Annual Statements Open main menu

EQUITY RESIDENTIAL - Quarter Report: 2019 September (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 September 30, 2019

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)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Shares of Beneficial Interest,

$0.01 Par Value (Equity Residential)

 

EQR

 

New York Stock Exchange

7.57% Notes due August 15, 2026

(ERP Operating Limited Partnership)

 

N/A

 

New York Stock Exchange

 

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 every Interactive Data File required to be submitted 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 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, a 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

 

 

Small reporting company

 

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

l

ERP Operating Limited Partnership:

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

 

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 October 25, 2019 was 371,354,411.

 

 

 


 

Table of Contents

 

EXPLANATORY NOTE

This report combines the reports on Form 10-Q for the quarterly period ended September 30, 2019 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 September 30, 2019 owned an approximate 96.4% ownership interest in, ERPOP.  The remaining 3.6% 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.

 


 

Table of Contents

 

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 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 partnership interests, 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, as amended (the “Exchange Act”), 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 September 30, 2019 and December 31, 2018

2

 

 

Consolidated Statements of Operations and Comprehensive Income for the nine months and quarters ended September 30, 2019 and 2018

3 to 4

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018

5 to 7

 

 

Consolidated Statements of Changes in Equity for the nine months and quarters ended September 30, 2019 and 2018

8 to 9

 

 

Financial Statements of ERP Operating Limited Partnership:

 

 

 

Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018

10

 

 

Consolidated Statements of Operations and Comprehensive Income for the nine months and quarters ended September 30, 2019 and 2018

11 to 12

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018

13 to 15

 

 

Consolidated Statements of Changes in Capital for the nine months and quarters ended September 30, 2019 and 2018

16 to 17

 

 

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

18 to 38

 

 

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

39 to 55

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

55

 

 

Item 4. Controls and Procedures

55 to 56

 

 

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)

 

 

 

September 30,

 

 

December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Land

 

$

5,955,121

 

 

$

5,875,803

 

Depreciable property

 

 

21,168,255

 

 

 

20,435,901

 

Projects under development

 

 

143,434

 

 

 

109,409

 

Land held for development

 

 

91,017

 

 

 

89,909

 

Investment in real estate

 

 

27,357,827

 

 

 

26,511,022

 

Accumulated depreciation

 

 

(7,171,876

)

 

 

(6,696,281

)

Investment in real estate, net

 

 

20,185,951

 

 

 

19,814,741

 

Investments in unconsolidated entities

 

 

52,474

 

 

 

58,349

 

Cash and cash equivalents

 

 

28,777

 

 

 

47,442

 

Restricted deposits

 

 

55,819

 

 

 

68,871

 

Right-of-use assets

 

 

481,044

 

 

 

 

Other assets

 

 

249,991

 

 

 

404,806

 

Total assets

 

$

21,054,056

 

 

$

20,394,209

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

1,962,471

 

 

$

2,385,470

 

Notes, net

 

 

6,675,084

 

 

 

5,933,286

 

Line of credit and commercial paper

 

 

354,381

 

 

 

499,183

 

Accounts payable and accrued expenses

 

 

151,680

 

 

 

102,471

 

Accrued interest payable

 

 

73,747

 

 

 

62,622

 

Lease liabilities

 

 

333,312

 

 

 

 

Other liabilities

 

 

312,849

 

 

 

358,563

 

Security deposits

 

 

70,398

 

 

 

67,258

 

Distributions payable

 

 

218,136

 

 

 

206,601

 

Total liabilities

 

 

10,152,058

 

 

 

9,615,454

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests – Operating Partnership

 

 

494,999

 

 

 

379,106

 

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 September 30, 2019 and

   December 31, 2018

 

 

37,280

 

 

 

37,280

 

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

   authorized; 371,327,332 shares issued and outstanding as of September 30, 2019 and

   369,405,161 shares issued and outstanding as of December 31, 2018

 

 

3,713

 

 

 

3,694

 

Paid in capital

 

 

8,917,312

 

 

 

8,935,453

 

Retained earnings

 

 

1,308,423

 

 

 

1,261,763

 

Accumulated other comprehensive income (loss)

 

 

(84,092

)

 

 

(64,986

)

Total shareholders’ equity

 

 

10,182,636

 

 

 

10,173,204

 

Noncontrolling Interests:

 

 

 

 

 

 

 

 

Operating Partnership

 

 

226,065

 

 

 

228,738

 

Partially Owned Properties

 

 

(1,702

)

 

 

(2,293

)

Total Noncontrolling Interests

 

 

224,363

 

 

 

226,445

 

Total equity

 

 

10,406,999

 

 

 

10,399,649

 

Total liabilities and equity

 

$

21,054,056

 

 

$

20,394,209

 

 

See accompanying notes

 

 

2


 

Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

2,016,796

 

 

$

1,925,128

 

 

$

685,120

 

 

$

652,677

 

Fee and asset management

 

 

360

 

 

 

563

 

 

 

25

 

 

 

190

 

Total revenues

 

 

2,017,156

 

 

 

1,925,691

 

 

 

685,145

 

 

 

652,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and maintenance

 

 

338,497

 

 

 

322,487

 

 

 

114,966

 

 

 

110,541

 

Real estate taxes and insurance

 

 

270,434

 

 

 

268,784

 

 

 

87,546

 

 

 

87,388

 

Property management

 

 

72,705

 

 

 

69,175

 

 

 

21,940

 

 

 

22,247

 

General and administrative

 

 

41,127

 

 

 

41,420

 

 

 

11,417

 

 

 

12,640

 

Depreciation

 

 

616,201

 

 

 

583,869

 

 

 

211,478

 

 

 

194,618

 

Total expenses

 

 

1,338,964

 

 

 

1,285,735

 

 

 

447,347

 

 

 

427,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on sales of real estate properties

 

 

269,400

 

 

 

256,834

 

 

 

130,565

 

 

 

114,672

 

Impairment

 

 

 

 

 

(702

)

 

 

 

 

 

(702

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

947,592

 

 

 

896,088

 

 

 

368,363

 

 

 

339,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

2,221

 

 

 

14,860

 

 

 

631

 

 

 

7,864

 

Other expenses

 

 

(11,205

)

 

 

(14,871

)

 

 

(2,813

)

 

 

(7,661

)

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(289,776

)

 

 

(321,454

)

 

 

(85,936

)

 

 

(111,219

)

Amortization of deferred financing costs

 

 

(8,664

)

 

 

(9,054

)

 

 

(2,881

)

 

 

(3,276

)

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

   unconsolidated entities and net gain (loss) on sales of land parcels

 

 

640,168

 

 

 

565,569

 

 

 

277,364

 

 

 

225,111

 

Income and other tax (expense) benefit

 

 

(749

)

 

 

(767

)

 

 

(265

)

 

 

(280

)

Income (loss) from investments in unconsolidated entities

 

 

66,906

 

 

 

(2,993

)

 

 

(1,152

)

 

 

(985

)

Net gain (loss) on sales of land parcels

 

 

2,077

 

 

 

995

 

 

 

1,899

 

 

 

 

Net income

 

 

708,402

 

 

 

562,804

 

 

 

277,846

 

 

 

223,846

 

Net (income) loss attributable to Noncontrolling Interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

(25,339

)

 

 

(20,517

)

 

 

(9,910

)

 

 

(8,159

)

Partially Owned Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Net income attributable to controlling interests

 

 

680,613

 

 

 

540,348

 

 

 

267,106

 

 

 

214,937

 

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

Net income available to Common Shares

 

$

678,295

 

 

$

538,030

 

 

$

266,333

 

 

$

214,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Common Shares

 

$

1.83

 

 

$

1.46

 

 

$

0.72

 

 

$

0.58

 

Weighted average Common Shares outstanding

 

 

370,227

 

 

 

367,920

 

 

 

370,768

 

 

 

368,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Common Shares

 

$

1.82

 

 

$

1.46

 

 

$

0.71

 

 

$

0.58

 

Weighted average Common Shares outstanding

 

 

386,177

 

 

 

383,433

 

 

 

386,896

 

 

 

383,884

 

 

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)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

 

$

277,846

 

 

$

223,846

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(33,765

)

 

 

24,021

 

 

 

 

 

 

12,026

 

Losses reclassified into earnings from other comprehensive

   income

 

 

14,659

 

 

 

13,902

 

 

 

5,757

 

 

 

4,595

 

Other comprehensive income (loss)

 

 

(19,106

)

 

 

37,923

 

 

 

5,757

 

 

 

16,621

 

Comprehensive income

 

 

689,296

 

 

 

600,727

 

 

 

283,603

 

 

 

240,467

 

Comprehensive (income) attributable to Noncontrolling Interests

 

 

(27,096

)

 

 

(23,848

)

 

 

(10,946

)

 

 

(9,519

)

Comprehensive income attributable to controlling interests

 

$

662,200

 

 

$

576,879

 

 

$

272,657

 

 

$

230,948

 

 

See accompanying notes

4


 

Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

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

 

 

 

 

 

 

 

 

Depreciation

 

 

616,201

 

 

 

583,869

 

Amortization of deferred financing costs

 

 

8,664

 

 

 

9,054

 

Amortization of above/below market lease intangibles

 

 

(53

)

 

 

3,294

 

Amortization of discounts and premiums on debt

 

 

10,137

 

 

 

21,360

 

Amortization of deferred settlements on derivative instruments

 

 

14,650

 

 

 

13,893

 

Amortization of right-of-use assets

 

 

9,966

 

 

 

 

Impairment

 

 

 

 

 

702

 

Write-off of pursuit costs

 

 

4,098

 

 

 

3,125

 

(Income) loss from investments in unconsolidated entities

 

 

(66,906

)

 

 

2,993

 

Distributions from unconsolidated entities – return on capital

 

 

2,486

 

 

 

1,885

 

Net (gain) loss on sales of real estate properties

 

 

(269,400

)

 

 

(256,834

)

Net (gain) loss on sales of land parcels

 

 

(2,077

)

 

 

(995

)

Net (gain) loss on debt extinguishment

 

 

3,381

 

 

 

22,110

 

Compensation paid with Company Common Shares

 

 

20,777

 

 

 

22,270

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in other assets

 

 

(20,871

)

 

 

(18,550

)

Increase (decrease) in accounts payable and accrued expenses

 

 

57,822

 

 

 

58,756

 

Increase (decrease) in accrued interest payable

 

 

11,125

 

 

 

11,097

 

Increase (decrease) in lease liabilities

 

 

(1,784

)

 

 

 

Increase (decrease) in other liabilities

 

 

(15,578

)

 

 

1,190

 

Increase (decrease) in security deposits

 

 

3,140

 

 

 

2,168

 

Net cash provided by operating activities

 

 

1,094,180

 

 

 

1,044,191

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

 

(1,147,236

)

 

 

(708,092

)

Investment in real estate – development/other

 

 

(137,238

)

 

 

(101,573

)

Capital expenditures to real estate

 

 

(128,335

)

 

 

(138,119

)

Non-real estate capital additions

 

 

(2,139

)

 

 

(3,155

)

Interest capitalized for real estate under development

 

 

(4,801

)

 

 

(4,547

)

Proceeds from disposition of real estate, net

 

 

692,649

 

 

 

691,526

 

Investments in unconsolidated entities

 

 

(9,073

)

 

 

(4,860

)

Distributions from unconsolidated entities – return of capital

 

 

78,262

 

 

 

 

Purchase of investment securities and other investments

 

 

(269

)

 

 

 

Net cash provided by (used for) investing activities

 

 

(658,180

)

 

 

(268,820

)

 

See accompanying notes

5


 

Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Debt financing costs

 

$

(12,025

)

 

$

(4,355

)

Mortgage notes payable, net:

 

 

 

 

 

 

 

 

Proceeds

 

 

295,713

 

 

 

 

Lump sum payoffs

 

 

(723,021

)

 

 

(847,939

)

Scheduled principal repayments

 

 

(4,883

)

 

 

(4,938

)

Net gain (loss) on debt extinguishment

 

 

(3,381

)

 

 

(22,110

)

Notes, net:

 

 

 

 

 

 

 

 

Proceeds

 

 

1,194,468

 

 

 

497,010

 

Lump sum payoffs

 

 

(450,000

)

 

 

 

Line of credit and commercial paper:

 

 

 

 

 

 

 

 

Line of credit proceeds

 

 

5,850,000

 

 

 

1,635,000

 

Line of credit repayments

 

 

(5,850,000

)

 

 

(1,635,000

)

Commercial paper proceeds

 

 

13,341,198

 

 

 

9,624,610

 

Commercial paper repayments

 

 

(13,486,000

)

 

 

(9,425,000

)

Proceeds from (payments on) settlement of derivative instruments

 

 

(41,616

)

 

 

1,638

 

Proceeds from Employee Share Purchase Plan (ESPP)

 

 

2,323

 

 

 

3,074

 

Proceeds from exercise of options

 

 

67,066

 

 

 

6,000

 

Payment of offering costs

 

 

(789

)

 

 

(27

)

Other financing activities, net

 

 

(49

)

 

 

(48

)

Contributions – Noncontrolling Interests – Partially Owned Properties

 

 

4,594

 

 

 

125

 

Contributions – Noncontrolling Interests – Operating Partnership

 

 

 

 

 

1

 

Distributions:

 

 

 

 

 

 

 

 

Common Shares

 

 

(620,391

)

 

 

(583,184

)

Preferred Shares

 

 

(2,318

)

 

 

(2,318

)

Noncontrolling Interests – Operating Partnership

 

 

(22,202

)

 

 

(21,040

)

Noncontrolling Interests – Partially Owned Properties

 

 

(6,404

)

 

 

(8,882

)

Net cash provided by (used for) financing activities

 

 

(467,717

)

 

 

(787,383

)

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

 

 

(31,717

)

 

 

(12,012

)

Cash and cash equivalents and restricted deposits, beginning of period

 

 

116,313

 

 

 

100,762

 

Cash and cash equivalents and restricted deposits, end of period

 

$

84,596

 

 

$

88,750

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,777

 

 

$

32,995

 

Restricted deposits

 

 

55,819

 

 

 

55,755

 

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

 

$

84,596

 

 

$

88,750

 

 

See accompanying notes

6


 

Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

246,410

 

 

$

268,966

 

Net cash paid for income and other taxes

 

$

918

 

 

$

934

 

Amortization of deferred financing costs:

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

(60

)

 

$

 

Other assets

 

$

1,808

 

 

$

1,809

 

Mortgage notes payable, net

 

$

3,529

 

 

$

4,197

 

Notes, net

 

$

3,387

 

 

$

3,048

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

8,017

 

 

$

19,394

 

Notes, net

 

$

2,120

 

 

$

1,966

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

 

 

 

Other liabilities

 

$

(9

)

 

$

(9

)

Accumulated other comprehensive income

 

$

14,659

 

 

$

13,902

 

Write-off of pursuit costs:

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

4,042

 

 

$

3,079

 

Other assets

 

$

48

 

 

$

13

 

Accounts payable and accrued expenses

 

$

8

 

 

$

33

 

(Income) loss from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(67,900

)

 

$

1,973

 

Other liabilities

 

$

994

 

 

$

1,020

 

Realized/unrealized (gain) loss on derivative instruments:

 

 

 

 

 

 

 

 

Other assets

 

$

2,002

 

 

$

(24,021

)

Notes, net

 

$

2,277

 

 

$

(1,491

)

Other liabilities

 

$

29,486

 

 

$

1,491

 

Accumulated other comprehensive income

 

$

(33,765

)

 

$

24,021

 

Investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(6,973

)

 

$

(3,180

)

Other liabilities

 

$

(2,100

)

 

$

(1,680

)

Debt financing costs:

 

 

 

 

 

 

 

 

Other assets

 

$

145

 

 

$

 

Mortgage notes payable, net

 

$

(2,354

)

 

$

 

Notes, net

 

$

(10,454

)

 

$

(4,355

)

Other liabilities

 

$

638

 

 

$

 

Right-of-use assets and lease liabilities initial measurement and reclassifications:

 

 

 

 

 

 

 

 

Right-of-use assets

 

$

(491,010

)

 

$

 

Other assets

 

$

184,116

 

 

$

 

Lease liabilities

 

$

335,096

 

 

$

 

Other liabilities

 

$

(28,202

)

 

$

 

 

See accompanying notes

7


 

Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREFERRED SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

Balance, end of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

COMMON SHARES, $0.01 PAR VALUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

3,694

 

 

$

3,680

 

 

$

3,708

 

 

$

3,683

 

Conversion of OP Units into Common Shares

 

 

3

 

 

 

 

 

 

1

 

 

 

 

Exercise of share options

 

 

14

 

 

 

2

 

 

 

4

 

 

 

1

 

Employee Share Purchase Plan (ESPP)

 

 

 

 

 

1

 

 

 

 

 

 

 

Share-based employee compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted shares

 

 

2

 

 

 

1

 

 

 

 

 

 

 

Balance, end of period

 

$

3,713

 

 

$

3,684

 

 

$

3,713

 

 

$

3,684

 

PAID IN CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

8,935,453

 

 

$

8,886,586

 

 

$

8,949,581

 

 

$

8,905,184

 

Common Share Issuance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP Units into Common Shares

 

 

9,840

 

 

 

356

 

 

 

4,971

 

 

 

25

 

Exercise of share options

 

 

67,052

 

 

 

5,998

 

 

 

18,575

 

 

 

3,382

 

Employee Share Purchase Plan (ESPP)

 

 

2,323

 

 

 

3,073

 

 

 

671

 

 

 

893

 

Share-based employee compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted shares

 

 

10,302

 

 

 

6,803

 

 

 

2,322

 

 

 

1,641

 

Share options

 

 

2,185

 

 

 

9,206

 

 

 

503

 

 

 

670

 

ESPP discount

 

 

502

 

 

 

604

 

 

 

137

 

 

 

204

 

Offering costs

 

 

(789

)

 

 

(27

)

 

 

(634

)

 

 

 

Supplemental Executive Retirement Plan (SERP)

 

 

(1,539

)

 

 

(533

)

 

 

 

 

 

5

 

Change in market value of Redeemable Noncontrolling Interests –

   Operating Partnership

 

 

(114,936

)

 

 

(14,361

)

 

 

(57,962

)

 

 

(14,189

)

Adjustment for Noncontrolling Interests ownership in Operating

   Partnership

 

 

6,919

 

 

 

2,619

 

 

 

(852

)

 

 

2,509

 

Balance, end of period

 

$

8,917,312

 

 

$

8,900,324

 

 

$

8,917,312

 

 

$

8,900,324

 

RETAINED EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

1,261,763

 

 

$

1,403,530

 

 

$

1,252,809

 

 

$

1,329,600

 

Net income attributable to controlling interests

 

 

680,613

 

 

 

540,348

 

 

 

267,106

 

 

 

214,937

 

Common Share distributions

 

 

(631,635

)

 

 

(596,735

)

 

 

(210,719

)

 

 

(198,939

)

Preferred Share distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

Balance, end of period

 

$

1,308,423

 

 

$

1,344,825

 

 

$

1,308,423

 

 

$

1,344,825

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(64,986

)

 

$

(88,612

)

 

$

(89,849

)

 

$

(67,310

)

Accumulated other comprehensive income (loss) – derivative

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(33,765

)

 

 

24,021

 

 

 

 

 

 

12,026

 

Losses reclassified into earnings from other comprehensive income

 

 

14,659

 

 

 

13,902

 

 

 

5,757

 

 

 

4,595

 

Balance, end of period

 

$

(84,092

)

 

$

(50,689

)

 

$

(84,092

)

 

$

(50,689

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISTRIBUTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Common Share outstanding

 

$

1.7025

 

 

$

1.62

 

 

$

0.5675

 

 

$

0.54

 

 

See accompanying notes

8


 

Table of Contents

 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued)

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING PARTNERSHIP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

228,738

 

 

$

226,691

 

 

$

227,320

 

 

$

232,995

 

Issuance of restricted units to Noncontrolling Interests

 

 

 

 

 

1

 

 

 

 

 

 

 

Conversion of OP Units held by Noncontrolling Interests into OP

   Units held by General Partner

 

 

(9,843

)

 

 

(356

)

 

 

(4,972

)

 

 

(25

)

Equity compensation associated with Noncontrolling Interests

 

 

12,200

 

 

 

11,074

 

 

 

1,371

 

 

 

2,958

 

Net income attributable to Noncontrolling Interests

 

 

25,339

 

 

 

20,517

 

 

 

9,910

 

 

 

8,159

 

Distributions to Noncontrolling Interests

 

 

(22,493

)

 

 

(21,560

)

 

 

(7,414

)

 

 

(7,186

)

Change in carrying value of Redeemable Noncontrolling Interests –

   Operating Partnership

 

 

(957

)

 

 

77

 

 

 

(1,002

)

 

 

(567

)

Adjustment for Noncontrolling Interests ownership in Operating

   Partnership

 

 

(6,919

)

 

 

(2,619

)

 

 

852

 

 

 

(2,509

)

Balance, end of period

 

$

226,065

 

 

$

233,825

 

 

$

226,065

 

 

$

233,825

 

PARTIALLY OWNED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(2,293

)

 

$

4,708

 

 

$

(1,298

)

 

$

(1,646

)

Net income attributable to Noncontrolling Interests

 

 

2,450

 

 

 

1,939

 

 

 

830

 

 

 

750

 

Contributions by Noncontrolling Interests

 

 

4,594

 

 

 

125

 

 

 

 

 

 

 

Distributions to Noncontrolling Interests

 

 

(6,453

)

 

 

(8,930

)

 

 

(1,234

)

 

 

(1,262

)

Balance, end of period

 

$

(1,702

)

 

$

(2,158

)

 

$

(1,702

)

 

$

(2,158

)

 

See accompanying notes

9


 

Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

(Unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Land

 

$

5,955,121

 

 

$

5,875,803

 

Depreciable property

 

 

21,168,255

 

 

 

20,435,901

 

Projects under development

 

 

143,434

 

 

 

109,409

 

Land held for development

 

 

91,017

 

 

 

89,909

 

Investment in real estate

 

 

27,357,827

 

 

 

26,511,022

 

Accumulated depreciation

 

 

(7,171,876

)

 

 

(6,696,281

)

Investment in real estate, net

 

 

20,185,951

 

 

 

19,814,741

 

Investments in unconsolidated entities

 

 

52,474

 

 

 

58,349

 

Cash and cash equivalents

 

 

28,777

 

 

 

47,442

 

Restricted deposits

 

 

55,819

 

 

 

68,871

 

Right-of-use assets

 

 

481,044

 

 

 

 

Other assets

 

 

249,991

 

 

 

404,806

 

Total assets

 

$

21,054,056

 

 

$

20,394,209

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND CAPITAL

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

1,962,471

 

 

$

2,385,470

 

Notes, net

 

 

6,675,084

 

 

 

5,933,286

 

Line of credit and commercial paper

 

 

354,381

 

 

 

499,183

 

Accounts payable and accrued expenses

 

 

151,680

 

 

 

102,471

 

Accrued interest payable

 

 

73,747

 

 

 

62,622

 

Lease liabilities

 

 

333,312

 

 

 

 

Other liabilities

 

 

312,849

 

 

 

358,563

 

Security deposits

 

 

70,398

 

 

 

67,258

 

Distributions payable

 

 

218,136

 

 

 

206,601

 

Total liabilities

 

 

10,152,058

 

 

 

9,615,454

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Limited Partners

 

 

494,999

 

 

 

379,106

 

Capital:

 

 

 

 

 

 

 

 

Partners’ Capital:

 

 

 

 

 

 

 

 

Preference Units

 

 

37,280

 

 

 

37,280

 

General Partner

 

 

10,229,448

 

 

 

10,200,910

 

Limited Partners

 

 

226,065

 

 

 

228,738

 

Accumulated other comprehensive income (loss)

 

 

(84,092

)

 

 

(64,986

)

Total partners’ capital

 

 

10,408,701

 

 

 

10,401,942

 

Noncontrolling Interests – Partially Owned Properties

 

 

(1,702

)

 

 

(2,293

)

Total capital

 

 

10,406,999

 

 

 

10,399,649

 

Total liabilities and capital

 

$

21,054,056

 

 

$

20,394,209

 

 

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)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

2,016,796

 

 

$

1,925,128

 

 

$

685,120

 

 

$

652,677

 

Fee and asset management

 

 

360

 

 

 

563

 

 

 

25

 

 

 

190

 

Total revenues

 

 

2,017,156

 

 

 

1,925,691

 

 

 

685,145

 

 

 

652,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and maintenance

 

 

338,497

 

 

 

322,487

 

 

 

114,966

 

 

 

110,541

 

Real estate taxes and insurance

 

 

270,434

 

 

 

268,784

 

 

 

87,546

 

 

 

87,388

 

Property management

 

 

72,705

 

 

 

69,175

 

 

 

21,940

 

 

 

22,247

 

General and administrative

 

 

41,127

 

 

 

41,420

 

 

 

11,417

 

 

 

12,640

 

Depreciation

 

 

616,201

 

 

 

583,869

 

 

 

211,478

 

 

 

194,618

 

Total expenses

 

 

1,338,964

 

 

 

1,285,735

 

 

 

447,347

 

 

 

427,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on sales of real estate properties

 

 

269,400

 

 

 

256,834

 

 

 

130,565

 

 

 

114,672

 

Impairment

 

 

 

 

 

(702

)

 

 

 

 

 

(702

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

947,592

 

 

 

896,088

 

 

 

368,363

 

 

 

339,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

2,221

 

 

 

14,860

 

 

 

631

 

 

 

7,864

 

Other expenses

 

 

(11,205

)

 

 

(14,871

)

 

 

(2,813

)

 

 

(7,661

)

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense incurred, net

 

 

(289,776

)

 

 

(321,454

)

 

 

(85,936

)

 

 

(111,219

)

Amortization of deferred financing costs

 

 

(8,664

)

 

 

(9,054

)

 

 

(2,881

)

 

 

(3,276

)

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

   unconsolidated entities and net gain (loss) on sales of land parcels

 

 

640,168

 

 

 

565,569

 

 

 

277,364

 

 

 

225,111

 

Income and other tax (expense) benefit

 

 

(749

)

 

 

(767

)

 

 

(265

)

 

 

(280

)

Income (loss) from investments in unconsolidated entities

 

 

66,906

 

 

 

(2,993

)

 

 

(1,152

)

 

 

(985

)

Net gain (loss) on sales of land parcels

 

 

2,077

 

 

 

995

 

 

 

1,899

 

 

 

 

Net income

 

 

708,402

 

 

 

562,804

 

 

 

277,846

 

 

 

223,846

 

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

   Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Net income attributable to controlling interests

 

$

705,952

 

 

$

560,865

 

 

$

277,016

 

 

$

223,096

 

ALLOCATION OF NET INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preference Units

 

$

2,318

 

 

$

2,318

 

 

$

773

 

 

$

773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Partner

 

$

678,295

 

 

$

538,030

 

 

$

266,333

 

 

$

214,164

 

Limited Partners

 

 

25,339

 

 

 

20,517

 

 

 

9,910

 

 

 

8,159

 

Net income available to Units

 

$

703,634

 

 

$

558,547

 

 

$

276,243

 

 

$

222,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Unit – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Units

 

$

1.83

 

 

$

1.46

 

 

$

0.72

 

 

$

0.58

 

Weighted average Units outstanding

 

 

383,142

 

 

 

380,791

 

 

 

383,709

 

 

 

380,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Unit – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Units

 

$

1.82

 

 

$

1.46

 

 

$

0.71

 

 

$

0.58

 

Weighted average Units outstanding

 

 

386,177

 

 

 

383,433

 

 

 

386,896

 

 

 

383,884

 

 

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)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

 

$

277,846

 

 

$

223,846

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) – derivative instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(33,765

)

 

 

24,021

 

 

 

 

 

 

12,026

 

Losses reclassified into earnings from other comprehensive

   income

 

 

14,659

 

 

 

13,902

 

 

 

5,757

 

 

 

4,595

 

Other comprehensive income (loss)

 

 

(19,106

)

 

 

37,923

 

 

 

5,757

 

 

 

16,621

 

Comprehensive income

 

 

689,296

 

 

 

600,727

 

 

 

283,603

 

 

 

240,467

 

Comprehensive (income) attributable to Noncontrolling Interests –

   Partially Owned Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Comprehensive income attributable to controlling interests

 

$

686,846

 

 

$

598,788

 

 

$

282,773

 

 

$

239,717

 

 

See accompanying notes

12


 

Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

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

 

 

 

 

 

 

 

 

Depreciation

 

 

616,201

 

 

 

583,869

 

Amortization of deferred financing costs

 

 

8,664

 

 

 

9,054

 

Amortization of above/below market lease intangibles

 

 

(53

)

 

 

3,294

 

Amortization of discounts and premiums on debt

 

 

10,137

 

 

 

21,360

 

Amortization of deferred settlements on derivative instruments

 

 

14,650

 

 

 

13,893

 

Amortization of right-of-use assets

 

 

9,966

 

 

 

 

Impairment

 

 

 

 

 

702

 

Write-off of pursuit costs

 

 

4,098

 

 

 

3,125

 

(Income) loss from investments in unconsolidated entities

 

 

(66,906

)

 

 

2,993

 

Distributions from unconsolidated entities – return on capital

 

 

2,486

 

 

 

1,885

 

Net (gain) loss on sales of real estate properties

 

 

(269,400

)

 

 

(256,834

)

Net (gain) loss on sales of land parcels

 

 

(2,077

)

 

 

(995

)

Net (gain) loss on debt extinguishment

 

 

3,381

 

 

 

22,110

 

Compensation paid with Company Common Shares

 

 

20,777

 

 

 

22,270

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in other assets

 

 

(20,871

)

 

 

(18,550

)

Increase (decrease) in accounts payable and accrued expenses

 

 

57,822

 

 

 

58,756

 

Increase (decrease) in accrued interest payable

 

 

11,125

 

 

 

11,097

 

Increase (decrease) in lease liabilities

 

 

(1,784

)

 

 

 

Increase (decrease) in other liabilities

 

 

(15,578

)

 

 

1,190

 

Increase (decrease) in security deposits

 

 

3,140

 

 

 

2,168

 

Net cash provided by operating activities

 

 

1,094,180

 

 

 

1,044,191

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Investment in real estate – acquisitions

 

 

(1,147,236

)

 

 

(708,092

)

Investment in real estate – development/other

 

 

(137,238

)

 

 

(101,573

)

Capital expenditures to real estate

 

 

(128,335

)

 

 

(138,119

)

Non-real estate capital additions

 

 

(2,139

)

 

 

(3,155

)

Interest capitalized for real estate under development

 

 

(4,801

)

 

 

(4,547

)

Proceeds from disposition of real estate, net

 

 

692,649

 

 

 

691,526

 

Investments in unconsolidated entities

 

 

(9,073

)

 

 

(4,860

)

Distributions from unconsolidated entities – return of capital

 

 

78,262

 

 

 

 

Purchase of investment securities and other investments

 

 

(269

)

 

 

 

Net cash provided by (used for) investing activities

 

 

(658,180

)

 

 

(268,820

)

 

See accompanying notes

13


 

Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Debt financing costs

 

$

(12,025

)

 

$

(4,355

)

Mortgage notes payable, net:

 

 

 

 

 

 

 

 

Proceeds

 

 

295,713

 

 

 

 

Lump sum payoffs

 

 

(723,021

)

 

 

(847,939

)

Scheduled principal repayments

 

 

(4,883

)

 

 

(4,938

)

Net gain (loss) on debt extinguishment

 

 

(3,381

)

 

 

(22,110

)

Notes, net:

 

 

 

 

 

 

 

 

Proceeds

 

 

1,194,468

 

 

 

497,010

 

Lump sum payoffs

 

 

(450,000

)

 

 

 

Line of credit and commercial paper:

 

 

 

 

 

 

 

 

Line of credit proceeds

 

 

5,850,000

 

 

 

1,635,000

 

Line of credit repayments

 

 

(5,850,000

)

 

 

(1,635,000

)

Commercial paper proceeds

 

 

13,341,198

 

 

 

9,624,610

 

Commercial paper repayments

 

 

(13,486,000

)

 

 

(9,425,000

)

Proceeds from (payments on) settlement of derivative instruments

 

 

(41,616

)

 

 

1,638

 

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

 

 

2,323

 

 

 

3,074

 

Proceeds from exercise of EQR options

 

 

67,066

 

 

 

6,000

 

Payment of offering costs

 

 

(789

)

 

 

(27

)

Other financing activities, net

 

 

(49

)

 

 

(48

)

Contributions – Noncontrolling Interests – Partially Owned Properties

 

 

4,594

 

 

 

125

 

Contributions – Limited Partners

 

 

 

 

 

1

 

Distributions:

 

 

 

 

 

 

 

 

OP Units – General Partner

 

 

(620,391

)

 

 

(583,184

)

Preference Units

 

 

(2,318

)

 

 

(2,318

)

OP Units – Limited Partners

 

 

(22,202

)

 

 

(21,040

)

Noncontrolling Interests – Partially Owned Properties

 

 

(6,404

)

 

 

(8,882

)

Net cash provided by (used for) financing activities

 

 

(467,717

)

 

 

(787,383

)

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

 

 

(31,717

)

 

 

(12,012

)

Cash and cash equivalents and restricted deposits, beginning of period

 

 

116,313

 

 

 

100,762

 

Cash and cash equivalents and restricted deposits, end of period

 

$

84,596

 

 

$

88,750

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and restricted deposits, end of period

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,777

 

 

$

32,995

 

Restricted deposits

 

 

55,819

 

 

 

55,755

 

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

 

$

84,596

 

 

$

88,750

 

 

See accompanying notes

14


 

Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

246,410

 

 

$

268,966

 

Net cash paid for income and other taxes

 

$

918

 

 

$

934

 

Amortization of deferred financing costs:

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

(60

)

 

$

 

Other assets

 

$

1,808

 

 

$

1,809

 

Mortgage notes payable, net

 

$

3,529

 

 

$

4,197

 

Notes, net

 

$

3,387

 

 

$

3,048

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

$

8,017

 

 

$

19,394

 

Notes, net

 

$

2,120

 

 

$

1,966

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

 

 

 

Other liabilities

 

$

(9

)

 

$

(9

)

Accumulated other comprehensive income

 

$

14,659

 

 

$

13,902

 

Write-off of pursuit costs:

 

 

 

 

 

 

 

 

Investment in real estate, net

 

$

4,042

 

 

$

3,079

 

Other assets

 

$

48

 

 

$

13

 

Accounts payable and accrued expenses

 

$

8

 

 

$

33

 

(Income) loss from investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(67,900

)

 

$

1,973

 

Other liabilities

 

$

994

 

 

$

1,020

 

Realized/unrealized (gain) loss on derivative instruments:

 

 

 

 

 

 

 

 

Other assets

 

$

2,002

 

 

$

(24,021

)

Notes, net

 

$

2,277

 

 

$

(1,491

)

Other liabilities

 

$

29,486

 

 

$

1,491

 

Accumulated other comprehensive income

 

$

(33,765

)

 

$

24,021

 

Investments in unconsolidated entities:

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

$

(6,973

)

 

$

(3,180

)

Other liabilities

 

$

(2,100

)

 

$

(1,680

)

Debt financing costs:

 

 

 

 

 

 

 

 

Other assets

 

$

145

 

 

$

 

Mortgage notes payable, net

 

$

(2,354

)

 

$

 

Notes, net

 

$

(10,454

)

 

$

(4,355

)

Other liabilities

 

$

638

 

 

$

 

Right-of-use assets and lease liabilities initial measurement and reclassifications:

 

 

 

 

 

 

 

 

Right-of-use assets

 

$

(491,010

)

 

$

 

Other assets

 

$

184,116

 

 

$

 

Lease liabilities

 

$

335,096

 

 

$

 

Other liabilities

 

$

(28,202

)

 

$

 

 

See accompanying notes

15


 

Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL

(Amounts in thousands except per Unit data)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREFERENCE UNITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

Balance, end of period

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

 

$

37,280

 

GENERAL PARTNER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

10,200,910

 

 

$

10,293,796

 

 

$

10,206,098

 

 

$

10,238,467

 

OP Unit Issuance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP Units held by Limited Partners into OP Units

   held by General Partner

 

 

9,843

 

 

 

356

 

 

 

4,972

 

 

 

25

 

Exercise of EQR share options

 

 

67,066

 

 

 

6,000

 

 

 

18,579

 

 

 

3,383

 

EQR’s Employee Share Purchase Plan (ESPP)

 

 

2,323

 

 

 

3,074

 

 

 

671

 

 

 

893

 

Share-based employee compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQR restricted shares

 

 

10,304

 

 

 

6,804

 

 

 

2,322

 

 

 

1,641

 

EQR share options

 

 

2,185

 

 

 

9,206

 

 

 

503

 

 

 

670

 

EQR ESPP discount

 

 

502

 

 

 

604

 

 

 

137

 

 

 

204

 

Net income available to Units – General Partner

 

 

678,295

 

 

 

538,030

 

 

 

266,333

 

 

 

214,164

 

OP Units – General Partner distributions

 

 

(631,635

)

 

 

(596,735

)

 

 

(210,719

)

 

 

(198,939

)

Offering costs

 

 

(789

)

 

 

(27

)

 

 

(634

)

 

 

 

Supplemental Executive Retirement Plan (SERP)

 

 

(1,539

)

 

 

(533

)

 

 

 

 

 

5

 

Change in market value of Redeemable Limited Partners

 

 

(114,936

)

 

 

(14,361

)

 

 

(57,962

)

 

 

(14,189

)

Adjustment for Limited Partners ownership in Operating Partnership

 

 

6,919

 

 

 

2,619

 

 

 

(852

)

 

 

2,509

 

Balance, end of period

 

$

10,229,448

 

 

$

10,248,833

 

 

$

10,229,448

 

 

$

10,248,833

 

LIMITED PARTNERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

228,738

 

 

$

226,691

 

 

$

227,320

 

 

$

232,995

 

Issuance of restricted units to Limited Partners

 

 

 

 

 

1

 

 

 

 

 

 

 

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

   by General Partner

 

 

(9,843

)

 

 

(356

)

 

 

(4,972

)

 

 

(25

)

Equity compensation associated with Units – Limited Partners

 

 

12,200

 

 

 

11,074

 

 

 

1,371

 

 

 

2,958

 

Net income available to Units – Limited Partners

 

 

25,339

 

 

 

20,517

 

 

 

9,910

 

 

 

8,159

 

Units – Limited Partners distributions

 

 

(22,493

)

 

 

(21,560

)

 

 

(7,414

)

 

 

(7,186

)

Change in carrying value of Redeemable Limited Partners

 

 

(957

)

 

 

77

 

 

 

(1,002

)

 

 

(567

)

Adjustment for Limited Partners ownership in Operating Partnership

 

 

(6,919

)

 

 

(2,619

)

 

 

852

 

 

 

(2,509

)

Balance, end of period

 

$

226,065

 

 

$

233,825

 

 

$

226,065

 

 

$

233,825

 

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(64,986

)

 

$

(88,612

)

 

$

(89,849

)

 

$

(67,310

)

Accumulated other comprehensive income (loss) – derivative

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(33,765

)

 

 

24,021

 

 

 

 

 

 

12,026

 

Losses reclassified into earnings from other comprehensive

   income

 

 

14,659

 

 

 

13,902

 

 

 

5,757

 

 

 

4,595

 

Balance, end of period

 

$

(84,092

)

 

$

(50,689

)

 

$

(84,092

)

 

$

(50,689

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISTRIBUTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared per Unit outstanding

 

$

1.7025

 

 

$

1.62

 

 

$

0.5675

 

 

$

0.54

 

 

See accompanying notes

16


 

Table of Contents

 

ERP OPERATING LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (Continued)

(Amounts in thousands except per Unit data)

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONCONTROLLING INTERESTS – PARTIALLY OWNED

   PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

(2,293

)

 

$

4,708

 

 

$

(1,298

)

 

$

(1,646

)

Net income attributable to Noncontrolling Interests

 

 

2,450

 

 

 

1,939

 

 

 

830

 

 

 

750

 

Contributions by Noncontrolling Interests

 

 

4,594

 

 

 

125

 

 

 

 

 

 

 

Distributions to Noncontrolling Interests

 

 

(6,453

)

 

 

(8,930

)

 

 

(1,234

)

 

 

(1,262

)

Balance, end of period

 

$

(1,702

)

 

$

(2,158

)

 

$

(1,702

)

 

$

(2,158

)

 

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 located in urban and high-density suburban communities, a business that is conducted on its behalf by ERP Operating Limited Partnership (“ERPOP”).  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 September 30, 2019 owned an approximate 96.4% 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 September 30, 2019, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 308 properties located in 10 states and the District of Columbia consisting of 80,299 apartment units.  The ownership breakdown includes (table does not include various uncompleted development properties):

 

 

 

Properties

 

 

Apartment Units

 

Wholly Owned Properties

 

 

290

 

 

 

76,602

 

Master-Leased Properties – Consolidated

 

 

1

 

 

 

162

 

Partially Owned Properties – Consolidated

 

 

17

 

 

 

3,535

 

 

 

 

308

 

 

 

80,299

 

 

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 nine months ended September 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019.

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, 2018 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, 2018.

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 may incur both federal and state income taxes on any taxable income of such entities after consideration of any net operating losses.

In December 2017, H.R. 1, informally titled the Tax Cuts and Jobs Act (the “Tax Act”), became law. As of September 30, 2019, the Tax Act did not 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.  

Recently Issued Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board (“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 requires entities to estimate a lifetime expected credit loss for most financial instruments, including trade receivables. In November 2018, the FASB issued an amendment excluding operating lease receivables accounted for under the leases standard from the scope of the new credit losses standard.  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.

Recently Adopted Accounting Pronouncements

In May 2014, the FASB issued a comprehensive revenue recognition standard entitled Revenue from Contracts with Customers that superseded nearly all existing revenue recognition guidance.  The standard specifically excludes lease revenue.  The 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.  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 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 revenue recognition standard, the Company’s disaggregated revenue streams are disclosed in the table included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2018 and are comparable with the percentage of rental income for the nine months and quarter ended September 30, 2019.  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.  

 

Additionally, as part of the revenue recognition standard, the FASB issued amendments related to partial sales of real estate.  Adoption of the 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 standards.

 

In February 2016, the FASB issued a 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 standard requires the following:

 

Lessors – Leases are accounted for using an approach that is substantially equivalent to existing guidance for operating, sales-type and financing leases, but aligned with the revenue recognition standard.  Lessors are required to allocate lease

19


 

Table of Contents

 

 

payments to separate lease and non-lease components of each lease agreement, with the non-lease components evaluated under the revenue recognition standard.

 

Lessees – Leases are 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 determines 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 are accounted for similar to existing guidance for operating leases.

The Company adopted this standard as required effective January 1, 2019 using a modified retrospective method and the Company applied the guidance as of the adoption date and elected certain practical expedients, as described below.  The standard impacted our consolidated balance sheets but did not impact our consolidated statements of operations. Right-of-use (“ROU”) assets and lease liabilities where the Company is the lessee were recognized for various corporate office leases and ground leases.  The Company recorded ROU assets and related lease liabilities to its opening balance sheet upon adoption on January 1, 2019 of $434.2 million and $278.3 million, respectively.  The Company calculated the net present value of the lease liabilities on January 1, 2019 and reclassed the following amounts from other assets and other liabilities to record our initial ROU assets (amounts in thousands):

 

 

 

January 1, 2019

 

 

Balance Sheet Reclass:

Initial lease liabilities

 

$

278,287

 

 

 

Reclassifications:

 

 

 

 

 

 

Prepaid ground leases

 

 

17,886

 

 

Other Assets

Ground lease intangibles – below market, net

 

 

166,230

 

 

Other Assets

Ground lease intangibles – above market, net

 

 

(2,110

)

 

Other Liabilities

Straight-line rent liabilities (1)

 

 

(26,092

)

 

Other Liabilities

Initial right-of-use assets

 

$

434,201

 

 

 

(1)

Straight-line rent liabilities relate to corporate office leases and certain ground leases.

The Company elected the practical expedient to not reassess the classification of existing operating leases.  As of January 1, 2019, any new or modified ground leases may be classified as financing leases unless they meet certain conditions. When there is a material lease modification, the Company is required to reassess the classification and remeasure the lease liability.  

In July 2018, the FASB issued an amendment to the 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 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 elected the practical expedient to account for both its lease and non-lease components as a single component under the leases standard and elected the new transition option as of the date of adoption effective January 1, 2019. See Note 8 for additional discussion regarding the new lease standard.

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 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 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 Company adopted this standard as required effective January 1, 2019 and it did not have a material effect on its consolidated results of operations or financial position.

 

20


 

Table of Contents

 

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 nine months ended September 30, 2019 and 2018:

 

 

 

2019

 

 

2018

 

Common Shares

 

 

 

 

 

 

 

 

Common Shares outstanding at January 1,

 

 

369,405,161

 

 

 

368,018,082

 

Common Shares Issued:

 

 

 

 

 

 

 

 

Conversion of OP Units

 

 

294,400

 

 

 

12,510

 

Exercise of share options

 

 

1,430,048

 

 

 

194,796

 

Employee Share Purchase Plan (ESPP)

 

 

37,263

 

 

 

61,321

 

Restricted share grants, net

 

 

160,460

 

 

 

122,877

 

Common Shares outstanding at September 30,

 

 

371,327,332

 

 

 

368,409,586

 

Units

 

 

 

 

 

 

 

 

Units outstanding at January 1,

 

 

13,904,035

 

 

 

13,768,438

 

Restricted unit grants, net

 

 

140,055

 

 

 

267,074

 

Conversion of OP Units to Common Shares

 

 

(294,400

)

 

 

(12,510

)

Units outstanding at September 30,

 

 

13,749,690

 

 

 

14,023,002

 

Total Common Shares and Units outstanding at

   September 30,

 

 

385,077,022

 

 

 

382,432,588

 

Units Ownership Interest in Operating Partnership

 

 

3.6

%

 

 

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 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 September 30, 2019 and December 31, 2018.

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 September 30, 2019 and 2018, the Redeemable Noncontrolling Interests – Operating Partnership have a redemption value of approximately $495.0 million and $381.2 million, respectively, which represents the value of Common Shares that would be issued in exchange for the Redeemable Noncontrolling Interests Operating Partnership Units.

21


 

Table of Contents

 

The following table presents the changes in the redemption value of the Redeemable Noncontrolling Interests Operating Partnership for the nine months ended September 30, 2019 and 2018 (amounts in thousands):

 

 

 

2019

 

 

2018

 

Balance at January 1,

 

$

379,106

 

 

$

366,955

 

Change in market value

 

 

114,936

 

 

 

14,361

 

Change in carrying value

 

 

957

 

 

 

(77

)

Balance at September 30,

 

$

494,999

 

 

$

381,239

 

 

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 September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend Per

 

 

September 30,

 

 

December 31,

 

 

 

Date (1)

 

Share (2)

 

 

2019

 

 

2018

 

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 September 30, 2019 and December 31, 2018

 

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.

22


 

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 nine months ended September 30, 2019 and 2018:

 

 

 

2019

 

 

2018

 

General and Limited Partner Units

 

 

 

 

 

 

 

 

General and Limited Partner Units outstanding at January 1,

 

 

383,309,196

 

 

 

381,786,520

 

Issued to General Partner:

 

 

 

 

 

 

 

 

Exercise of EQR share options

 

 

1,430,048

 

 

 

194,796

 

EQR’s Employee Share Purchase Plan (ESPP)

 

 

37,263

 

 

 

61,321

 

EQR’s restricted share grants, net

 

 

160,460

 

 

 

122,877

 

Issued to Limited Partners:

 

 

 

 

 

 

 

 

Restricted unit grants, net

 

 

140,055

 

 

 

267,074

 

General and Limited Partner Units outstanding at

   September 30,

 

 

385,077,022

 

 

 

382,432,588

 

Limited Partner Units

 

 

 

 

 

 

 

 

Limited Partner Units outstanding at January 1,

 

 

13,904,035

 

 

 

13,768,438

 

Limited Partner restricted unit grants, net

 

 

140,055

 

 

 

267,074

 

Conversion of Limited Partner OP Units to EQR Common

   Shares

 

 

(294,400

)

 

 

(12,510

)

Limited Partner Units outstanding at September 30,

 

 

13,749,690

 

 

 

14,023,002

 

Limited Partner Units Ownership Interest in Operating

   Partnership

 

 

3.6

%

 

 

3.7

%

 

The Limited Partners of the Operating Partnership as of September 30, 2019 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 September 30, 2019 and December 31, 2018.

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 September 30, 2019 and 2018, the Redeemable Limited Partner Units have a redemption value of approximately $495.0 million and $381.2 million, respectively, which represents the value of Common Shares that would be issued in exchange for the Redeemable Limited Partner Units.

 

23


 

Table of Contents

 

The following table presents the changes in the redemption value of the Redeemable Limited Partners for the nine months ended September 30, 2019 and 2018 (amounts in thousands):

 

 

 

2019

 

 

2018

 

Balance at January 1,

 

$

379,106

 

 

$

366,955

 

Change in market value

 

 

114,936

 

 

 

14,361

 

Change in carrying value

 

 

957

 

 

 

(77

)

Balance at September 30,

 

$

494,999

 

 

$

381,239

 

 

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 September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

Annual

 

 

 

 

 

 

 

 

 

 

 

Call

 

Dividend Per

 

 

September 30,

 

 

December 31,

 

 

 

Date (1)

 

Unit (2)

 

 

2019

 

 

2018

 

Preference Units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preference Units;

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

   outstanding as of September 30, 2019 and December 31, 2018

 

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

EQR and ERPOP currently have an active universal shelf registration statement for the issuance of equity and debt securities that automatically became effective upon filing with the SEC in June 2019 and expires in June 2022.  Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds of 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) or preference units (on a one-for-one preferred share per preference unit basis).

The Company has an At-The-Market (“ATM”) share offering program which allows EQR to sell Common Shares from time to time into the existing trading market at current market prices as well as through negotiated transactions.  In June 2019, the Company extended the program maturity to June 2022. 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 open market repurchases have occurred since 2008, and no repurchases of any kind have occurred since February 2014.  As of September 30, 2019, EQR has remaining authorization to repurchase up to 13.0 million of its shares under the repurchase program.  

24


 

Table of Contents

 

4.

Real Estate

The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of September 30, 2019 and December 31, 2018 (amounts in thousands):

 

 

 

September 30, 2019

 

 

December 31, 2018

 

Land

 

$

5,955,121

 

 

$

5,875,803

 

Depreciable property:

 

 

 

 

 

 

 

 

Buildings and improvements

 

 

18,796,370

 

 

 

18,232,625

 

Furniture, fixtures and equipment

 

 

1,875,121

 

 

 

1,722,231

 

In-Place lease intangibles

 

 

496,764

 

 

 

481,045

 

Projects under development:

 

 

 

 

 

 

 

 

Land

 

 

23,531

 

 

 

25,429

 

Construction-in-progress

 

 

119,903

 

 

 

83,980

 

Land held for development:

 

 

 

 

 

 

 

 

Land

 

 

64,660

 

 

 

61,038

 

Construction-in-progress

 

 

26,357

 

 

 

28,871

 

Investment in real estate

 

 

27,357,827

 

 

 

26,511,022

 

Accumulated depreciation

 

 

(7,171,876

)

 

 

(6,696,281

)

Investment in real estate, net

 

$

20,185,951

 

 

$

19,814,741

 

 

During the nine months ended September 30, 2019, the Company acquired the following from unaffiliated parties (purchase price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Purchase Price

 

Rental Properties – Consolidated (1)

 

 

10

 

 

 

2,728

 

 

$

1,124,580

 

Land Parcels (three) (2)

 

 

 

 

 

 

 

 

19,832

 

Total

 

 

10

 

 

 

2,728

 

 

$

1,144,412

 

 

(1)

Purchase price includes an allocation of approximately $193.4 million to land and $933.3 million to depreciable property (inclusive of capitalized closing costs).

(2)

Purchase price includes an allocation of approximately $16.7 million to vacant land and $3.8 million to construction-in-progress (inclusive of capitalized closing costs).  Land parcels include entry into one long-term ground lease for a land project under development in the Washington D.C. market.  See Notes 6 and 8 for additional discussion.  

 

During the nine months ended September 30, 2019, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

9

 

 

 

1,202

 

 

$

706,675

 

Rental Properties – Unconsolidated (1)

 

 

2

 

 

 

945

 

 

 

394,500

 

Land Parcels (one)

 

 

 

 

 

 

 

 

1,900

 

Total

 

 

11

 

 

 

2,147

 

 

$

1,103,075

 

 

(1)

The Company owned a 20% interest in both unconsolidated rental properties. Sales price listed is the gross sales price. The Company received net sales proceeds of approximately $78.3 million.

 

The Company recognized a net gain on sales of real estate properties of approximately $269.4 million, a net gain on sales of unconsolidated entities of approximately $69.5 million and a net gain on sales of land parcels of approximately $2.1 million on the above sales.

 

5.

Commitments to Acquire/Dispose of Real Estate

 

The Company has not entered into any agreements to acquire rental properties or land parcels as of the date of filing.

 

25


 

Table of Contents

 

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

 

 

 

Properties

 

 

Apartment Units

 

 

Sales Price

 

Rental Properties – Consolidated

 

 

1

 

 

 

939

 

 

$

254,000

 

Land Parcels (three)

 

 

 

 

 

 

 

 

55,350

 

Total

 

 

1

 

 

 

939

 

 

$

309,350

 

 

The closing of pending transactions is subject to certain conditions and restrictions; therefore, there can be no assurance that the transactions will be consummated or that the final terms will not differ in material respects from any agreements summarized above.  See Note 14 for discussion of the properties acquired or disposed of, if any, subsequent to September 30, 2019.

 

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 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.  

During the nine months ended September 30, 2019, the Company entered into a consolidated joint venture which is owned 90% by the Company and 10% by its joint venture partner, who is the general partner and developer.  The joint venture has been deemed to be a VIE and is consolidated due to the Company being the primary beneficiary.  The joint venture owns a land parcel which it is currently developing into a multifamily rental property.

The consolidated assets and liabilities related to the VIEs discussed above were approximately $711.5 million and $325.5 million, respectively, at September 30, 2019 and approximately $713.6 million and $313.9 million, respectively, at December 31, 2018.

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 September 30, 2019 and December 31, 2018 (amounts in thousands except for ownership percentage):

 

 

September 30, 2019

 

 

December 31, 2018

 

 

Ownership Percentage

 

Investments in Unconsolidated Entities:

 

 

 

 

 

 

 

 

 

 

 

Wisconsin Place Developer (VIE) (1)

$

40,896

 

 

$

42,365

 

 

33.3%

 

Operating Properties (Non-VIE) (2)

 

 

 

 

10,494

 

 

20.0%

 

Real Estate Technology/Other

 

11,578

 

 

 

5,490

 

 

Varies

 

Investments in Unconsolidated Entities

$

52,474

 

 

$

58,349

 

 

 

 

 

 

(1)

Represents an unconsolidated interest in an entity that owns the land underlying one of the consolidated joint venture properties noted above

26


 

Table of Contents

 

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 as of December 31, 2018.  During the nine months ended September 30, 2019, the Company and its joint venture partner sold both properties under separate agreements to unaffiliated parties.  See Note 4 for additional discussion.

 

7.

Restricted Deposits

The following table presents the Company’s restricted deposits as of September 30, 2019 and December 31, 2018 (amounts in thousands):

 

 

 

September 30, 2019

 

 

December 31, 2018

 

Mortgage escrow deposits:

 

 

 

 

 

 

 

 

Real estate taxes and insurance

 

$

 

 

$

876

 

Replacement reserves

 

 

8,523

 

 

 

8,641

 

Mortgage principal reserves/sinking funds

 

 

8,758

 

 

 

9,754

 

Other

 

 

 

 

 

852

 

Mortgage escrow deposits

 

 

17,281

 

 

 

20,123

 

Restricted cash:

 

 

 

 

 

 

 

 

Earnest money on pending acquisitions

 

 

 

 

 

5,000

 

Restricted deposits on real estate investments

 

 

665

 

 

 

540

 

Resident security and utility deposits

 

 

36,888

 

 

 

35,659

 

Other

 

 

985

 

 

 

7,549

 

Restricted cash

 

 

38,538

 

 

 

48,748

 

Restricted deposits

 

$

55,819

 

 

$

68,871

 

 

 

8.

Leases

Lessor Accounting

The Company is the lessor for its residential and retail leases (including commercial leases) and these leases will continue to be accounted for as operating leases under the new standard as described in Note 2.  Therefore, the Company did not have significant changes in the accounting for its lease revenues.  

For the nine months ended September 30, 2019, approximately 97.1% of the Company’s total lease revenue is generated from residential apartment leases that are generally for twelve months or less in length.  The residential apartment leases may include lease income related to such items as parking, storage and pet rent that the Company treats as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same.  The collection of lease payments at lease commencement is probable and therefore the Company subsequently recognizes lease income over the lease term on a straight-line basis.  Residential leases are renewable upon consent of both parties on an annual or monthly basis.

For the nine months ended September 30, 2019, approximately 2.9% of the Company’s total lease revenue is generated by retail leases that are generally for terms ranging between 5-10 years.  The retail leases generally consist of ground floor retail spaces and master-leased parking garages that serve as additional amenities for our residents.  The retail leases may include lease income related to such items as parking and storage rent that the Company treats as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same.  The collection of lease payments at lease commencement is probable and therefore the Company subsequently recognizes lease income over the lease term on a straight-line basis.  Retail leases are renewable with market-based renewal options.

The Company elected the practical expedient to account for both its lease and non-lease components (specifically common area maintenance charges) as a single lease component under the leases standard.  

The following table presents the lease income types relating to lease payments for residential and retail leases for the nine months and quarter ended September 30, 2019 (amounts in thousands):

 

27


 

Table of Contents

 

 

 

Nine Months Ended September 30, 2019

 

 

Quarter Ended September 30, 2019

 

Lease Income Type

 

Residential Leases

 

 

Retail Leases

 

 

Total

 

 

Residential Leases

 

 

Retail Leases

 

 

Total

 

Residential and retail rent

 

$

1,801,749

 

 

$

54,616

 

 

$

1,856,365

 

 

$

611,020

 

 

$

18,453

 

 

$

629,473

 

Parking rent

 

 

27,874

 

 

 

259

 

 

 

28,133

 

 

 

9,405

 

 

 

100

 

 

 

9,505

 

Storage rent

 

 

2,796

 

 

 

51

 

 

 

2,847

 

 

 

940

 

 

 

20

 

 

 

960

 

Pet rent

 

 

8,714

 

 

 

 

 

 

8,714

 

 

 

2,916

 

 

 

 

 

 

2,916

 

Total lease revenue (1)

 

$

1,841,133

 

 

$

54,926

 

 

$

1,896,059

 

 

$

624,281

 

 

$

18,573

 

 

$

642,854

 

(1)

Excludes other rental income of $120.7 million for the nine months ended September 30, 2019 and $42.2 million for the quarter ended September 30, 2019, which is accounted for under the revenue recognition standard.

 

Lessee Accounting

The Company is the lessee under various corporate office and ground leases for which the Company recognized ROU assets and related lease liabilities effective January 1, 2019.  The following table presents the Company’s ROU assets and related lease liabilities as of September 30, 2019 (amounts in thousands):  

 

 

 

2019

 

Right-of-use assets:

 

 

 

 

Corporate office leases

 

$

43,739

 

Ground leases (finance)

 

 

23,201

 

Ground leases (operating)

 

 

414,104

 

Right-of-use assets

 

$

481,044

 

Lease liabilities:

 

 

 

 

Corporate office leases

 

$

45,237

 

Ground leases (finance)

 

 

23,210

 

Ground leases (operating)

 

 

264,865

 

Lease liabilities

 

$

333,312

 

 

As the standard requires the recognition of a liability for the lease obligation, discount rates are used to determine the net present value of the lease payments.  The discount rate for the lease is the rate implicit in the lease or, if that rate cannot be readily determined, the incremental borrowing rate.  As the Company does not know the amount of the lessors’ initial direct costs, it cannot readily determine the rate implicit in the lease and instead must apply the incremental borrowing rate.  The Company has estimated the discount rate ranges of 3.3% to 3.9% for corporate office leases and 4.4% to 5.5% for ground leases at adoption.  Since the Company’s credit backs the corporate office lease obligations and the lease terms are generally ten years or less, the discount rate range was estimated by using the Company’s borrowing rates for actual pricing data.  The discount rate range for ground leases takes into account various factors, including the longer life of the ground leases, and was estimated by using the Company’s borrowing rates for actual pricing data through 30 years and other long-term market rates.  

Corporate office leases

The Company leases nine corporate offices with remaining lease terms of one to 23 years (inclusive of applicable extension options). The Company’s corporate office leases continue to be accounted for as operating leases under the new standard.  During the quarter ended September 30, 2019, the Company modified two office leases that continue to be classified as operating leases and recorded an additional lease liability and ROU asset at initial remeasurement of approximately $29.1 million.

The Company leases its corporate headquarters from an entity affiliated with EQR’s Chairman of the Board of Trustees.  The lease term expires on November 30, 2032 and contains two five-year extension options.  The amount incurred for such office space for the nine months and quarter ended September 30, 2019 was approximately $2.0 million and $0.7 million, respectively.  The Company believes this amount approximates market rates for such rental space.

Ground leases

The Company maintains long-term ground leases for 14 operating properties and one project under development with lease expiration dates ranging from 2042 through 2113 (inclusive of applicable purchase options).  The Company owns the building and improvements.  Based on its election of the package of practical expedients, the Company was not required to reassess the classification of existing ground leases and therefore the 14 operating property leases continue to be accounted for as operating leases.  During the quarter ended September 30, 2019, the Company entered into a new ground lease for a project under development that is being accounted for as a finance lease and recorded an initial lease liability and ROU asset of approximately $23.2 million.

28


 

Table of Contents

 

Additional disclosures

 

The following table illustrates the quantitative disclosures for lessees as of and for the nine months and quarter ended September 30, 2019 (amounts in thousands):

 

 

 

Nine Months Ended

September 30, 2019

 

 

Quarter Ended

September 30, 2019

 

Lease cost:

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of right-of-use assets

 

$

 

 

$

 

Interest on lease liabilities (capitalized)

 

 

55

 

 

 

55

 

Operating lease cost:

 

 

 

 

 

 

 

 

Corporate office leases

 

 

2,753

 

 

 

935

 

Ground leases

 

 

16,650

 

 

 

5,550

 

Short-term lease cost:

 

 

 

 

 

 

 

 

Corporate office leases

 

 

168

 

 

 

56

 

Ground leases

 

 

 

 

 

 

Variable lease cost:

 

 

 

 

 

 

 

 

Corporate office leases

 

 

1,130

 

 

 

361

 

Ground leases

 

 

2,575

 

 

 

880

 

Total lease cost

 

$

23,331

 

 

$

7,837

 

 

The following table illustrates the quantitative disclosures for lessees as of and for the nine months ended September 30, 2019 (amounts in thousands):

 

 

 

September 30, 2019

 

Other information:

 

 

 

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

Investing cash flows from finance leases (capitalized)

 

$

47

 

Operating cash flows from operating leases:

 

 

 

 

Corporate office leases

 

$

4,128

 

Ground leases

 

$

12,035

 

ROU assets obtained in exchange for new finance lease liabilities

 

$

23,201

 

ROU assets obtained in exchange for new operating lease liabilities:

 

 

 

 

Corporate office leases

 

$

45,791

 

Ground leases

 

$

422,018

 

Weighted-average remaining lease term – finance leases

 

19.9 years

 

Weighted-average remaining lease term – operating leases:

 

 

 

 

Corporate office leases

 

19.2 years

 

Ground leases

 

56.4 years

 

Weighted-average discount rate – finance leases

 

 

3.0

%

Weighted-average discount rate – operating leases:

 

 

 

 

Corporate office leases

 

 

3.2

%

Ground leases

 

 

5.0

%

 

The following table summarizes the Company’s undiscounted cash flows for contractual obligations for minimum rent payments/receipts under operating and financing leases for the next five years and thereafter as of September 30, 2019:

 

(Payments)/Receipts Due by Year (in thousands)

 

 

 

Remaining

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

2024

 

 

Thereafter

 

 

Total

 

Finance Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Rent Payments (a)

 

$

(141

)

 

$

(567

)

 

$

(578

)

 

$

(590

)

 

$

(601

)

 

$

(614

)

 

$

(33,850

)

 

$

(36,941

)

Operating Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Rent Payments (a)

 

$

(4,175

)

 

$

(16,840

)

 

$

(16,862

)

 

$

(16,602

)

 

$

(16,687

)

 

$

(17,014

)

 

$

(977,238

)

 

$

(1,065,418

)

Minimum Rent Receipts (b)

 

$

16,194

 

 

$

63,409

 

 

$

60,140

 

 

$

56,624

 

 

$

49,150

 

 

$

41,950

 

 

$

149,208

 

 

$

436,675

 

 

(a)

Minimum basic rent due for corporate office leases and base rent due on ground leases where the Company is the lessee.

(b)

Minimum basic rent receipts due for various retail space where the Company is the lessor.  Excludes residential leases due to their short-term nature.

 

29


 

Table of Contents

 

The following table provides a reconciliation of lease liabilities from our undiscounted cash flows for minimum rent payments as of September 30, 2019 (amounts in thousands):

 

 

 

2019

 

Total minimum rent payments

 

$

1,102,359

 

Less: Lease discount

 

 

769,047

 

Lease liabilities

 

$

333,312

 

 

9.

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 nine months ended September 30, 2019 include the effect of any derivative instruments and amortization of premiums/discounts/OCI (other comprehensive income) on debt and derivatives.  

Mortgage Notes Payable

As of September 30, 2019, the Company had outstanding mortgage debt of approximately $2.0 billion.  

During the nine months ended September 30, 2019, the Company:

 

Obtained $288.1 million in 3.94% fixed rate mortgage debt held in a Fannie Mae loan pool maturing on March 1, 2029;

 

Obtained $7.6 million in variable rate construction mortgage debt that is non-recourse to the Company maturing on June 25, 2022 (total commitment of $67.6 million);

 

Repaid $132.6 million of tax-exempt variable rate mortgage bonds maturing in 2032 through 2036;

 

Repaid $5.9 million of conventional floating-rate mortgage loans maturing in 2032 through 2035;

 

Repaid $500.0 million of 5.78% mortgage debt held in a Freddie Mac loan pool at par prior to the July 1, 2020 maturity date;

 

Repaid $84.5 million of 4.79% mortgage debt maturing in 2053 and incurred a prepayment penalty of $3.4 million; and

 

Repaid $4.9 million of scheduled principal repayments on various mortgage debt.

The Company recorded $2.3 million of write-offs of unamortized deferred financing costs during the nine months ended September 30, 2019 as additional interest expense related to debt extinguishment of mortgages. The Company also recorded $6.2 million of write-offs of net unamortized discounts during the nine months ended September 30, 2019 as additional interest expense related to debt extinguishment of mortgages.

As of September 30, 2019, the Company had $301.7 million of secured debt (primarily tax-exempt bonds) subject to third party credit enhancement.

As of September 30, 2019, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through May 28, 2061.  At September 30, 2019, the interest rate range on the Company’s mortgage debt was 0.10% to 5.29%.  During the nine months ended September 30, 2019, the weighted average interest rate on the Company’s mortgage debt was 3.90%.

30


 

Table of Contents

 

Notes

As of September 30, 2019, the Company had outstanding unsecured notes of approximately $6.7 billion.

During the nine months ended September 30, 2019, the Company:

 

Issued $600.0 million of ten-year 3.00% unsecured notes, receiving net proceeds of approximately $597.5 million before underwriting fees, hedge termination costs and other expenses;

 

Issued $600.0 million of ten-year 2.50% unsecured notes, receiving net proceeds of approximately $597.0 million before underwriting fees and other expenses; and

 

Repaid $450.0 million of 2.375% unsecured notes at maturity.  The fair value interest rate swaps matured in conjunction with the maturity of the notes that converted the fixed rate of 2.375% to a floating interest rate of 90-Day LIBOR plus 0.61%.

As of September 30, 2019, scheduled maturities for the Company’s outstanding notes were at various dates through August 1, 2047.  At September 30, 2019, the interest rate range on the Company’s notes was 2.50% to 7.57%.  During the nine months ended September 30, 2019, the weighted average interest rate on the Company’s notes was 4.26%.

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 nine months ended September 30, 2019.

Line of Credit and Commercial Paper

The Company has 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 0.125%).  Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating.  During the nine months ended September 30, 2019, the weighted average interest rate on the revolving credit facility was 3.14%.

The Company has 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.  The notes bear interest at various floating rates with a weighted average of 2.61% for the nine months ended September 30, 2019 and a weighted average maturity of 28 days as of September 30, 2019.  The weighted average amount outstanding for the nine months ended September 30, 2019 was approximately $384.7 million.  

The Company limits its utilization of the revolving credit facility in order to maintain liquidity to support its $500.0 million commercial paper program along with certain other obligations.  The following table presents the availability on the Company’s unsecured revolving credit facility as of September 30, 2019 (amounts in thousands):

 

 

 

September 30, 2019

 

Unsecured revolving credit facility commitment

 

$

2,000,000

 

Commercial paper balance outstanding

 

 

(355,000

)

Unsecured revolving credit facility balance outstanding

 

 

 

Other restricted amounts

 

 

(100,929

)

Unsecured revolving credit facility availability

 

$

1,544,071

 

 

Other

In 2017, the Company executed a letter of credit facility with a third party financial institution which is not backed or collateralized by borrowings on the Company’s unsecured revolving credit facility.  As of September 30, 2019, there was $9.0 million in letters of credit outstanding on this facility.

 

31


 

Table of Contents

 

10.

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 applied internally by the Company that use as their inputs 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.

 

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 September 30, 2019 and December 31, 2018, respectively (amounts in thousands):

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Carrying Value

 

 

Estimated Fair

Value (Level 2)

 

 

Carrying Value

 

 

Estimated Fair

Value (Level 2)

 

Mortgage notes payable, net

 

$

1,962,471

 

 

$

1,961,120

 

 

$

2,385,470

 

 

$

2,352,502

 

Unsecured debt, net

 

 

7,029,465

 

 

 

7,599,742

 

 

 

6,432,469

 

 

 

6,481,426

 

Total debt, net

 

$

8,991,936

 

 

$

9,560,862

 

 

$

8,817,939

 

 

$

8,833,928

 

 

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 September 30, 2019 and December 31, 2018, respectively (amounts in thousands):

32


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

9/30/2019

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Assets

 

$

146,542

 

 

$

146,542

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

$

146,542

 

 

$

146,542

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

494,999

 

 

$

 

 

$

494,999

 

 

$

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

12/31/2018

 

 

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

 

$

2,000

 

 

$

 

 

$

2,000

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

134,088

 

 

 

134,088

 

 

 

 

 

 

 

Total

 

 

 

$

136,088

 

 

$

134,088

 

 

$

2,000

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Liabilities

 

$

2,277

 

 

$

 

 

$

2,277

 

 

$

 

Forward Starting Swaps

 

Other Liabilities

 

 

9,851

 

 

 

 

 

 

9,851

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

 

134,088

 

 

 

134,088

 

 

 

 

 

 

 

Total

 

 

 

$

146,216

 

 

$

134,088

 

 

$

12,128

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

379,106

 

 

$

 

 

$

379,106

 

 

$

 

 

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 nine months ended September 30, 2019 and 2018, respectively (amounts in thousands):

 

September 30, 2019

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

 

$

2,277

 

 

Fixed rate debt

 

Interest expense

 

$

(2,277

)

Total

 

 

 

$

2,277

 

 

 

 

 

 

$

(2,277

)

33


 

Table of Contents

 

 

September 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

 

$

(1,491

)

 

Fixed rate debt

 

Interest expense

 

$

1,491

 

Total

 

 

 

$

(1,491

)

 

 

 

 

 

$

1,491

 

 

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 nine months ended September 30, 2019 and 2018, respectively (amounts in thousands):

 

 

 

Effective Portion

 

September 30, 2019

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

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

(33,765

)

 

Interest expense

 

$

(14,659

)

Total

 

$

(33,765

)

 

 

 

$

(14,659

)

 

 

 

Effective Portion

 

 

Ineffective Portion

 

September 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

 

$

24,021

 

 

Interest expense

 

$

(13,902

)

 

N/A

 

$

 

Total

 

$

24,021

 

 

 

 

$

(13,902

)

 

 

 

$

 

 

As of September 30, 2019 and December 31, 2018, there were approximately $84.1 million and $65.0 million in deferred losses, net, included in accumulated other comprehensive income (loss), respectively, related to derivative instruments, of which an estimated $25.6 million may be recognized as additional interest expense during the twelve months ending September 30, 2020.

In June 2019, the Company paid approximately $41.8 million to settle ten forward starting swaps in conjunction with the issuance of $600.0 million of ten-year unsecured public notes.  The accrued interest of approximately $0.2 million was recorded as an increase to interest expense. The remaining $41.6 million will be deferred as a component of accumulated other comprehensive income (loss) and will be recognized as an increase to interest expense over the first nine years and eleven months of the notes.

In July 2019, six fair value interest rate swaps matured in conjunction with the maturity of the $450.0 million of 2.375% unsecured notes.

 

34


 

Table of Contents

 

11.

Earnings 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):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Numerator for net income per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

 

$

277,846

 

 

$

223,846

 

Allocation to Noncontrolling Interests – Operating

   Partnership

 

 

(25,339

)

 

 

(20,517

)

 

 

(9,910

)

 

 

(8,159

)

Net (income) loss attributable to Noncontrolling

   Interests – Partially Owned Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

Numerator for net income per share – basic

 

$

678,295

 

 

$

538,030

 

 

$

266,333

 

 

$

214,164

 

Numerator for net income per share – diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

 

$

277,846

 

 

$

223,846

 

Net (income) loss attributable to Noncontrolling

   Interests – Partially Owned Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Preferred distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

Numerator for net income per share – diluted

 

$

703,634

 

 

$

558,547

 

 

$

276,243

 

 

$

222,323

 

Denominator for net income per share – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per share – basic

 

 

370,227

 

 

 

367,920

 

 

 

370,768

 

 

 

368,028

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Units

 

 

12,915

 

 

 

12,871

 

 

 

12,941

 

 

 

12,884

 

Long-term compensation shares/units

 

 

3,035

 

 

 

2,642

 

 

 

3,187

 

 

 

2,972

 

Denominator for net income per share – diluted

 

 

386,177

 

 

 

383,433

 

 

 

386,896

 

 

 

383,884

 

Net income per share – basic

 

$

1.83

 

 

$

1.46

 

 

$

0.72

 

 

$

0.58

 

Net income per share – diluted

 

$

1.82

 

 

$

1.46

 

 

$

0.71

 

 

$

0.58

 

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):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Numerator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

708,402

 

 

$

562,804

 

 

$

277,846

 

 

$

223,846

 

Net (income) loss attributable to Noncontrolling Interests – Partially

   Owned Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Allocation to Preference Units

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

Numerator for net income per Unit – basic and diluted

 

$

703,634

 

 

$

558,547

 

 

$

276,243

 

 

$

222,323

 

Denominator for net income per Unit – basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net income per Unit – basic

 

 

383,142

 

 

 

380,791

 

 

 

383,709

 

 

 

380,912

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dilution for Units issuable upon assumed exercise/vesting

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

 

 

3,035

 

 

 

2,642

 

 

 

3,187

 

 

 

2,972

 

Denominator for net income per Unit – diluted

 

 

386,177

 

 

 

383,433

 

 

 

386,896

 

 

 

383,884

 

Net income per Unit – basic

 

$

1.83

 

 

$

1.46

 

 

$

0.72

 

 

$

0.58

 

Net income per Unit – diluted

 

$

1.82

 

 

$

1.46

 

 

$

0.71

 

 

$

0.58

 

 

35


 

Table of Contents

 

12.

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.  

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 September 30, 2019, the Company has two wholly owned projects and one partially owned project totaling 824 apartment units in various stages of development with remaining commitments to fund of approximately $459.4 million (inclusive of applicable construction mortgage and joint venture partner obligations) 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 September 30, 2019, the Company has a joint venture agreement with a third party partner for the consolidated development of a multifamily rental property. The development commitment to fund is included in the development funding totals above.  The joint venture agreement with this partner includes a buy-sell provision that provides 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 agreement.  See Note 6 for additional discussion.

13.

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 geographic same store operating segments located in urban and high-density suburban communities represent its reportable segments (the recently acquired Denver properties owned by the Company are currently included in non-same store).  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 nine months and quarters ended September 30, 2019 and 2018, 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.

The following table presents a reconciliation of NOI from our rental real estate for the nine months and quarters ended September 30, 2019 and 2018, respectively (amounts in thousands):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Rental income

 

$

2,016,796

 

 

$

1,925,128

 

 

$

685,120

 

 

$

652,677

 

Property and maintenance expense

 

 

(338,497

)

 

 

(322,487

)

 

 

(114,966

)

 

 

(110,541

)

Real estate taxes and insurance expense

 

 

(270,434

)

 

 

(268,784

)

 

 

(87,546

)

 

 

(87,388

)

Total operating expenses

 

 

(608,931

)

 

 

(591,271

)

 

 

(202,512

)

 

 

(197,929

)

Net operating income

 

$

1,407,865

 

 

$

1,333,857

 

 

$

482,608

 

 

$

454,748

 

 

36


 

Table of Contents

 

The following tables present NOI for each segment from our rental real estate for the nine months and quarters ended September 30, 2019 and 2018, respectively, as well as total assets and capital expenditures at September 30, 2019 (amounts in thousands):

 

 

 

Nine Months Ended September 30, 2019

 

 

Nine Months Ended September 30, 2018

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

350,841

 

 

$

102,851

 

 

$

247,990

 

 

$

337,047

 

 

$

96,431

 

 

$

240,616

 

Orange County

 

 

78,522

 

 

 

18,583

 

 

 

59,939

 

 

 

75,595

 

 

 

18,434

 

 

 

57,161

 

San Diego

 

 

71,088

 

 

 

18,532

 

 

 

52,556

 

 

 

68,640

 

 

 

17,988

 

 

 

50,652

 

Subtotal - Southern California

 

 

500,451

 

 

 

139,966

 

 

 

360,485

 

 

 

481,282

 

 

 

132,853

 

 

 

348,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

359,867

 

 

 

87,104

 

 

 

272,763

 

 

 

346,485

 

 

 

84,581

 

 

 

261,904

 

Washington D.C.

 

 

330,944

 

 

 

101,969

 

 

 

228,975

 

 

 

323,549

 

 

 

100,575

 

 

 

222,974

 

New York

 

 

340,828

 

 

 

142,047

 

 

 

198,781

 

 

 

332,474

 

 

 

133,001

 

 

 

199,473

 

Boston

 

 

169,576

 

 

 

46,645

 

 

 

122,931

 

 

 

163,292

 

 

 

45,473

 

 

 

117,819

 

Seattle

 

 

154,453

 

 

 

41,517

 

 

 

112,936

 

 

 

150,103

 

 

 

42,084

 

 

 

108,019

 

Other Markets

 

 

1,560

 

 

 

545

 

 

 

1,015

 

 

 

1,453

 

 

 

503

 

 

 

950

 

Total same store

 

 

1,857,679

 

 

 

559,793

 

 

 

1,297,886

 

 

 

1,798,638

 

 

 

539,070

 

 

 

1,259,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

136,353

 

 

 

43,801

 

 

 

92,552

 

 

 

69,334

 

 

 

25,322

 

 

 

44,012

 

Other (3)

 

 

22,764

 

 

 

5,337

 

 

 

17,427

 

 

 

57,156

 

 

 

26,879

 

 

 

30,277

 

Total non-same store/other

 

 

159,117

 

 

 

49,138

 

 

 

109,979

 

 

 

126,490

 

 

 

52,201

 

 

 

74,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

2,016,796

 

 

$

608,931

 

 

$

1,407,865

 

 

$

1,925,128

 

 

$

591,271

 

 

$

1,333,857

 

 

(1)

For the nine months ended September 30, 2019 and 2018, same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2018, less properties subsequently sold, which represented 72,979 apartment units.

(2)

For the nine months ended September 30, 2019 and 2018, non-same store primarily includes properties acquired after January 1, 2018, plus any properties in lease-up and not stabilized as of January 1, 2018.

(3)

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

 

 

 

Quarter Ended September 30, 2019

 

 

Quarter Ended September 30, 2018

 

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

 

Rental

Income

 

 

Operating

Expenses

 

 

NOI

 

Same store (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles

 

$

122,506

 

 

$

36,666

 

 

$

85,840

 

 

$

118,864

 

 

$

34,683

 

 

$

84,181

 

Orange County

 

 

26,636

 

 

 

6,382

 

 

 

20,254

 

 

 

25,599

 

 

 

6,203

 

 

 

19,396

 

San Diego

 

 

24,064

 

 

 

6,447

 

 

 

17,617

 

 

 

23,215

 

 

 

6,234

 

 

 

16,981

 

Subtotal - Southern California

 

 

173,206

 

 

 

49,495

 

 

 

123,711

 

 

 

167,678

 

 

 

47,120

 

 

 

120,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

127,104

 

 

 

31,438

 

 

 

95,666

 

 

 

122,075

 

 

 

30,420

 

 

 

91,655

 

Washington D.C.

 

 

111,712

 

 

 

34,797

 

 

 

76,915

 

 

 

108,979

 

 

 

34,549

 

 

 

74,430

 

New York

 

 

117,382

 

 

 

48,293

 

 

 

69,089

 

 

 

114,407

 

 

 

45,143

 

 

 

69,264

 

Boston

 

 

59,354

 

 

 

16,243

 

 

 

43,111

 

 

 

56,724

 

 

 

16,124

 

 

 

40,600

 

Seattle

 

 

60,434

 

 

 

16,086

 

 

 

44,348

 

 

 

58,107

 

 

 

16,062

 

 

 

42,045

 

Other Markets

 

 

520

 

 

 

168

 

 

 

352

 

 

 

484

 

 

 

164

 

 

 

320

 

Total same store

 

 

649,712

 

 

 

196,520

 

 

 

453,192

 

 

 

628,454

 

 

 

189,582

 

 

 

438,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-same store

 

 

32,171

 

 

 

9,676

 

 

 

22,495

 

 

 

8,160

 

 

 

2,785

 

 

 

5,375

 

Other (3)

 

 

3,237

 

 

 

(3,684

)

 

 

6,921

 

 

 

16,063

 

 

 

5,562

 

 

 

10,501

 

Total non-same store/other

 

 

35,408

 

 

 

5,992

 

 

 

29,416

 

 

 

24,223

 

 

 

8,347

 

 

 

15,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

685,120

 

 

$

202,512

 

 

$

482,608

 

 

$

652,677

 

 

$

197,929

 

 

$

454,748

 

 

(1)

For the quarters ended September 30, 2019 and 2018, same store primarily includes all properties acquired or completed that were stabilized

37


 

Table of Contents

 

prior to July 1, 2018, less properties subsequently sold, which represented 75,290 apartment units.

(2)

For the quarters ended September 30, 2019 and 2018, non-same store primarily includes properties acquired after July 1, 2018, plus any properties in lease-up and not stabilized as of July 1, 2018.

(3)

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

 

 

 

Nine Months Ended September 30, 2019

 

 

 

Total Assets

 

 

Capital Expenditures

 

Same store (1)

 

 

 

 

 

 

 

 

Los Angeles

 

$

3,002,609

 

 

$

23,301

 

Orange County

 

 

409,559

 

 

 

7,460

 

San Diego

 

 

394,352

 

 

 

3,161

 

Subtotal - Southern California

 

 

3,806,520

 

 

 

33,922

 

 

 

 

 

 

 

 

 

 

San Francisco

 

 

3,267,869

 

 

 

19,422

 

Washington D.C.

 

 

3,600,267

 

 

 

16,517

 

New York

 

 

3,915,125

 

 

 

17,532

 

Boston

 

 

1,479,159

 

 

 

18,191

 

Seattle

 

 

1,304,042

 

 

 

14,162

 

Other Markets

 

 

12,867

 

 

 

165

 

Total same store

 

 

17,385,849

 

 

 

119,911

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Non-same store

 

 

3,109,994

 

 

 

7,757

 

Other (3)

 

 

558,213

 

 

 

667

 

Total non-same store/other

 

 

3,668,207

 

 

 

8,424

 

 

 

 

 

 

 

 

 

 

Totals

 

$

21,054,056

 

 

$

128,335

 

 

(1)

Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2018, less properties subsequently sold, which represented 72,979 apartment units.

(2)

Non-same store primarily includes properties acquired after January 1, 2018, plus any properties in lease-up and not stabilized as of January 1, 2018.

(3)

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

14.

Subsequent Events

Subsequent to September 30, 2019, the Company:

 

Repaid $20.0 million of tax-exempt variable rate mortgage bonds at maturity.

 

38


 

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, 2018.

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 operating properties 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 labor and construction materials and estimated completion dates are subject to uncertainties arising from changing economic conditions, competition, tariffs and other trade disruptions 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, property values 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 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.

39


 

Table of Contents

 

Overview

 

Equity Residential (“EQR”) is committed to creating communities where people thrive.  The Company, a member of the S&P 500, is focused on the acquisition, development and management of rental apartment properties located in urban and high-density suburban communities where today’s renters want to live, work and play.  ERP Operating Limited Partnership (“ERPOP”) was formed to conduct the multifamily residential property business of EQR.  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 September 30, 2019 owned an approximate 96.4% 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 September 30, 2019, 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 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, 2018.

40


 

Table of Contents

 

Results of Operations

2019 Transactions

In conjunction with our business objectives and operating strategy, the Company continued to invest in apartment properties located primarily in our urban and high-density suburban communities and sell apartment properties that we believe will have inferior long-term returns.  The following table provides a rollforward of the transactions that occurred during the nine months ended September 30, 2019:

 

Portfolio Rollforward

($ in thousands)

 

 

 

Properties

 

 

Apartment

Units

 

 

Purchase

Price

 

 

Acquisition

Cap Rate

 

12/31/2018

 

 

307

 

 

 

79,482

 

 

 

 

 

 

 

 

 

Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Properties

 

 

8

 

 

 

2,142

 

 

$

922,080

 

 

 

4.6

%

Rental Properties – Not Stabilized (1)

 

 

2

 

 

 

586

 

 

$

202,500

 

 

 

4.8

%

Land Parcels

 

 

 

 

 

 

 

$

19,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Price

 

 

Disposition

Yield

 

Dispositions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Properties

 

 

(9

)

 

 

(1,202

)

 

$

(706,675

)

 

 

(4.5

)%

Land Parcels

 

 

 

 

 

 

 

$

(1,900

)

 

 

 

 

Unconsolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Properties (2)

 

 

(2

)

 

 

(945

)

 

$

(394,500

)

 

 

(4.7

)%

Completed Developments – Consolidated

 

 

2

 

 

 

221

 

 

 

 

 

 

 

 

 

Configuration Changes

 

 

 

 

 

15

 

 

 

 

 

 

 

 

 

9/30/2019

 

 

308

 

 

 

80,299

 

 

 

 

 

 

 

 

 

 

(1)

The Company acquired two properties in the Denver market in the nine months ended September 30, 2019 that are in the final stages of completing lease-up and are expected to stabilize in the second year of ownership at the Acquisition Cap Rate listed above.

(2)

The Company owned a 20% interest in unconsolidated rental properties located in San Jose, CA and South Florida.  Sales price listed is the gross sales price.  The Company received net sales proceeds of approximately $78.3 million and recognized a GAAP gain on sale of approximately $69.5 million.

The consolidated properties acquired were located in the New York, Seattle, Washington D.C., San Francisco, Los Angeles and Denver markets.  The consolidated properties disposed of were located in the New York, Washington D.C., San Francisco and Boston markets. The consolidated properties development completions were located in the Boston and Seattle markets.  Finally, the Company started construction on two consolidated projects, located in the San Francisco and Washington D.C. markets, consisting of 354 apartment units totaling approximately $193.1 million of expected development costs.  See the Definitions section below for the definition of Acquisition Cap Rate, Development Yield, Disposition Yield and Unlevered IRR.  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 nine months ended September 30, 2019 and 2018 (the “Nine-Month 2019 Same Store Properties”), which represented 72,979 apartment units, and properties that the Company owned and were stabilized for all of both of the quarters ended September 30, 2019 and 2018 (the “Third Quarter 2019 Same Store Properties”), which represented 75,290 apartment units, impacted the Company’s results of operations.  Both the Nine-Month 2019 Same Store Properties and the Third Quarter 2019 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.

41


 

Table of Contents

 

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 nine months and quarter ended September 30, 2019:

 

 

Nine Months Ended

 

 

Quarter Ended

 

 

September 30, 2019

 

 

September 30, 2019

 

 

Properties

 

 

Apartment

Units

 

 

Properties

 

 

Apartment

Units

 

Same Store Properties at Beginning of Period

 

281

 

 

 

71,721

 

 

 

291

 

 

 

74,236

 

2017 acquisitions

 

2

 

 

 

437

 

 

 

 

 

 

 

2018 acquisitions

 

 

 

 

 

 

 

1

 

 

 

240

 

2019 dispositions

 

(9

)

 

 

(1,202

)

 

 

(7

)

 

 

(641

)

Properties added back to same store (1)

 

2

 

 

 

356

 

 

 

 

 

 

 

Lease-up properties stabilized

 

5

 

 

 

1,652

 

 

 

3

 

 

 

1,444

 

Other

 

 

 

 

15

 

 

 

 

 

 

11

 

Same Store Properties at September 30, 2019

 

281

 

 

 

72,979

 

 

 

288

 

 

 

75,290

 

 

 

 

Nine Months Ended

 

 

Quarter Ended

 

 

 

September 30, 2019

 

 

September 30, 2019

 

 

 

Properties

 

 

Apartment

Units

 

 

Properties

 

 

Apartment

Units

 

Same Store

 

 

281

 

 

 

72,979

 

 

 

288

 

 

 

75,290

 

Non-Same Store:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 acquisitions

 

 

10

 

 

 

2,728

 

 

 

10

 

 

 

2,728

 

2018 acquisitions

 

 

5

 

 

 

1,461

 

 

 

3

 

 

 

1,104

 

2017 acquisitions – not stabilized

 

 

2

 

 

 

510

 

 

 

 

 

 

 

Master-Leased properties (2)

 

 

1

 

 

 

162

 

 

 

1

 

 

 

162

 

Lease-up properties not yet stabilized (3)

 

 

8

 

 

 

2,458

 

 

 

5

 

 

 

1,014

 

Other

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

Total Non-Same Store

 

 

27

 

 

 

7,320

 

 

 

20

 

 

 

5,009

 

Total Properties and Apartment Units

 

 

308

 

 

 

80,299

 

 

 

308

 

 

 

80,299

 

 

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.

 

(1)

Consists of two properties which were added back to the same store portfolio as discussed further below:

 

a.

Playa Pacifica in Hermosa Beach, California containing 285 apartment units 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.  Playa Pacifica was added back to same store for the nine months ended September 30, 2019 as the property achieved greater than 90% occupancy for all of the current and comparable periods presented.  

 

b.

Acton Courtyard in Berkeley, California containing 71 apartment units 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.  Acton Courtyard was added back to same store for the nine months ended September 30, 2019 as the property achieved greater than 90% occupancy 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.  

(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 two former master-leased properties that were not stabilized for the comparable periods presented.

The following table provides comparative same store results and statistics for the Nine-Month 2019 Same Store Properties:

42


 

Table of Contents

 

September YTD 2019 vs. September YTD 2018

Same Store Results/Statistics for 72,979 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 2019

 

$

1,857,679

 

 

$

559,793

 

 

$

1,297,886

 

 

$

2,823

 

 

 

96.5

%

 

 

38.9

%

YTD 2018

 

$

1,798,638

 

 

$

539,070

 

 

$

1,259,568

 

 

$

2,743

 

 

 

96.2

%

 

 

40.7

%

Change

 

$

59,041

 

 

$

20,723

 

 

$

38,318

 

 

$

80

 

 

 

0.3

%

 

 

(1.8

%)

Change

 

 

3.3

%

 

 

3.8

%

 

 

3.0

%

 

 

2.9

%

 

 

 

 

 

 

 

 

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.

 

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):

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Operating income

 

$

947,592

 

 

$

896,088

 

 

$

368,363

 

 

$

339,403

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee and asset management revenue

 

 

(360

)

 

 

(563

)

 

 

(25

)

 

 

(190

)

Property management

 

 

72,705

 

 

 

69,175

 

 

 

21,940

 

 

 

22,247

 

General and administrative

 

 

41,127

 

 

 

41,420

 

 

 

11,417

 

 

 

12,640

 

Depreciation

 

 

616,201

 

 

 

583,869

 

 

 

211,478

 

 

 

194,618

 

Net (gain) loss on sales of real estate

   properties

 

 

(269,400

)

 

 

(256,834

)

 

 

(130,565

)

 

 

(114,672

)

Impairment

 

 

 

 

 

702

 

 

 

 

 

 

702

 

Total NOI

 

$

1,407,865

 

 

$

1,333,857

 

 

$

482,608

 

 

$

454,748

 

Rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store

 

$

1,857,679

 

 

$

1,798,638

 

 

$

649,712

 

 

$

628,454

 

Non-same store/other

 

 

159,117

 

 

 

126,490

 

 

 

35,408

 

 

 

24,223

 

Total rental income

 

 

2,016,796

 

 

 

1,925,128

 

 

 

685,120

 

 

 

652,677

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store

 

 

559,793

 

 

 

539,070

 

 

 

196,520

 

 

 

189,582

 

Non-same store/other

 

 

49,138

 

 

 

52,201

 

 

 

5,992

 

 

 

8,347

 

Total operating expenses

 

 

608,931

 

 

 

591,271

 

 

 

202,512

 

 

 

197,929

 

NOI:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same store

 

 

1,297,886

 

 

 

1,259,568

 

 

 

453,192

 

 

 

438,872

 

Non-same store/other

 

 

109,979

 

 

 

74,289

 

 

 

29,416

 

 

 

15,876

 

Total NOI

 

$

1,407,865

 

 

$

1,333,857

 

 

$

482,608

 

 

$

454,748

 

43


 

Table of Contents

 

 

The Company anticipates the following same store results for the full year ending December 31, 2019, which assumptions are based on current expectations and are forward-looking:

 

 

 

Revised 2019 Same Store Assumptions

 

 

Previous 2019 Same Store Assumptions

 

Physical Occupancy

 

96.4%

 

 

96.4%

 

Revenue change

 

3.3%

 

 

3.1% to 3.5%

 

Expense change

 

3.8%

 

 

3.5% to 4.0%

 

NOI change

 

3.1%

 

 

2.7% to 3.5%

 

The following table provides the same store revenue growth during the nine months ended September 30, 2019 as compared to the same period in 2018 and our expected same store revenue growth for 2019 as of September 30, 2019:

 

Markets/Metro Areas

 

Actual YTD 2019

Same Store Revenue Growth

 

 

Revised Projected Full Year 2019

Same Store Revenue Growth

 

 

Previous Projected Full Year 2019

Same Store Revenue Growth

 

Boston

 

3.8%

 

 

3.9%

 

 

3.5%

 

New York

 

2.5%

 

 

2.5%

 

 

2.5%

 

Washington D.C.

 

2.3%

 

 

2.5%

 

 

2.6%

 

Seattle

 

2.9%

 

 

3.4%

 

 

3.2%

 

San Francisco

 

3.9%

 

 

3.8%

 

 

4.0%

 

Los Angeles

 

4.1%

 

 

3.8%

 

 

3.9%

 

Orange County

 

3.9%

 

 

3.8%

 

 

3.6%

 

San Diego

 

3.6%

 

 

3.4%

 

 

3.4%

 

Overall

 

3.3%

 

 

3.3%

 

 

3.1% to 3.5%

 

 

Same store revenues, which were in line with our expectations, increased due to record low turnover, strong occupancy and favorable overall demand.  Strong results, particularly in Boston and Seattle, led us to reaffirm the midpoint of our same store revenue growth expectations for full year 2019.  We continue to focus on providing remarkable experiences for our residents resulting in record retention levels and strong occupancy.

 

Boston performed better than expected with strong demand across the market.  Strong occupancy, new lease and renewal pricing increases continue to drive performance.  Stronger than anticipated demand has driven our improved performance. Supply has been modest in 2019 but is expected to be more competitive as we head into 2020.

 

The New York market performed in line with our expectations with strong occupancy and pricing power.  Strong demand and lower new supply in our competitive footprint is driving performance.  Due in part to improved new lease pricing and occupancy and this reduction in supply, we have also used very limited concessions. We continue to monitor the impact of the recently passed rent control regulations.  Thus far, the impact has been in line with expectations.  Of the approximately 9,600 apartment units located in our New York market, approximately 3,200 apartment units are "rent stabilized" and therefore more directly impacted by these new regulations. We estimate that the new regulations will have a negative impact on renewal rates for some of these 3,200 apartment units and will impact our ability to charge certain fees at all of our New York City properties (approximately 6,600 apartment units).  We expect an approximate $0.8 million annual reduction in fees, of which approximately $0.4 million will impact 2019.  Overall, we believe the new rent control regulations will have a modestly negative impact on our New York market results in 2019.

 

Washington D.C. continues to demonstrate strength in demand with strong occupancy and improved pricing power despite elevated deliveries.  The economy, particularly in Northern Virginia, remains strong with gains in the professional and business services sector which are aiding in the absorption of new supply being delivered.  However, we remain cautious on this market’s performance due to continued pressure from elevated new supply.  

 

The Seattle market performed better than expected as the market continues to experience strong demand despite elevated new supply.  Job growth continues to be very strong and we experienced improvement in occupancy and better new lease and renewal pricing than anticipated for the year.

 

California recently passed new rent control regulations which become effective on January 1, 2020. The new regulations, among other things, limit the ability to raise rents on renewal to the local California consumer price index + 5% on properties fifteen years or older.  It does not however impose such a cap upon vacancy of an apartment unit.  Of our approximately 37,600 apartment units located in California, approximately 24,400 will be subject to these new regulations when they take effect next year.  Overall, we believe the new rent control regulations will have a modestly negative impact on our California market results beginning in 2020.

 

44


 

Table of Contents

 

While San Francisco continues to be one of our strongest markets in 2019, recent renewal rates and occupancy have been slightly lower than expected. While these recent trends are consistent with normal seasonal declines, we continue to monitor these changes in demand. Overall, the market continues to show good absorption of new supply and continued economic growth as well as job expansion driven by technology company expansions and investments, with the downtown area performing strongly and the East Bay lagging.

 

The Los Angeles market continues to perform well.  Overall results were largely in line with expectations.  We had anticipated the second half of 2019 would be more challenging due to pressure from new supply and difficult occupancy comparisons against 2018.  Occupancy remained strong, but we experienced less pricing power and softening rate growth.  We expect to see the higher supply trends continue as deliveries have been pushed from 2019 to 2020 due to labor and construction constraints.  

 

In the Orange County market, results have been better than expected primarily due to strong occupancy.  Renewal pricing remains strong and our properties continue to perform well against competitive new supply.

  

In San Diego, results have been in line with expectations.  Slightly lower renewal pricing is driven by supply pressure in the downtown area, but military spending remains strong.

 

While the recently acquired Denver properties are not currently within our full year same store portfolio, they are performing in line with our expectations at the time of acquisition.

The following table provides comparative same store operating expenses for the Nine-Month 2019 Same Store Properties:

September YTD 2019 vs. September YTD 2018

Same Store Operating Expenses for 72,979 Same Store Apartment Units

$ in thousands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2019

 

 

 

Actual

 

 

Actual

 

 

$

 

 

%

 

 

Operating

 

 

 

YTD 2019

 

 

YTD 2018

 

 

Change (5)

 

 

Change

 

 

Expenses

 

Real estate taxes

 

$

237,273

 

 

$

228,971

 

 

$

8,302

 

 

 

3.6

%

 

 

42.4

%

On-site payroll (1)

 

 

121,739

 

 

 

117,869

 

 

 

3,870

 

 

 

3.3

%

 

 

21.8

%

Utilities (2)

 

 

74,534

 

 

 

72,717

 

 

 

1,817

 

 

 

2.5

%

 

 

13.3

%

Repairs and maintenance (3)

 

 

71,835

 

 

 

69,589

 

 

 

2,246

 

 

 

3.2

%

 

 

12.8

%

Insurance

 

 

15,778

 

 

 

14,351

 

 

 

1,427

 

 

 

9.9

%

 

 

2.8

%

Leasing and advertising

 

 

7,352

 

 

 

7,460

 

 

 

(108

)

 

 

(1.4

)%

 

 

1.3

%

Other on-site operating expenses (4)

 

 

31,282

 

 

 

28,113

 

 

 

3,169

 

 

 

11.3

%

 

 

5.6

%

Same store operating expenses

 

$

559,793

 

 

$

539,070

 

 

$

20,723

 

 

 

3.8

%

 

 

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.

(5)

The changes are due primarily to:

 

Real estate taxes – Increase slightly above most recent expectations due primarily to anticipated delays in receiving recoveries from appeals activity.

 

On-site payroll – Increase below expectations.  Payroll pressures continue but were somewhat offset by lower than expected employee benefit related costs.

 

Utilities – Growth in line with expectations for the year.

 

Insurance – Increase due to higher premiums on property insurance renewal due to challenging conditions in the insurance market.

 

Other on-site operating expenses – Increase primarily driven by higher ground lease costs due to a contractual revaluation at one property along with higher association fees.

45


 

Table of Contents

 

 

Same store expenses increased 3.8% during the nine months ended September 30, 2019 as compared to the same period in 2018.  The Company now anticipates that full year 2019 same store expenses will increase 3.8%.

 

Same store NOI increased 3.0% during the nine months ended September 30, 2019 as compared to the same period in 2018, which was in line with our expectations.  The Company now anticipates same store NOI growth of approximately 3.1% for full year 2019 as compared to 2018 as a result of the above same store revenue and expense expectations.

See also Note 13 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 nine months ended September 30, 2019 increased approximately $35.7 million compared to the same period of 2018 and consist primarily of properties acquired in calendar years 2018 and 2019, operations from the Company’s development properties and operations prior to disposition from 2018 and 2019 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 $10.8 million;

 

A positive impact of higher NOI from properties primarily acquired in 2018 and 2019 of $37.2 million;

 

A positive impact of higher NOI from other non-same store properties (including one current and two former master-leased properties) of $0.7 million; and

 

 

A negative impact of lost NOI from 2018 and 2019 dispositions of $23.3 million.

The Company’s guidance assumes consolidated rental acquisitions of $1.1 billion and consolidated rental dispositions of $1.0 billion and expects that the Acquisition Cap Rate will be equal to the Disposition Yield for the full year ending December 31, 2019.  The Company currently budgets two development starts during the year ending December 31, 2019, both of which started in the third quarter of 2019.  We currently budget spending approximately $185.6 million on development costs during the year ending December 31, 2019, primarily for properties currently under construction.  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 2019 assumptions are based on current expectations and are forward-looking.

Comparison of the nine months and quarter ended September 30, 2019 to the nine months and quarter ended September 30, 2018

The following table presents a reconciliation of diluted earnings per share/unit for the nine months and quarter ended September 30, 2019 as compared to the same period in 2018:

 

 

 

Nine Months Ended September 30

 

 

Quarter Ended September 30

 

Diluted earnings per share/unit for period ended 2018

 

$

1.46

 

 

$

0.58

 

Property NOI

 

 

0.19

 

 

 

0.08

 

Debt extinguishment costs

 

 

0.08

 

 

 

0.05

 

Depreciation expense

 

 

(0.08

)

 

 

(0.03

)

Net gain/loss on property/unconsolidated sales

 

 

0.21

 

 

 

0.03

 

Other

 

 

(0.04

)

 

 

 

Diluted earnings per share/unit for period ended 2019

 

$

1.82

 

 

$

0.71

 

 

The increase in consolidated NOI is primarily a result of the Company’s improved NOI from same store and lease-up properties along with NOI from the Company’s recent transaction activity.  The following table presents the changes in the components of consolidated NOI for the nine months and quarter ended September 30, 2019 as compared to the same period in 2018:

 

 

 

Nine Months Ended September 30

 

 

Quarter Ended September 30

 

Consolidated rental income

 

 

4.8

%

 

 

5.0

%

Consolidated operating expenses (1)

 

 

3.0

%

 

 

2.3

%

Consolidated NOI

 

 

5.5

%

 

 

6.1

%

 

(1)

Consolidated operating expenses are comprised of property and maintenance and real estate taxes and insurance.

46


 

Table of Contents

 

 

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 $3.5 million or 5.1% for the nine months ended September 30, 2019 as compared to the prior year period. These increases are primarily attributable to increases in payroll-related costs, legal and professional fees and computer operations costs.  These expenses decreased approximately $0.3 million or 1.4% for the quarter ended September 30, 2019 as compared to the prior year period, primarily due to a decrease in payroll-related costs and temporary help/contractors.  The Company anticipates that property management expenses will approximate $97.0 million to $99.0 million for the year ending December 31, 2019.

General and administrative expenses, which include corporate operating expenses, decreased approximately $0.3 million or 0.7% and approximately $1.2 million or 9.7% for the nine months and quarter ended September 30, 2019, respectively, as compared to the prior year periods, primarily due to decreases in payroll-related costs and legal and professional fees, partially offset by increases in office rent and education/conference costs. The Company anticipates that general and administrative expenses will approximate $52.0 million to $54.0 million for the year ending December 31, 2019.

Depreciation expense, which includes depreciation on non-real estate assets, increased approximately $32.3 million or 5.5% and approximately $16.9 million or 8.7% for the nine months and quarter ended September 30, 2019, respectively, as compared to the prior year periods, primarily as a result of additional depreciation expense on properties acquired in 2018 and 2019 and development properties placed in service during 2018, offset by lower depreciation from properties sold in 2018 and 2019.

Net gain on sales of real estate properties increased approximately $12.6 million or 4.9% for the nine months ended September 30, 2019 as compared to the prior year period as a result of the sale of nine consolidated apartment properties in 2019 as compared to five consolidated properties in the same period in 2018. Net gain on sales of real estate properties increased approximately $15.9 million or 13.9% during the quarter ended September 30, 2019 compared to the prior year period as a result of the sale of seven consolidated properties in 2019 as compared to one consolidated property sale in the same period in 2018.

Interest and other income decreased approximately $12.6 million or 85.1% and approximately $7.2 million or 92.0% for the nine months and quarter ended September 30, 2019, respectively, as compared to the prior year periods, primarily due to a decline in insurance/litigation settlement proceeds received during 2019 as compared to 2018.  The Company anticipates that interest and other income will approximate $2.0 million for the year ending December 31, 2019, excluding certain non-comparable insurance/litigation settlement proceeds.

Other expenses decreased approximately $3.7 million or 24.7% and approximately $4.8 million or 63.3% for the nine months and quarter ended September 30, 2019, respectively, as compared to the prior year periods, primarily due to a decrease in expenses related to litigation and environmental settlements and advocacy contributions partially offset by increases in pursuit costs and various consulting costs related to a data analytics project in 2019 as compared to 2018.  

Interest expense, including amortization of deferred financing costs, decreased approximately $32.1 million or 9.7% for the nine months ended September 30, 2019 as compared to the prior year period.  The decrease is due primarily to $29.3 million in lower debt extinguishment costs for the nine months ended September 30, 2019 as compared to the prior year period. Interest expense, including amortization of deferred financing costs, decreased approximately $25.7 million or 22.4% for the quarter ended September 30, 2019 as compared to the prior year period.  The decrease is due primarily to $22.4 million in lower debt extinguishment costs for the quarter ended September 30, 2019 as compared to the prior year period.  The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the nine months ended September 30, 2019 was 4.27% as compared to 4.36% for the prior year period, and for the quarter ended September 30, 2019 was 4.11% as compared to 4.30% for the prior year period. The Company capitalized interest of approximately $4.8 million and $4.5 million during the nine months ended September 30, 2019 and 2018, respectively, and $2.1 million and $1.6 million during the quarters ended September 30, 2019 and 2018, respectively. The Company anticipates that interest expense, excluding debt extinguishment costs/prepayment penalties, will approximate $367.8 million to $372.0 million and capitalized interest will approximate $7.0 million for the year ending December 31, 2019.

Income from investments in unconsolidated entities increased approximately $69.9 million during the nine months ended September 30, 2019 as compared to the prior year period, as a result of a $69.5 million gain on the sale of two unconsolidated properties in 2019 that did not occur in the same period in 2018.

Net gain on sales of land parcels increased approximately $1.1 million for the nine months ended September 30, 2019 as compared to the prior year period, due to a higher gain on the sale of one land parcel in 2019 as compared to one land parcel in the same period in 2018.  Net gain on sales of land parcels increased approximately $1.9 million during the quarter ended September 30, 2019 compared to the prior year period, as a result of the sale of one land parcel in 2019 as compared to no sales in the same period in 2018.

47


 

Table of Contents

 

The 2019 guidance/projections provided above are based on current projections and are forward-looking.

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, 2019, the Company had approximately $47.4 million of cash and cash equivalents, approximately $68.9 million of restricted deposits and the amount available on its revolving credit facility was $1.40 billion. After taking into effect the various transactions discussed in the following paragraphs and the net cash provided by operating activities, at September 30, 2019, the Company’s cash and cash equivalents balance was approximately $28.8 million, the restricted deposits balance was approximately $55.8 million and the amount available on its revolving credit facility was $1.54 billion.  See Note 9 in the Notes to Consolidated Financial Statements for further discussion of the availability on the Company’s revolving credit facility.

During the nine months ended September 30, 2019, the Company generated proceeds from various transactions, which included the following:

 

Disposed of nine consolidated rental properties, two unconsolidated rental properties and one land parcel, receiving combined net proceeds of approximately $770.9 million;

 

Obtained $295.7 million of mortgage loan proceeds; 

 

Issued $600.0 million of ten-year 3.00% unsecured notes, receiving net proceeds of approximately $597.5 million before underwriting fees, hedge termination costs and other expenses;

 

Issued $600.0 million of ten-year 2.50% unsecured notes, receiving net proceeds of approximately $597.0 million before underwriting fees and other expenses; and

 

Issued approximately 1.5 million Common Shares related to share option exercises and ESPP purchases and received net proceeds of $69.4 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).

During the nine months ended September 30, 2019, 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 ten consolidated rental properties and three land parcels for approximately $1.1 billion in cash;

 

Invest $137.2 million primarily in development projects;

 

Repay $727.9 million of mortgage loans (inclusive of scheduled principal repayments) and incur prepayment penalties of approximately $3.4 million; and

 

Repay $450.0 million of unsecured notes.

Credit Facility and Commercial Paper Program

The Company has 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 0.125%).  Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating.

The Company has 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 October 25, 2019, there was a balance of $470.0 million in principal outstanding on the commercial paper program.

The following table presents the availability on the Company’s unsecured revolving credit facility as of October 25, 2019 (amounts in thousands):

48


 

Table of Contents

 

 

 

 

October 25, 2019

 

Unsecured revolving credit facility commitment

 

$

2,000,000

 

Commercial paper balance outstanding

 

 

(470,000

)

Unsecured revolving credit facility balance outstanding

 

 

 

Other restricted amounts

 

 

(100,929

)

Unsecured revolving credit facility availability

 

$

1,429,071

 

 

Dividend Policy

The Company determines its dividends/distributions 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, second and third quarters of 2019 of $0.5675 per share/unit in each quarter, an annualized increase of 5.1% over the amount paid in 2018.  This increase is supported by the Company’s strong growth in property operations 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 2019 operating cash flow will be sufficient to cover capital expenditures and regular dividends/distributions.

Total dividends/distributions paid in October 2019 amounted to $218.1 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended September 30, 2019.

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 and financing of 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 unsecured capital is 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 and line of credit.  Of the $27.4 billion in investment in real estate on the Company’s balance sheet at September 30, 2019, $23.7 billion or 86.7% 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 September 30, 2019 are as follows:

Debt Summary as of September 30, 2019

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Maturities

 

 

 

Amounts

 

 

% of Total

 

 

Rates

 

 

(years)

 

Secured

 

$

1,962,471

 

 

 

21.8

%

 

 

3.90

%

 

 

6.7

 

Unsecured

 

 

7,029,465

 

 

 

78.2

%

 

 

4.14

%

 

 

9.6

 

Total

 

$

8,991,936

 

 

 

100.0

%

 

 

4.07

%

 

 

9.0

 

Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

$

1,576,040

 

 

 

17.5

%

 

 

4.34

%

 

 

4.5

 

Unsecured – Public

 

 

6,675,084

 

 

 

74.3

%

 

 

4.30

%

 

 

10.1

 

Fixed Rate Debt

 

 

8,251,124

 

 

 

91.8

%

 

 

4.31

%

 

 

9.1

 

Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured – Conventional

 

 

6,932

 

 

 

0.1

%

 

 

3.04

%

 

 

2.7

 

Secured – Tax Exempt

 

 

379,499

 

 

 

4.2

%

 

 

2.00

%

 

 

15.4

 

Unsecured – Public

 

 

 

 

 

 

 

 

3.34

%

 

 

 

Unsecured – Revolving Credit Facility

 

 

 

 

 

 

 

 

3.14

%

 

 

2.3

 

Unsecured – Commercial Paper Program

 

 

354,381

 

 

 

3.9

%

 

 

2.61

%

 

 

 

Floating Rate Debt

 

 

740,812

 

 

 

8.2

%

 

 

2.63

%

 

 

8.1

 

Total

 

$

8,991,936

 

 

 

100.0

%

 

 

4.07

%

 

 

9.0

 

 

Debt Maturity Schedule as of September 30, 2019

($ in thousands)

 

Year

 

Fixed

Rate

 

 

Floating

Rate

 

 

Total

 

 

% of Total

 

 

Weighted Average

Coupons on

Fixed Rate Debt

 

 

Weighted Average

Coupons on

Total Debt

 

2019

 

$

1,925

 

 

$

375,000

 

(1)

$

376,925

 

 

 

4.2

%

 

 

3.40

%

 

 

2.31

%

2020

 

 

627,541

 

 

 

 

 

 

627,541

 

 

 

6.9

%

 

 

4.74

%

 

 

4.74

%

2021

 

 

926,404

 

 

 

 

 

 

926,404

 

 

 

10.2

%

 

 

4.64

%

 

 

4.64

%

2022

 

 

264,185

 

 

 

7,593

 

 

 

271,778

 

 

 

3.0

%

 

 

3.25

%

 

 

3.23

%

2023

 

 

1,325,588

 

 

 

3,500

 

 

 

1,329,088

 

 

 

14.6

%

 

 

3.74

%

 

 

3.73

%

2024

 

 

 

 

 

6,100

 

 

 

6,100

 

 

 

0.1

%

 

N/A

 

 

 

1.64

%

2025

 

 

450,000

 

 

 

8,200

 

 

 

458,200

 

 

 

5.0

%

 

 

3.38

%

 

 

3.34

%

2026

 

 

592,025

 

 

 

9,000

 

 

 

601,025

 

 

 

6.6

%

 

 

3.58

%

 

 

3.55

%

2027

 

 

400,000

 

 

 

9,800

 

 

 

409,800

 

 

 

4.5

%

 

 

3.25

%

 

 

3.21

%

2028

 

 

900,000

 

 

 

42,380

 

 

 

942,380

 

 

 

10.4

%

 

 

3.79

%

 

 

3.69

%

2029+

 

 

2,838,970

 

 

 

299,635

 

 

 

3,138,605

 

 

 

34.5

%

 

 

3.65

%

 

 

3.46

%

Subtotal

 

 

8,326,638

 

 

 

761,208

 

 

 

9,087,846

 

 

 

100.0

%

 

 

3.82

%

 

 

3.67

%

Deferred Financing Costs and

   Unamortized (Discount)

 

 

(75,514

)

 

 

(20,396

)

 

 

(95,910

)

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

8,251,124

 

 

$

740,812

 

 

$

8,991,936

 

 

 

100.0

%

 

 

3.82

%

 

 

3.67

%

 

(1)

Includes $355.0 million in principal outstanding on the Company’s commercial paper program.

50


 

Table of Contents

 

See the Definitions section below for the definition of Weighted Average Coupons and Weighted Average Rates.  See also Note 9 in the Notes to Consolidated Financial Statements for additional discussion of debt at September 30, 2019.

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 October 25, 2019 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 14 in the Notes to Consolidated Financial Statements for discussion of the events, if any, which occurred subsequent to September 30, 2019.

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, 2018.

For the nine months ended September 30, 2019, 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 Nine Months Ended September 30, 2019

 

 

 

Same Store Properties (4)

 

 

Non-Same Store Properties/Other (5)

 

 

Total

 

 

Same Store Avg. Per Apartment Unit

 

Total Apartment Units

 

 

72,979

 

 

 

7,320

 

 

 

80,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Building Improvements (1)

 

$

64,478

 

 

$

4,976

 

 

$

69,454

 

 

$

884

 

Renovation Expenditures (2)

 

 

27,153

 

 

 

2,426

 

 

 

29,579

 

 

 

372

 

Replacements (3)

 

 

28,280

 

 

 

1,022

 

 

 

29,302

 

 

 

387

 

Total Capital Expenditures to Real Estate

 

$

119,911

 

 

$

8,424

 

 

$

128,335

 

 

$

1,643

 

 

(1)

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.  

(2)

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 1,790 same store apartment units approximated $15,195 per apartment unit renovated.  

(3)

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

(4)

Same Store Properties – Primarily includes all properties acquired or completed that are stabilized prior to January 1, 2018, less properties subsequently sold.  

(5)

Non-Same Store Properties/Other – Primarily includes all properties acquired during 2018 and 2019, plus any properties in lease-up and not stabilized as of January 1, 2018.  Also includes capital expenditures for properties sold.

The Company estimates that during 2019 it will spend approximately $2,400 per same store apartment unit or $175.0 million of total capital expenditures to real estate for same store properties.  During 2019, the Company expects to spend approximately $37.2 million for apartment unit renovation expenditures on approximately 2,400 same store apartment units at an average cost of approximately $15,500 per apartment unit renovated.  The revised anticipated total capital expenditures to real estate for same store properties represent a lower percentage of anticipated same store revenues and a slightly lower cost per unit and absolute dollar amount as compared to 2018.  The Company plans to continue the 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 continue to commit capital to sustainability projects and renovation expenditures during 2019.  The above assumptions are based on current expectations and are forward-looking.

51


 

Table of Contents

 

Capital expenditures to real estate 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 10 in the Notes to Consolidated Financial Statements for additional discussion of derivative instruments at September 30, 2019.

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 sales 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.  

 

Weighted Average Coupons – Contractual interest rate for each debt instrument weighted by principal balances as of September 30, 2019. In case of debt for which fair value hedges are in place, the rate payable under the corresponding derivatives is used in lieu of the contractual interest rate.

 

Weighted Average Rates – Interest expense for each debt instrument for the nine months ended September 30, 2019 weighted by its average principal balance for the same period. Interest expense includes amortization of premiums, discounts and other comprehensive income on debt and related derivative instruments. In case of debt for which derivatives are in place, the income or expense recognized under the corresponding derivatives is included in the total interest expense for the period.

 

 

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 12 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, 2018.  See the updated contractual obligations for minimum rent payments schedule included in Note 8 in the Notes to Consolidated Financial Statements and 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, 2018.

53


 

Table of Contents

 

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 nine months and quarters ended September 30, 2019 and 2018:

Funds From Operations and Normalized Funds From Operations

(Amounts in thousands)

 

 

 

Nine Months Ended September 30,

 

 

Quarter Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net income

 

$

708,402

 

 

$

562,804

 

 

$

277,846

 

 

$

223,846

 

Net (income) loss attributable to Noncontrolling Interests – Partially

   Owned Properties

 

 

(2,450

)

 

 

(1,939

)

 

 

(830

)

 

 

(750

)

Preferred/preference distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

Net income available to Common Shares and Units / Units

 

 

703,634

 

 

 

558,547

 

 

 

276,243

 

 

 

222,323

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

616,201

 

 

 

583,869

 

 

 

211,478

 

 

 

194,618

 

Depreciation – Non-real estate additions

 

 

(4,235

)

 

 

(3,397

)

 

 

(1,932

)

 

 

(1,137

)

Depreciation – Partially Owned Properties

 

 

(2,700

)

 

 

(2,837

)

 

 

(898

)

 

 

(904

)

Depreciation – Unconsolidated Properties

 

 

2,385

 

 

 

3,447

 

 

 

613

 

 

 

1,150

 

Net (gain) loss on sales of unconsolidated entities - operating

   assets

 

 

(69,522

)

 

 

 

 

 

 

 

 

 

Net (gain) loss on sales of real estate properties

 

 

(269,400

)

 

 

(256,834

)

 

 

(130,565

)

 

 

(114,672

)

Noncontrolling Interests share of gain (loss) on sales

   of real estate properties

 

 

 

 

 

(284

)

 

 

 

 

 

 

Impairment – operating assets

 

 

 

 

 

702

 

 

 

 

 

 

702

 

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

 

 

976,363

 

 

 

883,213

 

 

 

354,939

 

 

 

302,080

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment – non-operating assets

 

 

 

 

 

 

 

 

 

 

 

 

Write-off of pursuit costs

 

 

4,098

 

 

 

3,125

 

 

 

1,111

 

 

 

1,059

 

Debt extinguishment and preferred share redemption (gains)

   losses

 

 

11,807

 

 

 

41,142

 

 

 

(4,840

)

 

 

17,603

 

Non-operating asset (gains) losses

 

 

(1,200

)

 

 

(255

)

 

 

(1,452

)

 

 

223

 

Other miscellaneous items

 

 

6,539

 

 

 

(2,608

)

 

 

2,121

 

 

 

(1,138

)

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

 

$

997,607

 

 

$

924,617

 

 

$

351,879

 

 

$

319,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO (1) (3)

 

$

978,681

 

 

$

885,531

 

 

$

355,712

 

 

$

302,853

 

Preferred/preference distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

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

 

$

976,363

 

 

$

883,213

 

 

$

354,939

 

 

$

302,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Normalized FFO (2) (3)

 

$

999,925

 

 

$

926,935

 

 

$

352,652

 

 

$

320,600

 

Preferred/preference distributions

 

 

(2,318

)

 

 

(2,318

)

 

 

(773

)

 

 

(773

)

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

 

$

997,607

 

 

$

924,617

 

 

$

351,879

 

 

$

319,827

 

 

(1)

The National Association of Real Estate Investment Trusts (“Nareit”) defines funds from operations (“FFO”) (December 2018 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 depreciable real estate and land when connected to the main business of a REIT, impairment write-downs of investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and depreciation and amortization related to real estate.  Adjustments for partially owned consolidated and unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis.  

(2)

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

 

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

 

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.

54


 

Table of Contents

 

(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 from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (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, 2018.  See Note 10 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 September 30, 2019, 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.

 

(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 third quarter of 2019 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 September 30, 2019, 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.

55


 

Table of Contents

 

 

(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 third quarter of 2019 that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.

PART II.  OTHER INFORMATION

As of September 30, 2019, 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, 2018.

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

(a) Unregistered Common Shares Issued in the Quarter Ended September 30, 2019 - Equity Residential

During the quarter ended September 30, 2019, EQR issued 105,994 Common Shares in exchange for 105,994 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

4.1

 

Form of 2.500% Note due February 15, 2030.

 

Included as Exhibit 4.1 to Equity Residential's and ERP Operating Limited Partnership's Form 8-K dated August 20, 2019, filed on August 22, 2019.

 

 

 

 

 

31.1

 

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

 

Attached herein.

 

 

 

 

 

31.2

 

Equity Residential – Certification of Robert A. Garechana, Chief Financial Officer.

 

Attached herein.

 

 

 

 

 

31.3

 

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

 

Attached herein.

 

 

 

 

 

31.4

 

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

 

Attached herein.

 

 

 

 

 

101.INS

 

Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.

 

 

 

 

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document.

 

 

 

 

 

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

 

 

 

 

 

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document.

 

 

 

 

 

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Label Linkbase Document.

 

 

 

 

 

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

 

 

 

 

 

 

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

 

 

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:

October 30, 2019

By:

 

/s/ Robert A. Garechana

 

 

 

 

Robert A. Garechana

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

 

 

 

 

Date:

October 30, 2019

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:

October 30, 2019

By:

 

/s/ Robert A. Garechana

 

 

 

 

Robert A. Garechana

 

 

 

 

Executive Vice President and Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

 

 

 

 

Date:

October 30, 2019

By:

 

/s/ Ian S. Kaufman

 

 

 

 

Ian S. Kaufman

 

 

 

 

Senior Vice President and Chief Accounting Officer

 

 

 

 

(Principal Accounting Officer)