes properties acquired after January 1, 2017, plus any properties in lease-up and not stabilized as of January 1, 2017.

(3)

Other includes development, other corporate operations and capital expenditures for properties sold.

13.

Subsequent Events

There have been no material subsequent events occurring since June 30, 2018.

 

 

39


Table of Contents

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

For further information including definitions for capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.

Forward-Looking Statements

 

Forward-looking statements are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  These statements are based on current expectations, estimates, projections and assumptions made by management.  While the Company’s management believes the assumptions underlying its forward-looking statements are reasonable, such information is inherently subject to uncertainties and may involve certain risks, which could cause actual results, performance or achievements of the Company to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements.  Many of these uncertainties and risks are difficult to predict and beyond management’s control.  Forward-looking statements are not guarantees of future performance, results or events.  The forward-looking statements contained herein are made as of the date hereof and the Company undertakes no obligation to update or supplement these forward-looking statements.  Factors that might cause such differences include, but are not limited to, the following:

 

We intend to actively acquire, develop and renovate multifamily properties for rental operations as market conditions dictate.  We may also acquire multifamily properties that are unoccupied or in the early stages of lease-up.  We may be unable to lease these apartment properties on schedule, resulting in decreases in expected rental revenues and/or lower yields due to lower occupancy and rental rates as well as higher than expected concessions or higher than expected operating expenses.  We may not be able to achieve rents that are consistent with expectations for acquired, developed or renovated properties.  We may underestimate the costs necessary to bring an acquired property up to standards established for its intended market position, to complete a development property or to complete a renovation.  Additionally, we expect that other real estate investors with capital will compete with us for attractive investment opportunities or may also develop properties in markets where we focus our development and acquisition efforts.  This competition (or lack thereof) may increase (or depress) prices for multifamily properties.  We may not be in a position or have the opportunity in the future to make suitable property acquisitions on favorable terms.  We have acquired in the past and intend to continue to pursue the acquisition of properties, including large portfolios of properties, that could increase our size and result in alterations to our capital structure.  The total number of apartment units under development, costs of development and estimated completion dates are subject to uncertainties arising from changing economic conditions (such as the cost of labor and construction materials), competition and local government regulation;

 

Debt financing and other capital required by the Company may not be available or may only be available on adverse terms;

 

Labor and materials required for maintenance, repair, capital expenditure or development may be more expensive than anticipated;

 

Occupancy levels and market rents may be adversely affected by national and local political, economic and market conditions including, without limitation, new construction and excess inventory of multifamily and owned housing/ condominiums, increasing portions of owned housing/condominium stock being converted to rental use, rental housing subsidized by the government, other government programs that favor single family rental housing or owner occupied housing over multifamily rental housing, slow or negative employment growth and household formation, the availability of low-interest mortgages or the availability of mortgages requiring little or no down payment for single family home buyers, changes in social preferences, governmental regulations including rent control or rent stabilization laws and regulations (California will have a ballot measure in November 2018 that would seek to repeal an existing state law that limits the extent to which local governments can enact rent control) and the potential for geopolitical instability, all of which are beyond the Company’s control; and

 

Additional factors as discussed in Part I of the Company’s and the Operating Partnership’s Annual Report on Form 10-K, particularly those under “Item 1A Risk Factors”.

Forward-looking statements and related uncertainties are also included in the Notes to Consolidated Financial Statements in this report.

40

 


Table of Contents

 

 

Overview

 

Equity Residential (“EQR”) is an S&P 500 company focused on the acquisition, development and management of rental apartment properties primarily in urban and high-density suburban coastal gateway markets.  ERP Operating Limited Partnership (“ERPOP”) is focused on conducting the multifamily residential property business of Equity Residential.  EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and ERPOP is an Illinois limited partnership formed in May 1993.  References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP.  References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.  

 

EQR is the general partner of, and as of June 30, 2018 owned an approximate 96.3% ownership interest in, ERPOP.  All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP.  EQR issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, but does not have any indebtedness as all debt is incurred by the Operating Partnership.  The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures.  The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.

 

The Company’s corporate headquarters is located in Chicago, Illinois and the Company also operates property management offices in each of its markets.  As of June 30, 2018, the Company had approximately 2,700 employees who provided real estate operations, leasing, legal, financial, accounting, acquisition, disposition, development and other support functions.

 

Available Information

You may access our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, our Current Reports on Form 8-K and any amendments to any of those reports we file with the SEC free of charge on our website, www.equityapartments.com.  These reports are made available on our website as soon as reasonably practicable after we file them with the SEC.  The information contained on our website, including any information referred to in this report as being available on our website, is not a part of or incorporated into this report.

Business Objectives and Operating and Investing Strategies

The Company’s and the Operating Partnership’s business objectives and operating and investing strategies have not changed materially from the information included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.  The Company is also actively seeking to invest in rental apartment properties in urban and high-density suburban areas of Denver, a market that shares many characteristics with the Company’s coastal gateway markets.  We expect the acquisitions will be funded with proceeds from dispositions of properties in other markets.

Results of Operations

2018 Transactions

In conjunction with our business objectives and operating strategy, during the six months ended June 30, 2018 the Company continued to invest in apartment properties located primarily in our coastal gateway markets and sell apartment properties located primarily in the less dense portion of suburban markets and/or properties that we believe will have inferior long-term returns, as follows:

 

Acquired two consolidated apartment properties, located in the Seattle and New York markets, consisting of 357 apartment units for approximately $199.7 million at a weighted average Acquisition Cap Rate (see Definitions section below) of 4.5%;

 

Sold four consolidated apartment properties, located in the Seattle, Los Angeles and New York (two properties) markets, consisting of 786 apartment units for approximately $290.0 million at a weighted average Disposition Yield (see Definitions section below) of 4.4% and generating an Unlevered IRR (see Definitions section below) of 8.1%;

 

Sold one land parcel located in the Washington D.C. market for a sale price of approximately $2.7 million;

 

Started construction on one project, located in the Boston market, consisting of 469 apartment units totaling approximately $409.7 million of expected development costs; and  

41

 


Table of Contents

 

 

 

Substantially completed construction on one project, located in the San Francisco market, consisting of 449 apartment units totaling approximately $322.2 million of development costs at a Development Yield (see Definitions section below) of 5.1% and stabilized one project, located in the Washington, D.C. market, consisting of 174 apartment units totaling approximately $72.9 million of development costs at a Development Yield of 5.1%.

See also Note 4 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate transactions.

Same Store Results

Properties that the Company owned and were stabilized (see definition below) for all of both of the six months ended June 30, 2018 and 2017 (the “Six-Month 2018 Same Store Properties”), which represented 72,210 apartment units, and properties that the Company owned and were stabilized for all of both of the quarters ended June 30, 2018 and 2017 (the “Second Quarter 2018 Same Store Properties”), which represented 72,629 apartment units, impacted the Company’s results of operations.  Both the Six-Month 2018 Same Store Properties and the Second Quarter 2018 Same Store Properties are discussed in the following paragraphs.

The Company’s primary financial measure for evaluating each of its apartment communities is net operating income (“NOI”).  NOI represents rental income less direct property operating expenses (including real estate taxes and insurance).  The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties.

The following tables provide a rollforward of the apartment units included in Same Store Properties and a reconciliation of apartment units included in Same Store Properties to those included in Total Properties for the six months and quarter ended June 30, 2018:

 

 

Six Months Ended

 

 

Quarter Ended

 

 

June 30, 2018

 

 

June 30, 2018

 

 

Properties

 

 

Apartment

Units

 

 

Properties

 

 

Apartment

Units

 

Same Store Properties at Beginning of Period

 

275

 

 

 

70,117

 

 

 

282

 

 

 

72,204

 

2016 acquisitions

 

4

 

 

 

573

 

 

 

 

 

 

 

2018 dispositions

 

(4

)

 

 

(786

)

 

 

 

 

 

 

Properties added back to same store (1)

 

 

 

 

 

 

 

1

 

 

 

71

 

Lease-up properties stabilized

 

7

 

 

 

2,292

 

 

 

1

 

 

 

348

 

Other

 

 

 

 

14

 

 

 

 

 

 

6

 

Same Store Properties at June 30, 2018

 

282

 

 

 

72,210

 

 

 

284

 

 

 

72,629

 

 

 

 

Six Months Ended

 

 

Quarter Ended

 

 

 

June 30, 2018

 

 

June 30, 2018

 

 

 

Properties

 

 

Apartment

Units

 

 

Properties

 

 

Apartment

Units

 

Same Store

 

 

282

 

 

 

72,210

 

 

 

284

 

 

 

72,629

 

Non-Same Store:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018 acquisitions

 

 

2

 

 

357

 

 

2

 

 

357

 

2017 acquisitions - stabilized

 

 

2

 

 

 

437

 

 

2

 

 

 

437

 

2017 acquisitions - not stabilized

 

 

2

 

 

 

510

 

 

2

 

 

 

510

 

Properties removed from same store (1)

 

 

2

 

 

 

356

 

 

1

 

 

 

285

 

Master-Leased properties (2)

 

 

1

 

 

 

162

 

 

1

 

 

 

162

 

Lease-up properties not yet stabilized (3)

 

 

10

 

 

 

3,667

 

 

9

 

 

 

3,319

 

Other

 

 

1

 

 

 

1

 

 

1

 

 

 

1

 

Total Non-Same Store

 

 

20

 

 

 

5,490

 

 

 

18

 

 

 

5,071

 

Unconsolidated properties

 

 

2

 

 

 

945

 

 

 

2

 

 

 

945

 

Total Properties and Apartment Units

 

 

304

 

 

 

78,645

 

 

 

304

 

 

 

78,645

 

42

 


Table of Contents

 

 

 

Note: Properties are considered stabilized when they have achieved 90% occupancy for three consecutive months.  Properties are included in Same Store when they are stabilized for all of the current and comparable periods presented.

 

Note: During the quarter ended June 30, 2018, the Company closed down a garage (CRP Sports Garage in Boston, Massachusetts) and began its demolition as it starts the development of West End Tower on the site.  As a result, the garage was removed from the same store portfolio, which had no impact on the unit or property count for the six months and quarter ended June 30, 2018.

(1)

Consists of one property containing 285 apartment units (Playa Pacifica in Hermosa Beach, California) which was removed from the same store portfolio in the first quarter of 2015 due to a major renovation in which significant portions of the property were taken offline for extended time periods and one property containing 71 apartment units (Acton Courtyard in Berkeley, California) which was removed from the same store portfolio in the third quarter of 2016 due to an affordable housing dispute which required significant portions of the property to be vacant for an extended re-leasing period.  As of June 30, 2018 and 2017, Playa Pacifica had an occupancy of 96.5% and 92.3%, respectively. Playa Pacifica will not return to the same store portfolio until it is stabilized for all of the current and comparable periods presented.  As of June 30, 2018 and 2017, Acton Courtyard had an occupancy of 91.5% and 97.2%, respectively.  Acton Courtyard remains in non-same store for the six months ended June 30, 2018 as the property did not achieve greater than 90% occupancy for all of the current and comparable periods presented.  Acton Courtyard returned to the same store portfolio for the quarter ended June 30, 2018 as the property was stabilized for all of the current and comparable periods presented.  

(2)

Consists of one property containing 162 apartment units that is wholly owned by the Company where the entire project is master leased to a third party corporate housing provider.  Effective February 1, 2018, the Company took over management of one of its master-leased properties containing 94 apartment units located in the Boston market.  Effective April 2, 2018, the Company took over management of one of its master-leased properties containing 597 units located in the Los Angeles market.

(3)

Consists of properties in various stages of lease-up and properties where lease-up has been completed but the properties were not stabilized for the comparable periods presented.  Also includes the two master-leased properties noted above.

The following table provides comparative same store results and statistics for the Six-Month 2018 Same Store Properties:

June YTD 2018 vs. June YTD 2017

Same Store Results/Statistics for 72,210 Same Store Apartment Units

$ in thousands (except for Average Rental Rate)

 

 

Results

 

 

Statistics

 

Description

 

Revenues

 

 

Expenses

 

 

NOI

 

 

Average

Rental

Rate (1)

 

 

Physical

Occupancy (2)

 

 

Turnover (3)

 

YTD 2018

 

$

1,183,348

 

 

$

355,724

 

 

$

827,624

 

 

$

2,732

 

 

 

96.1

%

 

 

24.1

%

YTD 2017

 

$

1,158,193

 

 

$

343,753

 

 

$

814,440

 

 

$

2,682

 

 

 

95.8

%

 

 

25.4

%

Change

 

$

25,155

 

 

$

11,971

 

 

$

13,184

 

 

$

50

 

 

 

0.3

%

 

 

(1.3

)%

Change

 

 

2.2

%

 

 

3.5

%

 

 

1.6

%

 

 

1.9

%

 

 

 

 

 

 

 

 

Note: Same store revenues for all leases are reflected on a straight line basis in accordance with GAAP for the current and comparable periods.

(1)

Average Rental Rate – Total residential rental revenues reflected on a straight-line basis in accordance with GAAP divided by the weighted average occupied apartment units for the reporting period presented.

(2)

Physical Occupancy – The weighted average occupied apartment units for the reporting period divided by the average of total apartment units available for rent for the reporting period.

(3)

Turnover – Total residential move-outs (including inter-property and intra-property transfers) divided by total residential apartment units.

43

 


Table of Contents

 

 

The following table provides comparative same store operating expenses for the Six-Month 2018 Same Store Properties:

June YTD 2018 vs. June YTD 2017

Same Store Operating Expenses for 72,210 Same Store Apartment Units

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2018

 

 

 

Actual

 

 

Actual

 

 

$

 

 

%

 

 

Operating

 

 

 

YTD 2018

 

 

YTD 2017

 

 

Change

 

 

Change

 

 

Expenses

 

Real estate taxes

 

$

152,034

 

 

$

145,535

 

 

$

6,499

 

 

 

4.5

%

 

 

42.7

%

On-site payroll (1)

 

 

78,088

 

 

 

76,528

 

 

 

1,560

 

 

 

2.0

%

 

 

22.0

%

Utilities (2)

 

 

47,944

 

 

 

45,583

 

 

 

2,361

 

 

 

5.2

%

 

 

13.5

%

Repairs and maintenance (3)

 

 

44,471

 

 

 

42,761

 

 

 

1,710

 

 

 

4.0

%

 

 

12.5

%

Insurance

 

 

9,196

 

 

 

8,737

 

 

 

459

 

 

 

5.3

%

 

 

2.6

%

Leasing and advertising

 

 

4,816

 

 

 

4,826

 

 

 

(10

)

 

 

(0.2

)%

 

 

1.3

%

Other on-site operating expenses (4)

 

 

19,175

 

 

 

19,783

 

 

 

(608

)

 

 

(3.1

)%

 

 

5.4

%

Same store operating expenses

 

$

355,724

 

 

$

343,753

 

 

$

11,971

 

 

 

3.5

%

 

 

100.0

%

(1)

On-site payroll – Includes payroll and related expenses for on-site personnel including property managers, leasing consultants and maintenance staff.

(2)

Utilities – Represents gross expenses prior to any recoveries under the Resident Utility Billing System (“RUBS”).  Recoveries are reflected in rental income.

(3)

Repairs and maintenance – Includes general maintenance costs, apartment unit turnover costs including interior painting, routine landscaping, security, exterminating, fire protection, snow removal, elevator, roof and parking lot repairs and other miscellaneous building repair and maintenance costs.

(4)

Other on-site operating expenses – Includes ground lease costs and administrative costs such as office supplies, telephone and data charges and association and business licensing fees.

 

The following tables present reconciliations of operating income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store results (amounts in thousands):

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

Operating income

 

$

414,523

 

 

$

414,921

 

Adjustments:

 

 

 

 

 

 

 

 

Fee and asset management revenue

 

 

(373

)

 

 

(361

)

Property management

 

 

46,928

 

 

 

43,841

 

General and administrative

 

 

28,780

 

 

 

27,799

 

Depreciation

 

 

389,251

 

 

 

358,864

 

Total NOI

 

$

879,109

 

 

$

845,064

 

Rental income:

 

 

 

 

 

 

 

 

Same store

 

$

1,183,348

 

 

$

1,158,193

 

Non-same store/other

 

 

89,103

 

 

 

58,026

 

Total rental income

 

 

1,272,451

 

 

 

1,216,219

 

Operating expenses:

 

 

 

 

 

 

 

 

Same store

 

 

355,724

 

 

 

343,753

 

Non-same store/other

 

 

37,618

 

 

 

27,402

 

Total operating expenses

 

 

393,342

 

 

 

371,155

 

NOI:

 

 

 

 

 

 

 

 

Same store

 

 

827,624

 

 

 

814,440

 

Non-same store/other

 

 

51,485

 

 

 

30,624

 

Total NOI

 

$

879,109

 

 

$

845,064

 

44

 


Table of Contents

 

 

For properties that the Company acquired or completed that were stabilized prior to January 1, 2017 and that the Company expects to continue to own through December 31, 2018, the Company anticipates the following same store results for the full year ending December 31, 2018, which assumptions are based on current expectations and are forward looking:

 

2018 Same Store Assumptions

 

 

 

Revised Full Year

 

Previous Full Year

 

Physical Occupancy

 

96.1%

 

96.0%

 

Revenue change

 

1.9% to 2.3%

 

1.0% to 2.25%

 

Expense change

 

3.5% to 4.0%

 

3.5% to 4.5%

 

NOI change

 

1.0% to 1.8%

 

0.0% to 1.5%

 

 

Same store revenues increased 2.2% during the six months ended June 30, 2018 as compared to the six months ended June 30, 2017, which was at the higher end of our expectations, due to higher average rental rates and gains in occupancy.  The Company now anticipates full year 2018 same store revenue growth of approximately 1.9% to 2.3% as compared to the original guidance range of 1.0% to 2.25% that was provided in February 2018.  The Company’s primary focus in 2018 is to continue providing exceptional customer service in order to retain existing residents to drive renewal rate growth, which came in at 4.7%, and strong occupancy, which increased 0.3% to 96.1%, for the six months ended June 30, 2018 as compared to the same period in 2017.

 

Washington D.C. continues to perform slightly better than target due to high occupancy rates and strong job growth leading to absorption of new supply in the market. However, we believe this market will continue to struggle with supply issues into 2019.  Same store revenues increased 1.1% in the six months ended June 30, 2018 as compared to the same period in 2017, which modestly exceeded our expectations.  Occupancy of 96.2% for the first half of 2018 was higher than at the same time period last year.  We expect to produce same store revenue growth of approximately 1.2% in this market in 2018, which is slightly better than our original expectations of 1.0%.

 

In the New York market, we originally anticipated that elevated deliveries of new luxury supply would have an impact on our ability to raise rents and would require us to issue rent concessions.  However, due to strong demand for our well-located properties, we have increased same store occupancy levels and used fewer concessions in the first half of 2018 than we originally expected.  As a result, same store revenues increased 0.3% in the six months ended June 30, 2018 as compared to the same period in 2017, which exceeded our expectations.  Due to these strong demand conditions which led to higher occupancy and renewal rates, we expect to produce same store revenue growth of approximately 0.2% for full year 2018, which is significantly better than our original expectations of a decline of 0.75% for this market.

 

Boston continues to steadily absorb new supply as a result of strong job growth in the business service sector.  Additionally, renewal and occupancy rates were better than expected.  Same store revenues increased 2.3% in the six months ended June 30, 2018 as compared to the same period in 2017.  Due to the market’s continued ability to absorb the new supply and easing supply pressure in the second half of 2018, we now expect to produce same store revenue growth of approximately 2.1% in this market in 2018, which is better than our original expectations of 1.6%.

 

We have a continued cautious outlook for Seattle as the market feels the impact from elevated supply.  While the job market continues to be strong and diverse, new lease and renewal rates were below our original expectations for the six months ended June 30, 2018 and we continue to have less ability to raise rents than we expected.  Same store revenues increased 3.9% in the six months ended June 30, 2018 as compared to the same period in 2017, which was lower than our original expectations.  We do expect the rate pressures to continue during the second half of 2018 due primarily to new supply.  As a result, we expect Seattle to produce same store revenue growth of approximately 3.0% in 2018, which is lower than our original expectations of 3.25% for this market.

 

San Francisco continues to perform better than expected primarily as a result of strong demand driving occupancy, new lease growth and renewal rates.  The market continues to show positive trends and is producing strong job growth compared to the prior year.  As a result, same store revenues increased 2.8% in the six months ended June 30, 2018 as compared to the same period in 2017, which exceeded our original expectations.  As a result, we expect to produce same store revenue growth of approximately 2.9% in this market in 2018, which is significantly better than our original expectation of 1.75%.

 

45

 


Table of Contents

 

 

Although Los Angeles continues to feel an increase in supply, these pressures were not as intense as expected due to delays in deliveries, which will shift the supply to later in the year or the beginning of 2019.  As such, occupancy, renewals and new lease rates all exceeded our expectations.  Same store revenues increased 3.3% in the six months ended June 30, 2018 as compared to the same period in 2017, which was slightly higher than our original expectations.  Residential-only same store revenues increased 3.6% in the six months ended 2018 as compared to the same period in 2017, while our reported revenue increase of 3.3% includes the impact of a negative, one-time non-residential income adjustment.  We expect to produce same store revenue growth of approximately 3.4% in this market in 2018, which is better than our original expectations of 3.25%.

 

Orange County experienced pressure on average rental rates and occupancy due to lease-ups within the Irvine area.  Same store revenues increased 3.8% in the six months ended June 30, 2018 as compared to the same period in 2017, which was slightly lower than our original expectations.  We expect to produce same store revenue growth of approximately 3.5% in this market in 2018, which is lower than our original expectations of 4.0%.

  

In the San Diego market, we experienced less new supply pressure in the downtown area towards the end of the first half of 2018.  Same store revenues increased 4.1% in the six months ended June 30, 2018 as compared to the same period in 2017, which slightly exceeded our expectations.  We expect to produce same store revenue growth of approximately 4.0% in this market in 2018, which is consistent with our original expectations.

 

Same store expenses increased 3.5% during the six months ended June 30, 2018 as compared to the same period in 2017.  The Company now anticipates that full year 2018 same store expenses will increase 3.5% to 4.0% as compared to the original guidance range of 3.5% to 4.5% that was provided in February 2018, primarily due to the following items:

 

 

Real estate taxes increased 4.5% during the six months ended June 30, 2018 as compared to the same period in 2017, which is slightly better than our original expectations, due primarily to better than anticipated appeal results in California.  Real estate taxes are estimated to increase 4.0% to 4.5% for the full year 2018 as compared to 2017, which is better than our original expectations of 4.75% to 5.75%.  This change is due primarily to the favorable appeals noted above and the expected sale of a New York property which has increases in taxes significantly greater than the ranges noted above due to reductions of its 421-a tax abatement.

 

 

Payroll costs increased 2.0% during the six months ended June 30, 2018 as compared to the same period in 2017 and are estimated to increase 3.0% to 4.0% for the full year 2018 as compared to 2017.  This increase is better than our original expectations of a 5.0% increase, primarily due to a reduction in medical reserve expenses; and

 

 

Utilities increased 5.2% during the six months ended June 30, 2018 as compared to the same period in 2017, primarily due to increases in the commodity cost for electricity, natural gas and heating oil after enjoying several years of declining rates, as well as adverse winter weather in the Northeast in the first quarter of 2018.  Utilities are now estimated to increase close to 4.0% for the full year 2018 as compared to 2017, which is at the high end of the original guidance range of 3.0% to 4.0%.

Same store NOI increased 1.6% during the six months ended June 30, 2018 as compared to the six months ended June 30, 2017, which was at the higher end of our expectations.  The Company now anticipates full year 2018 same store NOI growth of approximately 1.0% to 1.8% as compared to the original guidance range of 0.0% to 1.5% that was provided in February 2018, as a result of the above same store revenue and expense expectations.

See also Note 12 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s segment disclosures.

 

Non-Same Store/Other Results

Non-same store/other NOI results for the six months ended June 30, 2018 increased approximately $20.9 million compared to the same period of 2017 and consist primarily of properties acquired in calendar years 2017 and 2018, operations from the Company’s development properties and operations prior to disposition from 2017 and 2018 sold properties.  This difference is due primarily to:

 

 

A positive impact of higher NOI from development and newly stabilized development properties in lease-up of $20.0 million;

 

A positive impact of higher NOI from properties acquired in 2017 and 2018 of $11.7 million;

 

A positive impact of higher NOI from other non-same store properties (including one current and two former master leased properties) of $1.3 million; and

46

 


Table of Contents

 

 

 

 

A negative impact of lost NOI from 2017 and 2018 dispositions of $12.6 million.

The Company’s guidance assumes consolidated rental acquisitions of $700.0 million and consolidated rental dispositions of $700.0 million and expects that the Acquisition Cap Rate will be 0.0% to 0.25% lower than the Disposition Yield for the full year ending December 31, 2018.  The Company currently budgets one development start during the year ending December 31, 2018, which started in the second quarter of 2018.  We currently budget spending approximately $130.0 million on development costs during the year ending December 31, 2018, primarily for properties currently under construction including the one project started in 2018.  We assume that this capital will be primarily sourced with excess operating cash flow, future debt offerings and borrowings on our revolving credit facility and/or commercial paper program.  These 2018 assumptions are based on current expectations and are forward-looking.

Comparison of the six months and quarter ended June 30, 2018 to the six months and quarter ended June 30, 2017

For the six months ended June 30, 2018, the Company reported diluted earnings per share/unit of $0.88 compared to $0.92 per share/unit in the same period of 2017.  The difference is primarily due to approximately $0.08 per share/unit in higher debt extinguishment costs and lower non-operating asset gains on sale and $0.08 per share/unit in higher depreciation expense in 2018 as compared to 2017, partially offset by $0.09 per share/unit in higher property NOI and $0.05 per share/unit in higher gains on property sales in 2018 as compared to 2017, as discussed below.  For the quarter ended June 30, 2018, the Company reported diluted earnings per share/unit of $0.31 compared to $0.53 per share/unit in the same period of 2017.  The difference is primarily due to $0.23 per share/unit in higher gains on property sales and $0.03 per share/unit of lower depreciation expense in the second quarter of 2017 as compared to 2018, partially offset by $0.05 per share/unit in higher property NOI in the second quarter of 2018 as compared to the same period of 2017, as discussed below.

For the six months ended June 30, 2018, consolidated rental income increased 4.6%, consolidated operating expenses (comprised of property and maintenance and real estate taxes and insurance) increased 6.0% and consolidated NOI increased 4.0% when compared to the six months ended June 30, 2017.  The increase in NOI is primarily a result of the Company’s improved NOI from same store and lease-up properties.  For the quarter ended June 30, 2018, consolidated rental income increased 4.5%, consolidated operating expenses (compromised of property and maintenance and real estate taxes and insurance) increased 3.4% and consolidated NOI increased 4.9% when compared to the quarter ended June 30, 2017.  The increase in NOI is primarily a result of the Company’s improved NOI from same store and lease-up properties.

Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third party management companies.  These expenses increased approximately $3.1 million or 7.0% and approximately $1.9 million or 8.8% for the six months and quarters ended June 30, 2018, respectively, compared to the prior year periods.  These increases are primarily attributable to increases in payroll-related costs and computer operations costs.  The Company anticipates that property management expenses will approximate $89.5 million to $91.5 million for the year ending December 31, 2018.

General and administrative expenses, which include corporate operating expenses, increased approximately $1.0 million or 3.5% for the six months ended June 30, 2018 compared to the prior year period, primarily due to an increase in payroll-related costs.  General and administrative expenses decreased approximately $1.1 million or 8.2% for the quarter ended June 30, 2018 compared to the prior year period, primarily due to a decrease in payroll-related costs.  The Company anticipates that general and administrative expenses will approximate $52.0 to $54.0 million for the year ending December 31, 2018.

Depreciation expense, which includes depreciation on non-real estate assets, increased approximately $30.4 million or 8.5% and $13.0 million or 7.3% for the six months and quarters ended June 30, 2018, respectively, compared to the prior year periods, primarily as a result of additional depreciation expense on properties acquired in 2017 and 2018 and development properties placed in service during 2017 and 2018.

Interest and other income increased approximately $5.2 million for the six months ended June 30, 2018 compared to the prior year period, primarily due to a $4.7 million increase in insurance/litigation settlement proceeds during the first half of 2018.  The Company anticipates that interest and other income will approximate $1.5 million for the year ending December 31, 2018, excluding certain non-comparable insurance/litigation settlement proceeds.

Other expenses increased approximately $5.1 million and $2.7 million for the six months and quarters ended June 30, 2018, respectively, compared to the prior year periods, primarily due to an increase in expenses related to insurance, litigation and environmental settlements and advocacy contributions in 2018 as compared to 2017.  

Interest expense, including amortization of deferred financing costs, increased approximately $14.2 million or 7.0% and $2.9

47

 


Table of Contents

 

 

million or 3.1% for the six months and quarters ended June 30, 2018, respectively, compared to the prior year periods.  The increase is primarily a result of $11.1 million in higher debt extinguishment costs for the six months ended June 30, 2018 compared to the prior year period, as well as lower capitalized interest due to the Company’s decline in development activity for the six months and quarter ended June 30, 2018, respectively, compared to the prior year periods.  The effective interest cost on all indebtedness for the six months ended June 30, 2018 was 4.40% as compared to 4.53% for the prior year period.  The effective interest cost on all indebtedness for the quarter ended June 30, 2018 was 4.37% as compared to 4.45% for the prior year period.  The Company capitalized interest of approximately $2.9 million and $16.6 million during the six months ended June 30, 2018 and 2017, respectively, and $1.2 million and $8.4 million during the quarters ended June 30, 2018 and 2017, respectively.  The Company anticipates that interest expense, excluding debt extinguishment costs/prepayment penalties, will approximate $375.8 million to $384.3 million and capitalized interest will approximate $6.0 million to $7.0 million for the year ending December 31, 2018.

The 2018 guidance/projections provided above are based on current projections and are forward-looking.

Net gain on sales of real estate properties increased approximately $17.7 million or 14.2% during the six months ended June 30, 2018 compared to the prior year period, primarily as a result of the sale of four consolidated apartment properties during the six months ended June 30, 2018 as compared to three consolidated apartment properties sold during the six months ended June 30, 2017, all of which did not meet the criteria for reporting discontinued operations.  Net gain on sales of real estate properties decreased approximately $87.8 million during the quarter ended June 30, 2018 compared to the prior year period as a result of the sale of two consolidated properties in the prior year period as compared to no consolidated property sales in the same period in 2018.  

Net gain on sales of land parcels decreased approximately $18.2 million or 94.8% during the six months ended June 30, 2018 as compared to the prior year period due to the gain on sale of one land parcel with a lower basis in the prior year compared to the gain on sale of one land parcel in the current year.  Net gain on sales of land parcels increased approximately $1.0 million during the quarter ended June 30, 2018 as compared to the prior year period as a result of the gain on sale of one land parcel as compared to no land parcel sales in the same period in 2017.

Liquidity and Capital Resources

Short-Term Liquidity and Cash Proceeds

The Company generally expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and scheduled unsecured note and mortgage note repayments, through its working capital, net cash provided by operating activities and borrowings under the Company’s revolving credit facility and commercial paper program.  Under normal operating conditions, the Company considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions.

As of January 1, 2018, the Company had approximately $50.6 million of cash and cash equivalents, approximately $50.1 million of restricted deposits and the amount available on its revolving credit facility was $1.69 billion (net of $6.6 million which was restricted/dedicated to support letters of credit and net of $300.0 million in principal outstanding on the commercial paper program).  After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, at June 30, 2018, the Company’s cash and cash equivalents balance was approximately $34.5 million, the restricted deposits balance was approximately $54.4 million and the amount available on its revolving credit facility was $1.65 billion (net of $6.7 million which was restricted/dedicated to support letters of credit and net of $347.0 million in principal outstanding on the commercial paper program).

During the six months ended June 30, 2018, the Company generated proceeds from various transactions, which included the following:

 

Disposed of four consolidated rental properties and one land parcel receiving net proceeds of approximately $287.2 million;

 

Issued $500.0 million of ten-year 3.50% unsecured notes, receiving net proceeds of approximately $497.0 million before underwriting fees, hedge termination settlements and other expenses; and

 

Issued approximately 0.1 million Common Shares related to share option exercises and ESPP purchases and received net proceeds of $4.8 million, which were contributed to the capital of the Operating Partnership in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis).

 

48

 


Table of Contents

 

 

During the six months ended June 30, 2018, the above proceeds along with net cash flow from operations and borrowings from the Company’s revolving line of credit and commercial paper program were primarily utilized to:

 

Acquire two consolidated rental properties for approximately $200.5 million in cash;

 

Invest $76.6 million primarily in development projects; and

 

Repay $728.9 million of mortgage loans (inclusive of scheduled principal repayments) and incur prepayment penalties of approximately $22.1 million.

Credit Facility and Commercial Paper Program

On November 3, 2016, the Company replaced its existing $2.5 billion facility with a $2.0 billion unsecured revolving credit facility maturing January 10, 2022.  The Company has the ability to increase available borrowings by an additional $750.0 million by adding additional banks to the facility or obtaining the agreement of existing banks to increase their commitments.  The interest rate on advances under the facility will generally be LIBOR plus a spread (currently 0.825%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 12.5 basis points).  Both the spread and the facility fee are dependent on the credit rating of the Company’s long-term debt.

On February 2, 2015, the Company entered into an unsecured commercial paper note program in the United States.  The Company may borrow up to a maximum of $500.0 million under this program subject to market conditions.  The notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company’s other unsecured senior indebtedness.  As of July 27, 2018, there was a balance of $500.0 million in principal outstanding on the commercial paper program.

As of July 27, 2018, no amounts were outstanding and the amount available on the revolving credit facility was $1.49 billion (net of $6.7 million which was restricted/dedicated to support letters of credit and net of $500.0 million in principal outstanding on the commercial paper program).  This facility may, among other potential uses, be used to fund property acquisitions, costs for certain properties under development and short-term liquidity requirements.

Dividend Policy

Beginning in 2018, the Company no longer determines its dividends/distributions as a fixed percentage of estimated Normalized FFO but instead adopted a more conventional policy based on actual and projected financial conditions, the Company’s actual and projected liquidity and operating results, the Company’s projected cash needs for capital expenditures and other investment activities and such other factors as the Company’s Board of Trustees deems relevant.  The Company declared a dividend/distribution for the first and second quarters of 2018 of $0.54 per share/unit in each quarter, an annualized increase of 7.2% over the amount paid in 2017.  This policy change is supported by the Company’s strong growth in property operations since the recent economic downturn and a significant reduction in its development activity resulting in a material increase in available cash flow.  All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees.  The Company believes that its expected 2018 operating cash flow will be sufficient to cover capital expenditures and regular dividends/distributions.

Total dividends/distributions paid in July 2018 amounted to $206.8 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the second quarter ended June 30, 2018.

Long-Term Financing and Capital Needs

The Company expects to meet its long-term liquidity requirements, such as lump sum unsecured note and mortgage debt maturities, property acquisitions, financing of construction and development activities through the issuance of secured and unsecured debt and equity securities, including additional OP Units, proceeds received from the disposition of certain properties and joint ventures and cash generated from operations after all distributions.  In addition, the Company has significant unencumbered properties available to secure additional mortgage borrowings in the event that the public capital markets are unavailable or the cost of alternative sources of capital is too high.  The fair value of and cash flow from these unencumbered properties are in excess of the requirements the Company must maintain in order to comply with covenants under its unsecured notes, line of credit and commercial paper program.  Of the $26.2 billion in investment in real estate on the Company’s balance sheet at June 30, 2018, $21.0 billion or 80.4% was unencumbered.  However, there can be no assurances that these sources of capital will be available to the Company in the future on acceptable terms or otherwise.

EQR issues public equity from time to time and guarantees certain debt of the Operating Partnership.  EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.

49

 


Table of Contents

 

 

The Company’s total debt summary and debt maturity schedules as of June 30, 2018 are as follows:

Debt Summary as of June 30, 2018

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Maturities

 

 

 

Amounts (1)

 

 

% of Total

 

 

Rates (1)

 

 

(years)

 

Secured

 

$

2,894,325

 

 

 

33.0

%

 

 

4.22

%

 

 

5.9

 

Unsecured

 

 

5,878,444

 

 

 

67.0

%

 

 

4.14

%

 

 

10.0

 

Total

 

$

8,772,769

 

 

 

100.0

%

 

 

4.17

%

 

 

8.7

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

$

2,387,042

 

 

 

27.2

%

 

 

4.71

%

 

 

4.0

 

Unsecured – Public

 

 

5,087,027

 

 

 

58.0

%

 

 

4.41

%

 

 

11.5

 

Fixed Rate Debt

 

 

7,474,069

 

 

 

85.2

%

 

 

4.51

%

 

 

9.1

 

Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

 

6,751

 

 

 

0.1

%

 

 

1.74

%

 

 

6.5

 

Secured – Tax Exempt

 

 

500,532

 

 

 

5.7

%

 

 

2.13

%

 

 

14.0

 

Unsecured – Public (2)

 

 

445,610

 

 

 

5.1

%

 

 

2.64

%

 

 

1.0

 

Unsecured – Revolving Credit Facility

 

 

 

 

 

 

 

 

2.29

%

 

 

3.5

 

Unsecured – Commercial Paper Program

 

 

345,807

 

 

 

3.9

%

 

 

2.16

%

 

 

 

Floating Rate Debt

 

 

1,298,700

 

 

 

14.8

%

 

 

2.31

%

 

 

6.1

 

Total

 

$

8,772,769

 

 

 

100.0

%

 

 

4.17

%

 

 

8.7

 

 

(1)

Net of the effect of any derivative instruments.  Weighted average rates are for the six months ended June 30, 2018.

(2)

Fair value interest rate swaps convert the $450.0 million 2.375% notes due July 1, 2019 to a floating interest rate of 90-Day LIBOR plus 0.61%.

Debt Maturity Schedule as of June 30, 2018

($ in thousands)

 

Year

 

Fixed

Rate (1)

 

 

Floating

Rate (1)

 

 

Total

 

 

% of Total

 

 

Weighted Average

Rates on

Fixed Rate Debt (1)

 

 

Weighted Average

Rates on

Total Debt (1)

 

2018

 

$

2,957

 

 

$

297,400

 

(2)

$

300,357

 

 

 

3.4

%

 

 

4.01

%

 

 

2.32

%

2019

 

 

506,731

 

(3)

 

516,752

 

(2)

 

1,023,483

 

 

 

11.5

%

 

 

5.17

%

 

 

4.01

%

2020

 

 

1,128,592

 

(4)

 

700

 

 

 

1,129,292

 

 

 

12.7

%

 

 

5.20

%

 

 

5.20

%

2021

 

 

927,506

 

 

 

600

 

 

 

928,106

 

 

 

10.4

%

 

 

4.64

%

 

 

4.64

%

2022

 

 

265,341

 

 

 

800

 

 

 

266,141

 

 

 

3.0

%

 

 

3.26

%

 

 

3.26

%

2023

 

 

1,326,800

 

 

 

4,800

 

 

 

1,331,600

 

 

 

15.0

%

 

 

3.74

%

 

 

3.73

%

2024

 

 

1,272

 

 

 

10,900

 

 

 

12,172

 

 

 

0.1

%

 

 

4.79

%

 

 

1.94

%

2025

 

 

451,334

 

 

 

13,200

 

 

 

464,534

 

 

 

5.2

%

 

 

3.38

%

 

 

3.33

%

2026

 

 

593,424

 

 

 

14,500

 

 

 

607,924

 

 

 

6.9

%

 

 

3.59

%

 

 

3.54

%

2027

 

 

401,468

 

 

 

15,600

 

 

 

417,068

 

 

 

4.7

%

 

 

3.26

%

 

 

3.19

%

2028+

 

 

1,924,969

 

 

 

481,365

 

 

 

2,406,334

 

 

 

27.1

%

 

 

4.17

%

 

 

3.64

%

Subtotal

 

 

7,530,394

 

 

 

1,356,617

 

 

 

8,887,011

 

 

 

100.0

%

 

 

4.23

%

 

 

3.90

%

Deferred Financing Costs and

   Unamortized (Discount)

 

 

(56,325

)

 

 

(57,917

)

 

 

(114,242

)

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

7,474,069

 

 

$

1,298,700

 

 

$

8,772,769

 

 

 

100.0

%

 

 

4.23

%

 

 

3.90

%

 

(1)

Net of the effect of any derivative instruments.  Weighted average rates are as of June 30, 2018.

(2)

Includes $347.0 million in principal outstanding on the Company’s commercial paper program, of which $297.0 million matures in 2018 and $50.0 million matures in 2019.

(3)

Includes a $500.0 million 5.19% mortgage loan with a maturity date of October 1, 2019 that can be prepaid at par beginning October 1, 2018.  The Company currently intends to prepay this mortgage loan on October 1, 2018.

50

 


Table of Contents

 

 

(4)

Includes a $500.0 million 5.78% mortgage loan with a maturity date of July 1, 2020 that can be prepaid at par beginning July 1, 2019.

See Note 8 in the Notes to Consolidated Financial Statements for additional discussion of debt at June 30, 2018.

ERPOP’s long-term senior debt ratings and short-term commercial paper ratings as well as EQR’s long-term preferred equity ratings, which all have a stable outlook, as of July 27, 2018 are as follows:

 

 

 

Standard & Poor’s

 

Moody’s

 

Fitch

ERPOP’s long-term senior debt rating

 

A-

 

A3

 

A

ERPOP’s short-term commercial paper rating

 

A-2

 

P-2

 

F-1

EQR’s long-term preferred equity rating

 

BBB

 

Baa1

 

BBB+

See Note 13 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to June 30, 2018.

Capitalization of Fixed Assets and Improvements to Real Estate

The Company’s and the Operating Partnership’s capital expenditures policy has not changed from the information included in the Company’s and the Operating Partnerships Annual Report on Form 10-K for the year ended December 31, 2017.

For the six months ended June 30, 2018, our actual capital expenditures to real estate included the following (amounts in thousands except for apartment unit and per apartment unit amounts):

 

Capital Expenditures to Real Estate

For the Six Months Ended June 30, 2018

 

 

 

Same Stores Properties (5)

 

 

Non-Same Store Properties/Other (6)

 

 

Total

 

 

Same Store Avg. Per Apartment Unit

 

Total Apartment Units (1)

 

 

72,210

 

 

 

5,490

 

 

 

77,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building Improvements (2)

 

$

45,533

 

 

$

1,370

 

 

$

46,903

 

 

$

631

 

Renovation Expenditures (3)

 

 

16,928

 

 

 

509

 

 

 

17,437

 

 

 

234

 

Replacements (4)

 

 

21,198

 

 

 

449

 

 

 

21,647

 

 

 

294

 

Total Capital Expenditures

 

$

83,659

 

 

$

2,328

 

 

$

85,987

 

 

$

1,159

 

 

(1)

Total Apartment Units – Excludes 945 unconsolidated apartment units for which capital expenditures to real estate are self-funded and do not consolidate into the Company’s results.

(2)

Building Improvements – Includes roof replacement, paving, building mechanical equipment systems, exterior siding and painting, major landscaping, furniture, fixtures and equipment for amenities and common areas, vehicles and office and maintenance equipment.  

(3)

Renovation Expenditures – Apartment unit renovation costs (primarily kitchens and baths) designed to reposition these units for higher rental levels in their respective markets.  Amounts for 1,269 same store apartment units approximated $13,340 per apartment unit renovated.  

(4)

Replacements – Includes appliances, mechanical equipment, fixtures and flooring (including hardwood and carpeting).

(5)

Same Store Properties – Primarily includes all properties acquired or completed that are stabilized prior to January 1, 2017, less properties subsequently sold.

(6)

Non-Same Store Properties/Other – Primarily includes all properties acquired during 2017 and 2018, plus any properties in lease-up and not stabilized as of January 1, 2017.  Also includes capital expenditures for properties sold.

The Company estimates that during 2018 it will spend approximately $2,900 per same store apartment unit or $210.0 million of total capital expenditures to real estate.  During 2018, the Company expects to spend approximately $43.0 million for apartment unit renovation expenditures on approximately 3,200 same store apartment units at an average cost of approximately $13,300 per apartment unit renovated.  The anticipated total capital expenditures to real estate amounts represent approximately the same percentage of same store revenues, but an increase in the cost per unit and in the absolute dollar amounts over 2017.  The Company plans to continue the elevated capital expenditures for investment in customer-facing building improvements (leasing offices, fitness centers, common areas, etc.) to enhance the quality of our properties and to protect our competitive position given the new luxury supply opening in many of our markets.  We also expect to maintain our elevated spending on sustainability projects and renovation

51

 


Table of Contents

 

 

expenditures during 2018.  The above assumptions are based on current expectations and are forward-looking.

During the six months ended June 30, 2018, the Company’s total non-real estate capital additions, such as computer software, computer equipment, and furniture and fixtures and leasehold improvements to the Company’s property management offices and its corporate offices, were approximately $2.1 million.  The Company expects to fund approximately $3.9 million in total non-real estate capital additions for the remainder of 2018.  These anticipated fundings represent an increase over 2017, which is primarily driven by anticipated hardware and software upgrades to various existing systems during 2018.  The above assumption is based on current expectations and is forward-looking.

Capital expenditures to real estate and non-real estate capital additions are generally funded from net cash provided by operating activities and from investment cash flow.

Derivative Instruments

In the normal course of business, the Company is exposed to the effect of interest rate changes.  The Company seeks to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments.  The Company may also use derivatives to manage commodity prices in the daily operations of the business.

The Company has a policy of only entering into contracts with major financial institutions based upon their credit ratings and other factors.  When viewed in conjunction with the underlying and offsetting exposure that the derivatives are designed to hedge, the Company has not sustained a material loss from these instruments nor does it anticipate any material adverse effect on its net income or financial position in the future from the use of derivatives it currently has in place.

See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments at June 30, 2018.

Definitions

The definition of certain terms described above or below are as follows:

 

Acquisition Cap Rate – NOI that the Company anticipates receiving in the next 12 months (or the year two or three stabilized NOI for properties that are in lease-up at acquisition) less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross purchase price of the asset.  The weighted average Acquisition Cap Rate for acquired properties is weighted based on the projected NOI streams and the relative purchase price for each respective property.

 

Development Yield – NOI that the Company anticipates receiving in the next 12 months following stabilization less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $50-$150 per apartment unit depending on the type of asset) divided by the total budgeted capital cost of the asset. The weighted average Development Yield for development properties is weighted based on the projected NOI streams and the relative total budgeted capital cost for each respective property.

 

Disposition Yield – NOI that the Company anticipates giving up in the next 12 months less an estimate of property management costs/management fees allocated to the project (generally ranging from 2.0% to 4.0% of revenues depending on the size and income streams of the asset) and less an estimate for in-the-unit replacement capital expenditures (generally ranging from $100-$450 per apartment unit depending on the age and condition of the asset) divided by the gross sale price of the asset.  The weighted average Disposition Yield for sold properties is weighted based on the projected NOI streams and the relative sales price for each respective property.

 

Unlevered Internal Rate of Return (“IRR”) – The Unlevered IRR on sold properties is the compound annual rate of return calculated by the Company based on the timing and amount of: (i) the gross purchase price of the property plus any direct acquisition costs incurred by the Company; (ii) total revenues earned during the Company’s ownership period; (iii) total direct property operating expenses (including real estate taxes and insurance) incurred during the Company’s ownership period; (iv) capital expenditures incurred during the Company’s ownership period; and (v) the gross sales price of the property net of selling costs.  

 

52

 


Table of Contents

 

 

Off-Balance Sheet Arrangements and Contractual Obligations

The Company has various unconsolidated interests in certain joint ventures.  The Company does not believe that these unconsolidated investments have a materially different impact on its liquidity, cash flows, capital resources, credit or market risk than its consolidated operating and/or other activities.  See Note 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s investments in partially owned entities.  See also Note 11 in the Notes to Consolidated Financial Statements for discussion regarding the Company’s development projects.

The Company’s contractual obligations for the next five years and thereafter have not changed materially from the amounts and disclosures included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.  See the updated debt maturity schedule included in Liquidity and Capital Resources for further discussion.

Critical Accounting Policies and Estimates

The Company’s and the Operating Partnership’s critical accounting policies and estimates have not changed from the information included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.

Funds From Operations and Normalized Funds From Operations

The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for the six months and quarters ended June 30, 2018 and 2017:

Funds From Operations and Normalized Funds From Operations

(Amounts in thousands)

 

 

 

Six Months Ended June 30,

 

 

Quarter Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net income

 

$

338,958

 

 

$

354,101

 

 

$

118,410

 

 

$

204,160

 

Net (income) attributable to Noncontrolling Interests – Partially Owned

    Properties

 

 

(1,189

)

 

 

(1,553

)

 

 

(509

)

 

 

(765

)

Preferred/preference distributions

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

Net income available to Common Shares and Units / Units

 

 

336,224

 

 

 

351,002

 

 

 

117,129

 

 

 

202,622

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

389,251

 

 

 

358,864

 

 

 

192,942

 

 

 

179,896

 

Depreciation – Non-real estate additions

 

 

(2,260

)

 

 

(2,580

)

 

 

(1,115

)

 

 

(1,282

)

Depreciation – Partially Owned Properties

 

 

(1,933

)

 

 

(1,666

)

 

 

(901

)

 

 

(834

)

Depreciation – Unconsolidated Properties

 

 

2,297

 

 

 

2,285

 

 

 

1,149

 

 

 

1,143

 

Net (gain) loss on sales of unconsolidated entities – operating assets

 

 

 

 

 

(68

)

 

 

 

 

 

 

Net (gain) loss on sales of real estate properties

 

 

(142,162

)

 

 

(124,433

)

 

 

51

 

 

 

(87,726

)

Noncontrolling Interests share of gain (loss) on sales

   of real estate properties

 

 

(284

)

 

 

 

 

 

(284

)

 

 

 

FFO available to Common Shares and Units / Units (1) (3) (4)

 

 

581,133

 

 

 

583,404

 

 

 

308,971

 

 

 

293,819

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairment and valuation allowances

 

 

 

 

 

 

 

 

 

 

 

 

Write-off of pursuit costs

 

 

2,066

 

 

 

1,546

 

 

 

1,135

 

 

 

831

 

Debt extinguishment and preferred share redemption (gains) losses

 

 

23,539

 

 

 

12,402

 

 

 

 

 

 

98

 

Non-operating asset (gains) losses

 

 

(478

)

 

 

(18,950

)

 

 

(691

)

 

 

(58

)

Other miscellaneous items

 

 

(1,470

)

 

 

(790

)

 

 

1,769

 

 

 

(799

)

Normalized FFO available to Common Shares and Units / Units (2) (3) (4)

 

$

604,790

 

 

$

577,612

 

 

$

311,184

 

 

$

293,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO (1) (3)

 

$

582,678

 

 

$

584,950

 

 

$

309,743

 

 

$

294,592

 

Preferred/preference distributions

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

FFO available to Common Shares and Units / Units (1) (3) (4)

 

$

581,133

 

 

$

583,404

 

 

$

308,971

 

 

$

293,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FFO (2) (3)

 

$

606,335

 

 

$

579,158

 

 

$

311,956

 

 

$

294,664

 

Preferred/preference distributions

 

 

(1,545

)

 

 

(1,546

)

 

 

(772

)

 

 

(773

)

Normalized FFO available to Common Shares and Units / Units (2) (3) (4)

 

$

604,790

 

 

$

577,612

 

 

$

311,184

 

 

$

293,891

 

53

 


Table of Contents

 

 

 

(1)

The National Association of Real Estate Investment Trusts (“Nareit”) defines funds from operations (“FFO”) (April 2002 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains (or losses) from sales and impairment write-downs of depreciated operating properties, plus depreciation and amortization expense, and after adjustments for unconsolidated partnerships and joint ventures.  Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.  The April 2002 White Paper states that gain or loss on sales of property is excluded from FFO for previously depreciated operating properties only.  

(2)

Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes:

 

the impact of any expenses relating to non-operating asset impairment and valuation allowances;

 

pursuit cost write-offs;

 

gains and losses from early debt extinguishment and preferred share redemptions;

 

gains and losses from non-operating assets; and

 

other miscellaneous items.

(3)

The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses related to sales of depreciated operating properties and excluding real estate depreciation (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies.  The Company also believes that Normalized FFO and Normalized FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the Company’s operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company’s actual operating results.  FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units do not represent net income, net income available to Common Shares / Units or net cash flows from operating activities in accordance with GAAP.  Therefore, FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units should not be exclusively considered as alternatives to net income, net income available to Common Shares / Units or net cash flows from operating activities as determined by GAAP or as a measure of liquidity.  The Company’s calculation of FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.  

(4)

FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units are calculated on a basis consistent with net income available to Common Shares / Units and reflects adjustments to net income for preferred distributions and premiums on redemption of preferred shares/preference units in accordance with GAAP.  The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the “Noncontrolling Interests – Operating Partnership”.  Subject to certain restrictions, the Noncontrolling Interests – Operating Partnership may exchange their OP Units for Common Shares on a one-for-one basis.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The Company’s and the Operating Partnership’s market risk has not changed materially from the amounts and information reported in Part II, Item 7A. Quantitative and Qualitative Disclosures About Market Risk, to the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.  See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of derivative and other fair value instruments.

Item 4.  Controls and Procedures

Equity Residential

 

(a)

Evaluation of Disclosure Controls and Procedures:

Effective as of June 30, 2018, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in its Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

54

 


Table of Contents

 

 

 

(b)

Changes in Internal Control over Financial Reporting:

There were no changes to the internal control over financial reporting of the Company identified in connection with the Company’s evaluation referred to above that occurred during the second quarter of 2018 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

ERP Operating Limited Partnership

 

(a)

Evaluation of Disclosure Controls and Procedures:

Effective as of June 30, 2018, the Operating Partnership carried out an evaluation, under the supervision and with the participation of the Operating Partnership’s management, including the Chief Executive Officer and Chief Financial Officer of EQR, of the effectiveness of the Operating Partnership’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15.  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Operating Partnership in its Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

 

(b)

Changes in Internal Control over Financial Reporting:

There were no changes to the internal control over financial reporting of the Operating Partnership identified in connection with the Operating Partnership’s evaluation referred to above that occurred during the second quarter of 2018 that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.

55

 


Table of Contents

 

 

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

As of June 30, 2018, the Company does not believe there is any litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.

Item 1A.  Risk Factors

There have been no material changes to the risk factors that were discussed in Part I, Item 1A of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

(a) Unregistered Common Shares Issued in the Quarter Ended June 30, 2018 - Equity Residential

During the quarter ended June 30, 2018, EQR issued 6,494 Common Shares in exchange for 6,494 OP Units held by various limited partners of ERPOP.  OP Units are generally exchangeable into Common Shares on a one-for-one basis or, at the option of ERPOP, the cash equivalent thereof, at any time one year after the date of issuance.  These shares were either registered under the Securities Act of 1933, as amended (the “Securities Act”), or issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act and the rules and regulations promulgated thereunder, as these were transactions by an issuer not involving a public offering.  In light of the manner of the sale and information obtained by EQR from the limited partners in connection with these transactions, EQR believes it may rely on these exemptions.

Item 3.  Defaults Upon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not applicable.

Item 5.  Other Information

None.

Item 6.  Exhibits – See the Exhibit Index.

 

 

 

56

 


Table of Contents

 

EXHIBIT INDEX

The exhibits listed below are filed as part of this report.  References to exhibits or other filings under the caption “Location” indicate that the exhibit or other filing has been filed, that the indexed exhibit and the exhibit referred to are the same and that the exhibit referred to is incorporated by reference.  The Commission file numbers for our Exchange Act filings referenced below are 1-12252 (Equity Residential) and 0-24920 (ERP Operating Limited Partnership).

 

Exhibit

 

Description

 

Location

 

 

 

 

 

12

 

Computation of Ratio of Earnings to Combined Fixed Charges.

 

Attached herein.

 

 

 

 

 

31.1

 

Equity Residential – Certification of David J. Neithercut, Chief  Executive Officer.

 

Attached herein.

 

 

 

 

 

31.2

 

Equity Residential – Certification of Mark J. Parrell, Chief Financial Officer.

 

Attached herein.

 

 

 

 

 

31.3

 

ERP Operating Limited Partnership – Certification of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.

 

Attached herein.

 

 

 

 

 

31.4

 

ERP Operating Limited Partnership – Certification of Mark J. Parrell, Chief Financial Officer of Registrant’s General Partner.

 

Attached herein.

 

 

 

 

 

32.1

 

Equity Residential – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Executive Officer of the Company.

 

Attached herein.

 

 

 

 

 

32.2

 

Equity Residential – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Mark J. Parrell, Chief Financial Officer of the Company.

 

Attached herein.

 

 

 

 

 

32.3

 

ERP Operating Limited Partnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Executive Officer of Registrant’s General Partner.

 

Attached herein.

 

 

 

 

 

32.4

 

ERP Operating Limited Partnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Mark J. Parrell, Chief Financial Officer of Registrant’s General Partner.

 

Attached herein.

 

 

 

 

 

101

 

XBRL (Extensible Business Reporting Language). The following materials from Equity Residential’s and ERP Operating Limited Partnership’s Quarterly Report on Form 10-Q for the period ended June 30, 2018, formatted in XBRL: (i) consolidated balance sheets, (ii) consolidated statements of operations and comprehensive income, (iii) consolidated statements of cash flows, (iv) consolidated statement of changes in equity (Equity Residential), (v) consolidated statement of changes in capital (ERP Operating Limited Partnership) and (vi) notes to consolidated financial statements.

 

Attached herein.

 

57


Table of Contents

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, each registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

EQUITY RESIDENTIAL

 

 

 

 

 

Date:

August 2, 2018

By:

 

/s/ Mark J. Parrell

 

 

 

 

Mark J. Parrell

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

 

 

 

 

Date:

August 2, 2018

By:

 

/s/ Ian S. Kaufman

 

 

 

 

Ian S. Kaufman

 

 

 

 

Senior Vice President and Chief Accounting Officer

 

 

 

 

(Principal Accounting Officer)

 

 

 

ERP OPERATING LIMITED PARTNERSHIP
BY: EQUITY RESIDENTIAL

ITS GENERAL PARTNER

 

 

 

 

 

Date:

August 2, 2018

By:

 

/s/ Mark J. Parrell

 

 

 

 

Mark J. Parrell

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

 

 

 

 

Date:

August 2, 2018

By:

 

/s/ Ian S. Kaufman

 

 

 

 

Ian S. Kaufman

 

 

 

 

Senior Vice President and Chief Accounting Officer

 

 

 

 

(Principal Accounting Officer)