e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended MARCH 31, 2011
OR
|
|
|
o |
|
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
(Exact name of Registrant as Specified in Its Charter)
|
|
|
Maryland
|
|
13-3675988 |
(State or Other Jurisdiction of Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
Two North Riverside Plaza, Chicago, Illinois
(Address of Principal Executive Offices)
|
|
60606
(Zip Code) |
(312) 474-1300
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files).
Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large accelerated filer þ
|
|
Accelerated filer o
|
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
The number of Common Shares of Beneficial Interest, $0.01 par value, outstanding on April 28, 2011
was 294,649,817.
EQUITY RESIDENTIAL
TABLE OF CONTENTS
EQUITY
RESIDENTIAL
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands except for share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
ASSETS |
|
|
|
|
|
|
|
|
Investment in real estate |
|
|
|
|
|
|
|
|
Land |
|
$ |
4,107,769 |
|
|
$ |
4,110,275 |
|
Depreciable property |
|
|
15,279,033 |
|
|
|
15,226,512 |
|
Projects under development |
|
|
97,151 |
|
|
|
130,337 |
|
Land held for development |
|
|
211,968 |
|
|
|
235,247 |
|
|
|
|
|
|
|
|
Investment in real estate |
|
|
19,695,921 |
|
|
|
19,702,371 |
|
Accumulated depreciation |
|
|
(4,424,078 |
) |
|
|
(4,337,357 |
) |
|
|
|
|
|
|
|
Investment in real estate, net |
|
|
15,271,843 |
|
|
|
15,365,014 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
306,072 |
|
|
|
431,408 |
|
Investments in unconsolidated entities |
|
|
3,533 |
|
|
|
3,167 |
|
Deposits restricted |
|
|
309,605 |
|
|
|
180,987 |
|
Escrow deposits mortgage |
|
|
12,087 |
|
|
|
12,593 |
|
Deferred financing costs, net |
|
|
39,182 |
|
|
|
42,033 |
|
Other assets |
|
|
133,007 |
|
|
|
148,992 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
16,075,329 |
|
|
$ |
16,184,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Mortgage notes payable |
|
$ |
4,583,545 |
|
|
$ |
4,762,896 |
|
Notes, net |
|
|
5,092,967 |
|
|
|
5,185,180 |
|
Lines of credit |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
80,385 |
|
|
|
39,452 |
|
Accrued interest payable |
|
|
71,972 |
|
|
|
98,631 |
|
Other liabilities |
|
|
260,873 |
|
|
|
304,202 |
|
Security deposits |
|
|
60,784 |
|
|
|
60,812 |
|
Distributions payable |
|
|
106,020 |
|
|
|
140,905 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
10,256,546 |
|
|
|
10,592,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Noncontrolling Interests Operating Partnership |
|
|
416,334 |
|
|
|
383,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Preferred Shares of beneficial interest, $0.01 par value;
100,000,000 shares authorized; 1,600,000 shares issued
and outstanding as of March 31, 2011 and December 31, 2010 |
|
|
200,000 |
|
|
|
200,000 |
|
Common Shares of beneficial interest, $0.01 par value;
1,000,000,000 shares authorized; 294,522,273 shares issued
and outstanding as of March 31, 2011 and 290,197,242
shares issued and outstanding as of December 31, 2010 |
|
|
2,945 |
|
|
|
2,902 |
|
Paid in capital |
|
|
4,898,435 |
|
|
|
4,741,521 |
|
Retained earnings |
|
|
228,092 |
|
|
|
203,581 |
|
Accumulated other comprehensive (loss) |
|
|
(50,634 |
) |
|
|
(57,818 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
5,278,838 |
|
|
|
5,090,186 |
|
Noncontrolling Interests: |
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
115,924 |
|
|
|
110,399 |
|
Partially Owned Properties |
|
|
7,687 |
|
|
|
7,991 |
|
|
|
|
|
|
|
|
Total Noncontrolling Interests |
|
|
123,611 |
|
|
|
118,390 |
|
|
|
|
|
|
|
|
Total equity |
|
|
5,402,449 |
|
|
|
5,208,576 |
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
16,075,329 |
|
|
$ |
16,184,194 |
|
|
|
|
|
|
|
|
See accompanying notes
2
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
REVENUES |
|
|
|
|
|
|
|
|
Rental income |
|
$ |
518,817 |
|
|
$ |
462,577 |
|
Fee and asset management |
|
|
1,806 |
|
|
|
2,422 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
520,623 |
|
|
|
464,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
|
Property and maintenance |
|
|
128,357 |
|
|
|
120,203 |
|
Real estate taxes and insurance |
|
|
56,024 |
|
|
|
55,575 |
|
Property management |
|
|
22,381 |
|
|
|
20,492 |
|
Fee and asset management |
|
|
948 |
|
|
|
1,958 |
|
Depreciation |
|
|
167,968 |
|
|
|
146,042 |
|
General and administrative |
|
|
11,435 |
|
|
|
10,721 |
|
|
|
|
|
|
|
|
Total expenses |
|
|
387,113 |
|
|
|
354,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
133,510 |
|
|
|
110,008 |
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
|
972 |
|
|
|
2,220 |
|
Other expenses |
|
|
(2,164 |
) |
|
|
(4,383 |
) |
Interest: |
|
|
|
|
|
|
|
|
Expense incurred, net |
|
|
(121,376 |
) |
|
|
(114,111 |
) |
Amortization of deferred financing costs |
|
|
(3,023 |
) |
|
|
(2,996 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) before income and other taxes, (loss) from
investments in unconsolidated entities, net gain on sales of unconsolidated entities and discontinued operations |
|
|
7,919 |
|
|
|
(9,262 |
) |
Income and other tax (expense) benefit |
|
|
(192 |
) |
|
|
(159 |
) |
(Loss) from investments in unconsolidated entities |
|
|
|
|
|
|
(464 |
) |
Net gain on sales of unconsolidated entities |
|
|
|
|
|
|
478 |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
7,727 |
|
|
|
(9,407 |
) |
Discontinued operations, net |
|
|
125,339 |
|
|
|
67,263 |
|
|
|
|
|
|
|
|
Net income |
|
|
133,066 |
|
|
|
57,856 |
|
Net (income) loss attributable to Noncontrolling Interests: |
|
|
|
|
|
|
|
|
Operating Partnership |
|
|
(5,775 |
) |
|
|
(2,623 |
) |
Partially Owned Properties |
|
|
40 |
|
|
|
250 |
|
|
|
|
|
|
|
|
Net income attributable to controlling interests |
|
|
127,331 |
|
|
|
55,483 |
|
Preferred distributions |
|
|
(3,466 |
) |
|
|
(3,620 |
) |
|
|
|
|
|
|
|
Net income available to Common Shares |
|
$ |
123,865 |
|
|
$ |
51,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share basic: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations available to Common Shares |
|
$ |
0.01 |
|
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
Net income available to Common Shares |
|
$ |
0.42 |
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
Weighted average Common Shares outstanding |
|
|
292,895 |
|
|
|
280,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share diluted: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations available to Common Shares |
|
$ |
0.01 |
|
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
Net income available to Common Shares |
|
$ |
0.42 |
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
Weighted average Common Shares outstanding |
|
|
310,467 |
|
|
|
280,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions declared per Common Share outstanding |
|
$ |
0.3375 |
|
|
$ |
0.3375 |
|
|
|
|
|
|
|
|
See accompanying notes
3
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIONS
(Continued)
(Amounts in thousands except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
133,066 |
|
|
$ |
57,856 |
|
Other comprehensive income (loss) derivative instruments: |
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) arising during the period |
|
|
6,082 |
|
|
|
(13,503 |
) |
Losses reclassified into earnings from other comprehensive income |
|
|
956 |
|
|
|
726 |
|
Other comprehensive income (loss) other instruments: |
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) arising during the period |
|
|
146 |
|
|
|
(159 |
) |
|
|
|
|
|
|
|
Comprehensive income |
|
|
140,250 |
|
|
|
44,920 |
|
Comprehensive (income) attributable to Noncontrolling Interests |
|
|
(5,735 |
) |
|
|
(2,373 |
) |
|
|
|
|
|
|
|
Comprehensive income attributable to controlling interests |
|
$ |
134,515 |
|
|
$ |
42,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
4
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
133,066 |
|
|
$ |
57,856 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
169,363 |
|
|
|
152,734 |
|
Amortization of deferred financing costs |
|
|
3,074 |
|
|
|
3,197 |
|
Amortization of discounts and premiums on debt |
|
|
373 |
|
|
|
565 |
|
Amortization of deferred settlements on derivative instruments |
|
|
822 |
|
|
|
593 |
|
Write-off of pursuit costs |
|
|
1,683 |
|
|
|
1,046 |
|
Loss from investments in unconsolidated entities |
|
|
|
|
|
|
464 |
|
Distributions from unconsolidated entities return on capital |
|
|
41 |
|
|
|
61 |
|
Net (gain) on sales of unconsolidated entities |
|
|
|
|
|
|
(478 |
) |
Net (gain) on sales of discontinued operations |
|
|
(123,754 |
) |
|
|
(60,036 |
) |
Unrealized loss on derivative instruments |
|
|
|
|
|
|
1 |
|
Compensation paid with Company Common Shares |
|
|
6,524 |
|
|
|
5,757 |
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Decrease (increase) in deposits restricted |
|
|
1,557 |
|
|
|
(1,000 |
) |
Decrease in other assets |
|
|
5,771 |
|
|
|
1,798 |
|
Increase in accounts payable and accrued expenses |
|
|
44,531 |
|
|
|
39,148 |
|
(Decrease) in accrued interest payable |
|
|
(26,659 |
) |
|
|
(32,954 |
) |
(Decrease) in other liabilities |
|
|
(28,836 |
) |
|
|
(20,005 |
) |
(Decrease) increase in security deposits |
|
|
(28 |
) |
|
|
3,373 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
187,528 |
|
|
|
152,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Investment in real estate acquisitions |
|
|
(123,868 |
) |
|
|
(498,272 |
) |
Investment in real estate development/other |
|
|
(29,840 |
) |
|
|
(31,347 |
) |
Improvements to real estate |
|
|
(29,891 |
) |
|
|
(25,691 |
) |
Additions to non-real estate property |
|
|
(2,677 |
) |
|
|
(353 |
) |
Interest capitalized for real estate and unconsolidated entities under development |
|
|
(1,700 |
) |
|
|
(4,365 |
) |
Proceeds from disposition of real estate, net |
|
|
258,212 |
|
|
|
105,071 |
|
Investments in unconsolidated entities |
|
|
(366 |
) |
|
|
|
|
Distributions from unconsolidated entities return of capital |
|
|
|
|
|
|
1,303 |
|
(Increase) decrease in deposits on real estate acquisitions, net |
|
|
(107,878 |
) |
|
|
182,203 |
|
Decrease (increase) in mortgage deposits |
|
|
506 |
|
|
|
(3,383 |
) |
Acquisition of Noncontrolling Interests Partially Owned Properties |
|
|
(504 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash (used for) investing activities |
|
|
(38,006 |
) |
|
|
(274,834 |
) |
|
|
|
|
|
|
|
See accompanying notes
5
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continued)
(Amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Loan and bond acquisition costs |
|
$ |
(223 |
) |
|
$ |
(1,435 |
) |
Mortgage notes payable: |
|
|
|
|
|
|
|
|
Proceeds |
|
|
707 |
|
|
|
55,664 |
|
Restricted cash |
|
|
(22,297 |
) |
|
|
7,427 |
|
Lump sum payoffs |
|
|
(200,733 |
) |
|
|
(149,409 |
) |
Scheduled principal repayments |
|
|
(4,223 |
) |
|
|
(4,059 |
) |
Notes, net: |
|
|
|
|
|
|
|
|
Lump sum payoffs |
|
|
(93,096 |
) |
|
|
|
|
Lines of credit: |
|
|
|
|
|
|
|
|
Proceeds |
|
|
|
|
|
|
1,469,125 |
|
Repayments |
|
|
|
|
|
|
(1,378,125 |
) |
Proceeds from sale of Common Shares |
|
|
154,508 |
|
|
|
73,356 |
|
Proceeds from Employee Share Purchase Plan (ESPP) |
|
|
2,742 |
|
|
|
2,478 |
|
Proceeds from exercise of options |
|
|
32,719 |
|
|
|
19,215 |
|
Common Shares repurchased and retired |
|
|
|
|
|
|
(1,887 |
) |
Payment of offering costs |
|
|
(2,352 |
) |
|
|
(604 |
) |
Contributions Noncontrolling Interests Partially Owned Properties |
|
|
|
|
|
|
222 |
|
Distributions: |
|
|
|
|
|
|
|
|
Common Shares |
|
|
(132,655 |
) |
|
|
(93,317 |
) |
Preferred Shares |
|
|
(3,466 |
) |
|
|
(3,620 |
) |
Noncontrolling Interests Operating Partnership |
|
|
(6,225 |
) |
|
|
(4,794 |
) |
Noncontrolling Interests Partially Owned Properties |
|
|
(264 |
) |
|
|
(625 |
) |
|
|
|
|
|
|
|
Net cash (used for) financing activities |
|
|
(274,858 |
) |
|
|
(10,388 |
) |
|
|
|
|
|
|
|
Net (decrease) in cash and cash equivalents |
|
|
(125,336 |
) |
|
|
(133,102 |
) |
Cash and cash equivalents, beginning of period |
|
|
431,408 |
|
|
|
193,288 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
306,072 |
|
|
$ |
60,186 |
|
|
|
|
|
|
|
|
See accompanying notes
6
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continued)
(Amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
SUPPLEMENTAL INFORMATION: |
|
|
|
|
|
|
|
|
Cash paid for interest, net of amounts capitalized |
|
$ |
146,514 |
|
|
$ |
144,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash paid (received) for income and other taxes |
|
$ |
341 |
|
|
$ |
(1,850 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate acquisitions/dispositions/other: |
|
|
|
|
|
|
|
|
Mortgage loans assumed |
|
$ |
26,900 |
|
|
$ |
145,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation of OP Units issued |
|
$ |
|
|
|
$ |
7,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loans (assumed) by purchaser |
|
$ |
|
|
|
$ |
(39,999 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred financing costs: |
|
|
|
|
|
|
|
|
Investment in real estate, net |
|
$ |
|
|
|
$ |
(600 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred financing costs, net |
|
$ |
3,074 |
|
|
$ |
3,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of discounts and premiums on debt: |
|
|
|
|
|
|
|
|
Mortgage notes payable |
|
$ |
(1,858 |
) |
|
$ |
(1,563 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes, net |
|
$ |
2,231 |
|
|
$ |
2,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred settlements on derivative instruments: |
|
|
|
|
|
|
|
|
Other liabilities |
|
$ |
(134 |
) |
|
$ |
(133 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income |
|
$ |
956 |
|
|
$ |
726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss on derivative instruments: |
|
|
|
|
|
|
|
|
Other assets |
|
$ |
810 |
|
|
$ |
7,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable |
|
$ |
(144 |
) |
|
$ |
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes, net |
|
$ |
(1,348 |
) |
|
$ |
2,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
$ |
(5,400 |
) |
|
$ |
3,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) |
|
$ |
6,082 |
|
|
$ |
(13,503 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest capitalized for real estate and unconsolidated entities under development |
|
|
|
|
|
|
|
|
Investment in real estate, net |
|
$ |
(1,659 |
) |
|
$ |
(4,365 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated entities |
|
$ |
(41 |
) |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
Receivable on sale of Common Shares |
|
$ |
|
|
|
$ |
37,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer from notes, net to mortgage notes payable |
|
$ |
|
|
|
$ |
35,600 |
|
|
|
|
|
|
|
|
See accompanying notes
7
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(Amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
March 31, 2011 |
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
PREFERRED SHARES |
|
|
|
|
Balance, beginning of year |
|
$ |
200,000 |
|
|
|
|
|
Balance, end of period |
|
$ |
200,000 |
|
|
|
|
|
|
|
|
|
|
COMMON SHARES, $0.01 PAR VALUE |
|
|
|
|
Balance, beginning of year |
|
$ |
2,902 |
|
Issuance of Common Shares |
|
|
30 |
|
Exercise of share options |
|
|
11 |
|
Employee Share Purchase Plan (ESPP) |
|
|
1 |
|
Conversion of restricted shares to LTIP Units |
|
|
(1 |
) |
Share-based employee compensation expense: |
|
|
|
|
Restricted shares |
|
|
2 |
|
|
|
|
|
Balance, end of period |
|
$ |
2,945 |
|
|
|
|
|
|
|
|
|
|
PAID IN CAPITAL |
|
|
|
|
Balance, beginning of year |
|
$ |
4,741,521 |
|
Common Share Issuance: |
|
|
|
|
Conversion of OP Units into Common Shares |
|
|
737 |
|
Issuance of Common Shares |
|
|
154,478 |
|
Exercise of share options |
|
|
32,708 |
|
Employee Share Purchase Plan (ESPP) |
|
|
2,741 |
|
Conversion of restricted shares to LTIP Units |
|
|
(3,933 |
) |
Share-based employee compensation expense: |
|
|
|
|
Restricted shares |
|
|
2,709 |
|
Share options |
|
|
2,751 |
|
ESPP discount |
|
|
689 |
|
Offering costs |
|
|
(2,352 |
) |
Supplemental Executive Retirement Plan (SERP) |
|
|
(108 |
) |
Acquisition of Noncontrolling Interests Partially Owned Properties |
|
|
(504 |
) |
Change in market value of Redeemable Noncontrolling Interests Operating Partnership |
|
|
(29,294 |
) |
Adjustment for Noncontrolling Interests ownership in Operating Partnership |
|
|
(3,708 |
) |
|
|
|
|
Balance, end of period |
|
$ |
4,898,435 |
|
|
|
|
|
|
|
|
|
|
RETAINED EARNINGS |
|
|
|
|
Balance, beginning of year |
|
$ |
203,581 |
|
Net income attributable to controlling interests |
|
|
127,331 |
|
Common Share distributions |
|
|
(99,354 |
) |
Preferred Share distributions |
|
|
(3,466 |
) |
|
|
|
|
Balance, end of period |
|
$ |
228,092 |
|
|
|
|
|
|
|
|
|
|
ACCUMULATED OTHER COMPREHENSIVE (LOSS) |
|
|
|
|
Balance, beginning of year |
|
$ |
(57,818 |
) |
Accumulated other comprehensive income derivative instruments: |
|
|
|
|
Unrealized holding gains arising during the period |
|
|
6,082 |
|
Losses reclassified into earnings from other comprehensive income |
|
|
956 |
|
Accumulated other comprehensive income other instruments: |
|
|
|
|
Unrealized holding gains arising during the period |
|
|
146 |
|
|
|
|
|
Balance, end of period |
|
$ |
(50,634 |
) |
|
|
|
|
See accompanying notes
8
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(Continued)
(Amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
March 31, 2011 |
|
NONCONTROLLING INTERESTS |
|
|
|
|
OPERATING PARTNERSHIP |
|
|
|
|
Balance, beginning of year |
|
$ |
110,399 |
|
Conversion of OP Units held by Noncontrolling Interests into OP Units held by General Partner |
|
|
(737 |
) |
Conversion of restricted shares to LTIP Units |
|
|
3,934 |
|
Equity compensation associated with Noncontrolling Interests |
|
|
986 |
|
Net income attributable to Noncontrolling Interests |
|
|
5,775 |
|
Distributions to Noncontrolling Interests |
|
|
(4,641 |
) |
Change in carrying value of Redeemable Noncontrolling Interests Operating Partnership |
|
|
(3,500 |
) |
Adjustment for Noncontrolling Interests ownership in Operating Partnership |
|
|
3,708 |
|
|
|
|
|
Balance, end of period |
|
$ |
115,924 |
|
|
|
|
|
|
|
|
|
|
PARTIALLY OWNED PROPERTIES |
|
|
|
|
Balance, beginning of year |
|
$ |
7,991 |
|
Net (loss) attributable to Noncontrolling Interests |
|
|
(40 |
) |
Distributions to Noncontrolling Interests |
|
|
(264 |
) |
|
|
|
|
Balance, end of period |
|
$ |
7,687 |
|
|
|
|
|
See accompanying notes
9
EQUITY RESIDENTIAL
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Business
Equity Residential (EQR), a Maryland real estate investment trust (REIT) formed in March
1993, is an S&P 500 company focused on the acquisition, development and management of high quality
apartment properties in top United States growth markets. EQR has elected to be taxed as a REIT.
EQR is the general partner of, and as of March 31, 2011 owned an approximate 95.5% ownership
interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the Operating
Partnership). All of EQRs property ownership, development and related business operations are
conducted through the Operating Partnership and its subsidiaries. References to the Company
include EQR, the Operating Partnership and those entities owned or controlled by the Operating
Partnership and/or EQR.
As of March 31, 2011, the Company, directly or indirectly through investments in title holding
entities, owned all or a portion of 442 properties located in 17 states and the District of
Columbia consisting of 127,711 apartment units. The ownership breakdown includes (table does not
include various uncompleted development properties):
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
Apartment Units |
Wholly Owned Properties |
|
|
417 |
|
|
|
118,078 |
|
Partially Owned Properties Consolidated |
|
|
23 |
|
|
|
4,828 |
|
Military Housing |
|
|
2 |
|
|
|
4,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
442 |
|
|
|
127,711 |
|
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 promulgated
under the Securities Act of 1933, as amended. 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. Operating results for
the quarter ended March 31, 2011 are not necessarily indicative of the results that may be expected
for the year ending December 31, 2011.
In preparation of the Companys 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 sheet at December 31, 2010 has been derived from the audited financial statements
at that date but does not include all of the information and footnotes required by accounting
principles generally accepted in the United States for complete financial statements.
For further information, including definitions of capitalized terms not defined herein,
refer to the consolidated financial statements and footnotes thereto included in the Companys
annual report on Form 10-K for the year ended December 31, 2010.
Income and Other Taxes
Due to the structure of the Company 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.
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, primarily those entities engaged in condominium conversion and
corporate housing activities and as a result, these entities will incur both federal and state
income taxes on any taxable income of such entities after consideration of any net operating
losses.
10
Deferred tax assets and liabilities are recognized for future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets and liabilities and
their respective tax bases. These assets and liabilities are measured using enacted tax rates for
which the temporary differences are expected to be recovered or settled. The effects of changes in
tax rates on deferred tax assets and liabilities are recognized in earnings in the period enacted.
The Companys deferred tax assets are generally the result of tax affected amortization of
goodwill, differing depreciable lives on capitalized assets and the timing of expense recognition
for certain accrued liabilities. As of March 31, 2011, the Company has recorded a deferred tax
asset of approximately $38.7 million, which is fully offset by a valuation allowance due to the
uncertainty in forecasting future TRS taxable income.
Other
Effective January 1, 2010, in an effort to improve financial standards for transfers of
financial assets, more stringent conditions for reporting a transfer of a portion of a financial
asset as a sale (e.g. loan participations) are required, the concept of a qualifying
special-purpose entity and special guidance for guaranteed mortgage securitizations are
eliminated, other sale-accounting criteria is clarified and the initial measurement of a
transferors interest in transferred financial assets is changed. This does not have a material
effect on the Companys consolidated results of operations or financial position.
Effective January 1, 2010, the analysis for identifying the primary beneficiary of a Variable
Interest Entity (VIE) has been simplified by replacing the previous quantitative-based analysis
with a framework that is based more on qualitative judgments. The analysis requires the primary
beneficiary of a VIE to be identified as the party that both (a) has the power to direct the
activities of a VIE that most significantly impact its economic performance and (b) has an
obligation to absorb losses or a right to receive benefits that could potentially be significant to
the VIE. For the Company, this includes its consolidated development partnerships as the Company
provides substantially all of the capital for these ventures (other than third party mortgage debt,
if any). For the Company, these requirements affected only disclosures and had no impact on the
Companys consolidated results of operations or financial position. See Note 6 for further
discussion.
The Company is required to make certain disclosures regarding noncontrolling interests in
consolidated limited-life subsidiaries. The Company is the controlling partner in various
consolidated partnerships owning 23 properties and 4,828 apartment units and various completed and
uncompleted development properties having a noncontrolling interest book value of $7.7 million at
March 31, 2011. Some of these partnership agreements contain provisions that require the
partnerships to be liquidated through the sale of their assets upon reaching a date specified in
each respective partnership agreement. The Company, as controlling partner, has an obligation to
cause the property owning partnerships to distribute the proceeds of liquidation to the
Noncontrolling Interests in these Partially Owned Properties only to the extent that the net
proceeds received by the partnerships from the sale of their assets warrant a distribution based on
the partnership agreements. As of March 31, 2011, the Company estimates the value of
Noncontrolling Interest distributions would have been approximately $64.1 million (Settlement
Value) had the partnerships been liquidated. This Settlement Value is based on estimated third
party consideration realized by the partnerships upon disposition of the Partially Owned Properties
and is net of all other assets and liabilities, including yield maintenance on the mortgages
encumbering the properties, that would have been due on March 31, 2011 had those mortgages been
prepaid. Due to, among other things, the inherent uncertainty in the sale of real estate assets,
the amount of any potential distribution to the Noncontrolling Interests in the Companys Partially
Owned Properties is subject to change. To the extent that the partnerships underlying assets are
worth less than the underlying liabilities, the Company has no obligation to remit any
consideration to the Noncontrolling Interests in these Partially Owned Properties.
Effective January 1, 2010, companies are required to separately disclose the amounts of
significant transfers of assets and liabilities into and out of Level 1, Level 2 and Level 3 of the
fair value hierarchy and the reasons for those transfers. Companies must also develop and disclose
their policy for determining when transfers between levels are recognized. In addition, companies
are required to provide fair value disclosures for each class rather than each major category of
assets and liabilities. For fair value measurements using significant other observable inputs
(Level 2) or significant unobservable inputs (Level 3), companies are required to disclose the
valuation technique and the inputs used in determining fair value for each class of assets and
liabilities. This does not have a material effect on the Companys consolidated results of
operations or financial position. See Note 11 for further discussion.
Effective January 1, 2011, companies are required to separately disclose purchases, sales,
issuances and settlements on a gross basis in the reconciliation of recurring Level 3 fair value
measurements. This does not have a material effect on the Companys consolidated results of
operations or financial position. See Note 11 for further
discussion.
11
Effective January 1, 2009, issuers of certain convertible debt instruments that may be settled
in cash on conversion were required to separately account for the liability and equity components
of the instrument in a manner that reflects each issuers nonconvertible debt borrowing rate. As
the Company is required to apply this retrospectively, the accounting for the Operating
Partnerships $650.0 million ($482.5 million outstanding at March 31, 2011) 3.85% convertible
unsecured notes that were issued in August 2006 and mature in August 2026 was affected. The
Company recognized $4.6 million and $4.6 million in interest expense related to the stated coupon
rate of 3.85% for the quarters ended March 31, 2011 and 2010, respectively. The amount of the
conversion option as of the date of issuance calculated by the Company using a 5.80% effective
interest rate was $44.3 million and is being amortized to interest expense over the expected life
of the convertible notes (through the first put date on August 18, 2011). Total amortization of
the cash discount and conversion option discount on the unsecured notes resulted in a reduction to
earnings of approximately $2.0 million and $1.9 million, respectively, or $0.01 per share and $0.01
per share, respectively, for the quarters ended March 31, 2011 and 2010, and is anticipated to
result in a reduction to earnings of approximately $5.0 million or $0.02 per share during the full
year of 2011. In addition, the Company decreased the January 1, 2009 balance of retained earnings
by $27.0 million, decreased the January 1, 2009 balance of notes by $17.3 million and increased the
January 1, 2009 balance of paid in capital by $44.3 million. The carrying amount of the conversion
option remaining in paid in capital was $44.3 million at both March 31, 2011 and December 31, 2010.
The unamortized cash and conversion option discounts totaled $3.0 million and $5.0 million at
March 31, 2011 and December 31, 2010, respectively.
3. Equity and Redeemable Noncontrolling Interests
The following tables present the changes in the Companys issued and outstanding Common Shares
and Units (which includes OP Units and Long-Term Incentive Plan (LTIP) Units) for the quarter
ended March 31, 2011:
|
|
|
|
|
|
|
2011 |
|
Common Shares |
|
|
|
|
Common Shares outstanding at January 1, |
|
|
290,197,242 |
|
|
|
|
|
|
Common Shares Issued: |
|
|
|
|
Conversion of OP Units |
|
|
23,901 |
|
Issuance of Common Shares |
|
|
3,038,980 |
|
Exercise of share options |
|
|
1,146,933 |
|
Employee Share Purchase Plan (ESPP) |
|
|
62,266 |
|
Restricted share grants, net |
|
|
154,939 |
|
|
|
|
|
|
Common Shares Other: |
|
|
|
|
Conversion of restricted shares to LTIP Units |
|
|
(101,988 |
) |
|
|
|
|
Common Shares outstanding at March 31, |
|
|
294,522,273 |
|
|
|
|
|
|
|
|
|
|
Units |
|
|
|
|
Units outstanding at January 1, |
|
|
13,612,037 |
|
LTIP Units, net |
|
|
58,942 |
|
Conversion of restricted shares to LTIP Units |
|
|
101,988 |
|
Conversion of OP Units to Common Shares |
|
|
(23,901 |
) |
|
|
|
|
Units outstanding at March 31, |
|
|
13,749,066 |
|
|
|
|
|
Total Common Shares and Units outstanding at March 31, |
|
|
308,271,339 |
|
|
|
|
|
|
|
|
|
|
Units Ownership Interest in Operating Partnership |
|
|
4.5 |
% |
In September 2009, the Company announced the establishment of an At-The-Market (ATM)
share offering program which would allow the Company to sell up to 17.0 million Common Shares from
time to time over the next three years into the existing trading market at current market prices as
well as through negotiated transactions. During the quarter ended March 31, 2011, the Company
issued approximately 3.0 million Common Shares at an average price of $50.84 per share for total
consideration of approximately $154.5 million through the ATM program. The Company has not issued
any shares under this program since January 13, 2011. Including its February 2011 prospectus
supplement which added approximately 5.7 million Common Shares, the Company has 10.0 million Common
Shares remaining available for issuance under the ATM program as of March 31, 2011.
EQR has a share repurchase program authorized by the Board of Trustees under which it has
authorization to repurchase up to $464.6 million of its shares as of March 31, 2011. No shares
were repurchased during the quarter ended
March 31, 2011.
12
During the quarter ended March 31, 2011, the Company acquired all of its partners interest in
one consolidated partially owned property consisting of 404 apartment units for $0.5 million. In
conjunction with this transaction, the Company reduced paid in capital by $0.5 million.
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 LTIP Units, are collectively referred to as the Noncontrolling Interests Operating
Partnership. Subject to certain exceptions (including the book-up requirements of LTIP 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 EQR 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 can not be classified in permanent equity as it is not
always completely within an issuers 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 March 31, 2011 and December 31, 2010.
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 March 31, 2011, the Redeemable Noncontrolling
Interests Operating Partnership have a redemption value of approximately $416.3 million, which
represents the value of Common Shares that would be issued in exchange with the Redeemable
Noncontrolling Interests Operating Partnership Units.
The following table presents the change in the redemption value of the Redeemable
Noncontrolling Interests Operating Partnership for the quarter ended March 31, 2011 (amounts in
thousands):
|
|
|
|
|
|
|
2011 |
|
Balance at January 1, |
|
$ |
383,540 |
|
Change in market value |
|
|
29,294 |
|
Change in carrying value |
|
|
3,500 |
|
|
|
|
|
Balance at March 31, |
|
$ |
416,334 |
|
|
|
|
|
Net proceeds from the Companys Common Share and Preferred Share (see definition below)
offerings are contributed by the Company to the Operating Partnership. In return for those
contributions, EQR receives a number of OP Units in the Operating Partnership 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 the Operating Partnership 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 the Operating Partnership.
The Companys declaration of trust authorizes the Company 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
13
the Board of Trustees may determine, which may include
preferences, powers and rights that are senior to the rights of holders of the Companys Common
Shares.
The following table presents the Companys issued and outstanding Preferred Shares as of March
31, 2011 and December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts in thousands |
|
|
|
|
Annual |
|
|
|
|
|
|
Redemption |
|
Dividend per |
|
March 31, |
|
December 31, |
|
|
Date (1) |
|
Share (2) |
|
2011 |
|
2010 |
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; 1,000,000 shares
issued and outstanding at March 31, 2011 and December 31, 2010
|
|
12/10/26
|
|
$ |
4.145 |
|
|
$ |
50,000 |
|
|
$ |
50,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.48% Series N Cumulative Redeemable Preferred;
liquidation value $250 per share; 600,000 shares issued and
outstanding at March 31, 2011 and December 31, 2010 (3)
|
|
6/19/08
|
|
$ |
16.20 |
|
|
|
150,000 |
|
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
200,000 |
|
|
$ |
200,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
On or after the redemption date, redeemable preferred shares (Series K and N) 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 all series of Preferred Shares are payable quarterly at various pay dates. The
dividend listed for Series N is a Preferred Share rate and the equivalent Depositary Share
annual dividend is $1.62 per share. |
|
(3) |
|
The Series N Preferred Shares have a corresponding depositary share that consists of ten
times the number of shares and one-tenth the liquidation value and dividend per share. |
4. Real Estate
The following table summarizes the carrying amounts for the Companys investment in real
estate (at cost) as of March 31, 2011 and December 31, 2010 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Land |
|
$ |
4,107,769 |
|
|
$ |
4,110,275 |
|
Depreciable property: |
|
|
|
|
|
|
|
|
Buildings and improvements |
|
|
14,042,212 |
|
|
|
13,995,121 |
|
Furniture, fixtures and equipment |
|
|
1,236,821 |
|
|
|
1,231,391 |
|
Projects under development: |
|
|
|
|
|
|
|
|
Land |
|
|
27,505 |
|
|
|
28,260 |
|
Construction-in-progress |
|
|
69,646 |
|
|
|
102,077 |
|
Land held for development: |
|
|
|
|
|
|
|
|
Land |
|
|
183,674 |
|
|
|
198,465 |
|
Construction-in-progress |
|
|
28,294 |
|
|
|
36,782 |
|
|
|
|
|
|
|
|
Investment in real estate |
|
|
19,695,921 |
|
|
|
19,702,371 |
|
Accumulated depreciation |
|
|
(4,424,078 |
) |
|
|
(4,337,357 |
) |
|
|
|
|
|
|
|
Investment in real estate, net |
|
$ |
15,271,843 |
|
|
$ |
15,365,014 |
|
|
|
|
|
|
|
|
During the quarter ended March 31, 2011, the Company acquired the entire equity interest
in the following from unaffiliated parties (purchase price in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
|
Apartment Units |
|
|
Purchase Price |
|
Rental Properties |
|
|
2 |
|
|
|
521 |
|
|
$ |
139,018 |
|
Other (1) |
|
|
|
|
|
|
|
|
|
|
11,750 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
2 |
|
|
|
521 |
|
|
$ |
150,768 |
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
(1) |
|
Represents the acquisition of a 97,000 square foot commercial building adjacent to our Harbor
Steps apartment property in downtown Seattle for potential redevelopment. |
During the quarter ended March 31, 2011, the Company disposed of the following to
unaffiliated parties (sales price in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
|
Apartment Units |
|
|
Sales Price |
|
Rental Properties Consolidated |
|
|
12 |
|
|
|
2,731 |
|
|
$ |
261,771 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
12 |
|
|
|
2,731 |
|
|
$ |
261,771 |
|
|
|
|
|
|
|
|
|
|
|
The Company recognized a net gain on sales of discontinued operations of approximately
$123.8 million on the above sales.
5. Commitments to Acquire/Dispose of Real Estate
In addition to the property that was subsequently acquired as discussed in Note 16, the
Company had entered into separate agreements to acquire the following (purchase price in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
|
Apartment Units |
|
|
Purchase Price |
|
Rental Properties |
|
|
3 |
|
|
|
975 |
|
|
$ |
255,250 |
|
Land Parcels (one) |
|
|
|
|
|
|
|
|
|
|
12,000 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
3 |
|
|
|
975 |
|
|
$ |
267,250 |
|
|
|
|
|
|
|
|
|
|
|
In addition to the properties that were subsequently disposed of as discussed in Note 16,
the Company had entered into separate agreements to dispose of the following (sales price in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties |
|
|
Apartment Units |
|
|
Sales Price |
|
Rental Properties |
|
|
7 |
|
|
|
2,797 |
|
|
$ |
240,880 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
7 |
|
|
|
2,797 |
|
|
$ |
240,880 |
|
|
|
|
|
|
|
|
|
|
|
The closings of these pending transactions are subject to certain conditions and
restrictions, therefore, there can be no assurance that these transactions will be consummated or
that the final terms will not differ in material respects from those summarized in the preceding
paragraphs.
6. Investments in Partially Owned Entities
The Company has co-invested in various properties with unrelated third parties which are
either consolidated or accounted for under the equity method of accounting (unconsolidated). The
following tables and information summarize the Companys investments in partially owned entities as
of March 31, 2011 (amounts in thousands except for project and apartment unit amounts):
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
Development Projects (VIEs) |
|
|
|
|
|
|
|
|
|
Held for |
|
|
Completed, |
|
|
Completed |
|
|
|
|
|
|
|
|
|
and/or Under |
|
|
Not |
|
|
and |
|
|
|
|
|
|
|
|
|
Development |
|
|
Stabilized (4) |
|
|
Stabilized |
|
|
Other |
|
|
Total |
|
Total projects (1) |
|
|
|
|
|
|
1 |
|
|
|
3 |
|
|
|
19 |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total apartment units (1) |
|
|
|
|
|
|
490 |
|
|
|
898 |
|
|
|
3,440 |
|
|
|
4,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet information
at 3/31/11 (at 100%): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in real estate |
|
$ |
44,103 |
|
|
$ |
257,480 |
|
|
$ |
263,567 |
|
|
$ |
439,481 |
|
|
$ |
1,004,631 |
|
Accumulated depreciation |
|
|
|
|
|
|
(1,896 |
) |
|
|
(17,162 |
) |
|
|
(128,088 |
) |
|
|
(147,146 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in real estate, net |
|
|
44,103 |
|
|
|
255,584 |
|
|
|
246,405 |
|
|
|
311,393 |
|
|
|
857,485 |
|
Cash and cash equivalents |
|
|
536 |
|
|
|
650 |
|
|
|
2,454 |
|
|
|
7,744 |
|
|
|
11,384 |
|
Deposits restricted |
|
|
1,120 |
|
|
|
1,189 |
|
|
|
2,507 |
|
|
|
8 |
|
|
|
4,824 |
|
Escrow deposits mortgage |
|
|
|
|
|
|
|
|
|
|
163 |
|
|
|
1,470 |
|
|
|
1,633 |
|
Deferred financing costs, net |
|
|
|
|
|
|
2,206 |
|
|
|
254 |
|
|
|
403 |
|
|
|
2,863 |
|
Other assets |
|
|
78 |
|
|
|
117 |
|
|
|
181 |
|
|
|
258 |
|
|
|
634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
45,837 |
|
|
$ |
259,746 |
|
|
$ |
251,964 |
|
|
$ |
321,276 |
|
|
$ |
878,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage notes payable |
|
$ |
18,342 |
|
|
$ |
142,448 |
|
|
$ |
200,765 |
|
|
$ |
215,631 |
|
|
$ |
577,186 |
|
Accounts payable & accrued expenses |
|
|
617 |
|
|
|
1,157 |
|
|
|
911 |
|
|
|
2,371 |
|
|
|
5,056 |
|
Accrued interest payable |
|
|
1,528 |
|
|
|
528 |
|
|
|
465 |
|
|
|
1,109 |
|
|
|
3,630 |
|
Other liabilities |
|
|
1,280 |
|
|
|
870 |
|
|
|
273 |
|
|
|
795 |
|
|
|
3,218 |
|
Security deposits |
|
|
|
|
|
|
1,173 |
|
|
|
249 |
|
|
|
1,382 |
|
|
|
2,804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
21,767 |
|
|
|
146,176 |
|
|
|
202,663 |
|
|
|
221,288 |
|
|
|
591,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests Partially Owned Properties |
|
|
3,418 |
|
|
|
5,025 |
|
|
|
4,078 |
|
|
|
(4,834 |
) |
|
|
7,687 |
|
Accumulated other comprehensive (loss) |
|
|
|
|
|
|
(495 |
) |
|
|
|
|
|
|
|
|
|
|
(495 |
) |
EQR equity |
|
|
20,652 |
|
|
|
109,040 |
|
|
|
45,223 |
|
|
|
104,822 |
|
|
|
279,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
|
24,070 |
|
|
|
113,570 |
|
|
|
49,301 |
|
|
|
99,988 |
|
|
|
286,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
45,837 |
|
|
$ |
259,746 |
|
|
$ |
251,964 |
|
|
$ |
321,276 |
|
|
$ |
878,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Secured (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQR Ownership (3) |
|
$ |
18,342 |
|
|
$ |
142,448 |
|
|
$ |
200,765 |
|
|
$ |
162,912 |
|
|
$ |
524,467 |
|
Noncontrolling Ownership |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,719 |
|
|
|
52,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (at 100%) |
|
$ |
18,342 |
|
|
$ |
142,448 |
|
|
$ |
200,765 |
|
|
$ |
215,631 |
|
|
$ |
577,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
Development Projects (VIEs) |
|
|
|
|
|
|
|
|
|
Held for |
|
|
Completed, |
|
|
|
|
|
|
|
|
|
|
|
|
and/or Under |
|
|
Not |
|
|
Completed |
|
|
|
|
|
|
|
|
|
Development |
|
|
Stabilized (4) |
|
|
and Stabilized |
|
|
Other |
|
|
Total |
|
Operating
information for the quarter ended 3/31/11 (at 100%): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenue |
|
$ |
|
|
|
$ |
2,992 |
|
|
$ |
4,680 |
|
|
$ |
13,949 |
|
|
$ |
21,621 |
|
Operating expenses |
|
|
161 |
|
|
|
1,093 |
|
|
|
1,507 |
|
|
|
4,733 |
|
|
|
7,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating (loss) income |
|
|
(161 |
) |
|
|
1,899 |
|
|
|
3,173 |
|
|
|
9,216 |
|
|
|
14,127 |
|
Depreciation |
|
|
|
|
|
|
1,897 |
|
|
|
2,189 |
|
|
|
3,741 |
|
|
|
7,827 |
|
General and administrative/other |
|
|
19 |
|
|
|
2 |
|
|
|
9 |
|
|
|
11 |
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income |
|
|
(180 |
) |
|
|
|
|
|
|
975 |
|
|
|
5,464 |
|
|
|
6,259 |
|
Interest and other income |
|
|
4 |
|
|
|
|
|
|
|
2 |
|
|
|
5 |
|
|
|
11 |
|
Other expenses |
|
|
(124 |
) |
|
|
|
|
|
|
|
|
|
|
(17 |
) |
|
|
(141 |
) |
Interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense incurred, net |
|
|
(234 |
) |
|
|
(1,528 |
) |
|
|
(1,389 |
) |
|
|
(3,882 |
) |
|
|
(7,033 |
) |
Amortization of deferred financing costs |
|
|
|
|
|
|
(601 |
) |
|
|
(139 |
) |
|
|
(102 |
) |
|
|
(842 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)
income before income and other taxes and discontinued operations |
|
|
(534 |
) |
|
|
(2,129 |
) |
|
|
(551 |
) |
|
|
1,468 |
|
|
|
(1,746 |
) |
Income and other tax (expense) benefit |
|
|
(45 |
) |
|
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
(47 |
) |
Net gain on sales of discontinued operations |
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(410 |
) |
|
$ |
(2,129 |
) |
|
$ |
(551 |
) |
|
$ |
1,466 |
|
|
$ |
(1,624 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Project and apartment unit counts exclude all uncompleted development projects until
those projects are substantially completed. |
|
(2) |
|
All debt is non-recourse to the Company with the exception of $14.0 million in
mortgage debt on one development project. |
|
(3) |
|
Represents the Companys current economic ownership interest. |
|
(4) |
|
Projects included here are substantially complete. However, they may still
require additional exterior and interior work for all apartment units to be available
for leasing. |
In 2010, the Company admitted an 80% institutional partner to an entity owning a
developable land parcel in Florida in exchange for $11.7 million in cash and retained a 20% equity
interest. This land parcel is now unconsolidated. Total project cost is approximately $76.1
million and construction is expected to start in the second quarter of 2011. The Company is
responsible for constructing the project and has given certain construction cost overrun
guarantees. The Companys remaining funding obligation is currently estimated at approximately
$2.3 million.
The Company is the controlling partner in various consolidated partnership properties and
development properties having a noncontrolling interest book value of $7.7 million at March 31,
2011. The Company has identified its development partnerships as VIEs as the Company provides
substantially all of the capital for these ventures (other than third party mortgage debt, if any)
despite the fact that each partner legally owns 50% of each venture. The Company is the primary
beneficiary as it exerts the most significant power over the ventures, absorbs the majority of the
expected losses and has the right to receive a majority of the expected residual returns. The
assets net of liabilities of the Companys VIEs are restricted in their use to the specific VIE to
which they relate and are not available for general corporate use. The Company does not have any
unconsolidated VIEs.
7. Deposits Restricted
The following table presents the Companys restricted deposits as of March 31, 2011 and
December 31, 2010 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Taxdeferred (1031) exchange proceeds |
|
$ |
212,779 |
|
|
$ |
103,887 |
|
Earnest money on pending acquisitions |
|
|
8,250 |
|
|
|
9,264 |
|
Restricted deposits on debt (1) |
|
|
41,263 |
|
|
|
18,966 |
|
Resident security and utility deposits |
|
|
41,283 |
|
|
|
40,745 |
|
Other |
|
|
6,030 |
|
|
|
8,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
$ |
309,605 |
|
|
$ |
180,987 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Primarily represents amounts held in escrow by the lender and released
as draw requests are made on fully funded
|
17
|
|
|
|
|
development mortgage loans. |
8. Mortgage Notes Payable
As of March 31, 2011, the Company had outstanding mortgage debt of approximately $4.6 billion.
During the quarter ended March 31, 2011, the Company:
|
§ |
|
Repaid $205.0 million of mortgage loans; |
|
|
§ |
|
Obtained $0.7 million of new mortgage loan proceeds; and |
|
|
§ |
|
Assumed $26.9 million of mortgage debt on one acquired property. |
As of March 31, 2011, the Company had $543.4 million of secured debt subject to third party
credit enhancement.
As of March 31, 2011, scheduled maturities for the Companys outstanding mortgage indebtedness
were at various dates through September 1, 2048. At March 31, 2011, the interest rate range on the
Companys mortgage debt was 0.20% to 11.25%. During the quarter ended March 31, 2011, the weighted
average interest rate on the Companys mortgage debt was 4.76%.
9. Notes
As of March 31, 2011, the Company had outstanding unsecured notes of approximately $5.1
billion.
During the quarter ended March 31, 2011, the Company:
|
§ |
|
Repaid $93.1 million of 6.95% unsecured notes at maturity. |
As of March 31, 2011, scheduled maturities for the Companys outstanding notes were at various
dates through 2026. At March 31, 2011, the interest rate range on the Companys notes was 0.75% to
7.57%. During the quarter ended March 31, 2011, the weighted average interest rate on the
Companys notes was 5.08%.
10. Lines of Credit
The Operating Partnership has a $1.425 billion (net of $75.0 million which had been committed
by a now bankrupt financial institution and is not available for borrowing) unsecured revolving
credit facility maturing on February 28, 2012, with the ability to increase available borrowings by
an additional $500.0 million by adding additional banks to the facility or obtaining the agreement
of existing banks to increase their commitments. Advances under the credit facility bear interest
at variable rates based upon LIBOR at various interest periods plus a spread (currently 0.50%)
dependent upon the Operating Partnerships credit rating or based on bids received from the lending
group. EQR has guaranteed the Operating Partnerships credit facility up to the maximum amount and
for the full term of the facility.
As of March 31, 2011, the amount available on the credit facility was $1.34 billion (net of
$83.7 million which was restricted/dedicated to support letters of credit and net of the $75.0
million discussed above). The Company did not draw and had no balance outstanding on its revolving
credit facility at any time during the quarter ended March 31, 2011.
11. 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.
The carrying values of the Companys mortgage notes payable and unsecured notes were
approximately $4.6 billion and $5.1 billion, respectively, at March 31, 2011. The fair values of
the Companys mortgage notes payable and unsecured notes were approximately $4.5 billion and $5.4
billion, respectively, at March 31, 2011. The fair values of the Companys financial instruments
(other than mortgage notes payable, unsecured notes, derivative instruments and investment
securities) including cash and cash equivalents and other financial instruments, approximate their
carrying or contract values.
In the normal course of business, the Company is exposed to the effect of interest rate
changes. The Company seeks
18
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 following table summarizes the Companys consolidated derivative instruments at March 31,
2011 (dollar amounts are in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward |
|
Development |
|
|
Fair Value |
|
Starting |
|
Cash Flow |
|
|
Hedges (1) |
|
Swaps (2) |
|
Hedges (3) |
Current Notional Balance |
|
$ |
315,693 |
|
|
$ |
950,000 |
|
|
$ |
88,833 |
|
Lowest Possible Notional |
|
$ |
315,693 |
|
|
$ |
950,000 |
|
|
$ |
3,020 |
|
Highest Possible Notional |
|
$ |
317,694 |
|
|
$ |
950,000 |
|
|
$ |
91,343 |
|
Lowest Interest Rate |
|
|
2.009 |
% |
|
|
3.478 |
% |
|
|
4.059 |
% |
Highest Interest Rate |
|
|
4.800 |
% |
|
|
4.695 |
% |
|
|
4.059 |
% |
Earliest Maturity Date |
|
|
2012 |
|
|
|
2021 |
|
|
|
2011 |
|
Latest Maturity Date |
|
|
2013 |
|
|
|
2023 |
|
|
|
2011 |
|
|
|
|
(1) |
|
Fair Value Hedges Converts outstanding fixed rate debt to a floating interest rate. |
|
(2) |
|
Forward Starting Swaps Designed to partially fix the interest rate in advance of a
planned future debt issuance. These swaps have mandatory counterparty terminations from
2012 through 2014, and $350.0 million, $400.0 million and $200.0 million are designated for
2011, 2012 and 2013 maturities, respectively. |
|
(3) |
|
Development Cash Flow Hedges Converts outstanding floating rate debt to a fixed
interest rate. |
The following tables provide the location of the Companys derivative instruments within
the accompanying Consolidated Balance Sheets and their fair market values as of March 31, 2011 and
December 31, 2010, respectively (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Derivatives |
|
|
Liability Derivatives |
|
|
|
Balance Sheet |
|
|
|
|
|
Balance Sheet |
|
|
March 31, 2011 |
|
Location |
|
|
Fair Value |
|
|
Location |
|
|
Fair Value |
|
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges |
|
Other assets |
|
$ |
11,029 |
|
|
Other liabilities |
|
$ |
|
|
Forward Starting Swaps |
|
Other assets |
|
|
3,959 |
|
|
Other liabilities |
|
|
(33,184 |
) |
Development Cash Flow Hedges |
|
Other assets |
|
|
|
|
|
Other liabilities |
|
|
(495 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
14,988 |
|
|
|
|
|
|
$ |
(33,679 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Derivatives |
|
|
Liability Derivatives |
|
|
|
Balance Sheet |
|
|
|
|
|
Balance Sheet |
|
|
December 31, 2010 |
|
Location |
|
|
Fair Value |
|
|
Location |
|
|
Fair Value |
|
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hedges |
|
Other assets |
|
$ |
12,521 |
|
|
Other liabilities |
|
$ |
|
|
Forward Starting Swaps |
|
Other assets |
|
|
3,276 |
|
|
Other liabilities |
|
|
(37,756 |
) |
Development Cash Flow Hedges |
|
Other assets |
|
|
|
|
|
Other liabilities |
|
|
(1,322 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
15,797 |
|
|
|
|
|
|
$ |
(39,078 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables provide a summary of the effect of fair value hedges on the
Companys accompanying Consolidated Statements of Operations for the quarters ended March 31, 2011
and 2010, respectively (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain/(Loss) |
|
|
Amount of Gain/(Loss) |
|
|
|
|
|
|
Income Statement |
|
|
Amount of Gain/(Loss) |
|
March 31, 2011 |
|
Recognized in Income |
|
|
Recognized in Income |
|
|
|
|
|
|
Location of Hedged |
|
|
Recognized in Income |
|
Type of Fair Value Hedge |
|
on Derivative |
|
|
on Derivative |
|
|
Hedged Item |
|
Item Gain/(Loss) |
|
|
on Hedged Item |
|
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swaps |
|
Interest expense |
|
$ |
(1,492 |
) |
|
Fixed rate debt |
|
Interest expense |
|
$ |
1,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
(1,492 |
) |
|
|
|
|
|
|
|
|
|
$ |
1,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain/(Loss) |
|
|
Amount of Gain/(Loss) |
|
|
|
|
|
|
Income Statement |
|
|
Amount of Gain/(Loss) |
|
March 31, 2010 |
|
Recognized in Income |
|
|
Recognized in Income |
|
|
|
|
|
|
Location of Hedged |
|
|
Recognized in Income |
|
Type of Fair Value Hedge |
|
on Derivative |
|
|
on Derivative |
|
|
Hedged Item |
|
|
Item Gain/(Loss) |
|
|
on Hedged Item |
|
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swaps |
|
Interest expense |
|
$ |
2,742 |
|
|
Fixed rate debt |
|
Interest expense |
|
$ |
(2,742 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
2,742 |
|
|
|
|
|
|
|
|
|
|
$ |
(2,742 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables provide a summary of the effect of cash flow hedges on the Companys
accompanying Consolidated Statements of Operations for the quarters ended March 31, 2011 and 2010,
respectively (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Portion |
|
|
Ineffective Portion |
|
|
|
Amount of |
|
|
Location of Gain/(Loss) |
|
|
Amount of Gain/(Loss) |
|
|
Location of |
|
|
Amount of Gain/(Loss) |
|
|
|
Gain/(Loss) |
|
|
Reclassified from |
|
|
Reclassified from |
|
|
Gain/(Loss) |
|
|
Reclassified from |
|
March 31, 2011 |
|
Recognized in OCI |
|
|
Accumulated OCI |
|
|
Accumulated OCI |
|
|
Recognized in Income |
|
|
Accumulated OCI |
|
Type of Cash Flow Hedge |
|
on Derivative |
|
|
into Income |
|
|
into Income |
|
|
on Derivative |
|
|
into Income |
|
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward Starting Swaps/Treasury Locks |
|
$ |
5,255 |
|
|
Interest expense |
|
$ |
(956 |
) |
|
|
N/A |
|
|
$ |
|
|
Development Interest Rate Swaps/Caps |
|
|
827 |
|
|
Interest expense |
|
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
6,082 |
|
|
|
|
|
|
$ |
(956 |
) |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Portion |
|
|
Ineffective Portion |
|
|
|
Amount of |
|
|
Location of Gain/(Loss) |
|
|
Amount of Gain/(Loss) |
|
|
Location of |
|
|
Amount of Gain/(Loss) |
|
|
|
Gain/(Loss) |
|
|
Reclassified from |
|
|
Reclassified from |
|
|
Gain/(Loss) |
|
|
Reclassified from |
|
March 31, 2010 |
|
Recognized in OCI |
|
|
Accumulated OCI |
|
|
Accumulated OCI |
|
|
Recognized in Income |
|
|
Accumulated OCI |
|
Type of Cash Flow Hedge |
|
on Derivative |
|
|
into Income |
|
|
into Income |
|
|
on Derivative |
|
|
into Income |
|
Derivatives designated as hedging instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward Starting Swaps/Treasury Locks |
|
$ |
(13,652 |
) |
|
Interest expense |
|
$ |
(726 |
) |
|
|
N/A |
|
|
$ |
|
|
Development Interest Rate Swaps/Caps |
|
|
149 |
|
|
Interest expense |
|
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(13,503 |
) |
|
|
|
|
|
$ |
(726 |
) |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 and December 31, 2010, there were approximately $51.3 million and
$58.3 million in deferred losses, net, included in accumulated other comprehensive (loss),
respectively, related to derivative instruments. Based on the estimated fair values of the net
derivative instruments at March 31, 2011, the Company may recognize an estimated $4.8 million of
accumulated other comprehensive (loss) as additional interest expense during the twelve months
ending March 31, 2012.
The following table sets forth the maturity, amortized cost, gross unrealized gains and
losses, book/fair value and interest and other income of the various investment securities held as
of March 31, 2011 (amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Assets |
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Book/ |
|
|
Interest and |
|
Security |
|
Maturity |
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
Other Income |
|
Available-for-Sale Investment Securities |
|
|
N/A |
|
|
$ |
675 |
|
|
$ |
666 |
|
|
$ |
|
|
|
$ |
1,341 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
$ |
675 |
|
|
$ |
666 |
|
|
$ |
|
|
|
$ |
1,341 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 instruments 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. |
20
|
§ |
|
Level 3 Inputs to the valuation methodology are unobservable and significant to the
fair value measurement. |
The following tables provide a summary of the fair value measurements at March 31, 2011 and
December 31, 2010 for
each major category of assets and liabilities measured at fair value on a recurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for |
|
|
Significant Other |
|
|
Significant |
|
|
|
|
|
|
|
Identical Assets/Liabilities |
|
|
Observable Inputs |
|
|
Unobservable Inputs |
|
Description |
|
3/31/2011 |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
$ |
14,988 |
|
|
$ |
|
|
|
$ |
14,988 |
|
|
$ |
|
|
Supplemental Executive Retirement Plan |
|
|
49,466 |
|
|
|
49,466 |
|
|
|
|
|
|
|
|
|
Available-for-Sale Investment Securities |
|
|
1,341 |
|
|
|
1,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
65,795 |
|
|
$ |
50,807 |
|
|
$ |
14,988 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
$ |
33,679 |
|
|
$ |
|
|
|
$ |
33,679 |
|
|
$ |
|
|
Supplemental Executive Retirement Plan |
|
|
49,466 |
|
|
|
49,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
83,145 |
|
|
$ |
49,466 |
|
|
$ |
33,679 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Noncontrolling Interests
Operating Partnership |
|
$ |
416,334 |
|
|
$ |
|
|
|
$ |
416,334 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for |
|
|
Significant Other |
|
|
Significant |
|
|
|
|
|
|
|
Identical Assets/Liabilities |
|
|
Observable Inputs |
|
|
Unobservable Inputs |
|
Description |
|
12/31/2010 |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
$ |
15,797 |
|
|
$ |
|
|
|
$ |
15,797 |
|
|
$ |
|
|
Supplemental Executive Retirement Plan |
|
|
58,132 |
|
|
|
58,132 |
|
|
|
|
|
|
|
|
|
Available-for-Sale Investment Securities |
|
|
1,194 |
|
|
|
1,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
75,123 |
|
|
$ |
59,326 |
|
|
$ |
15,797 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives |
|
$ |
39,078 |
|
|
$ |
|
|
|
$ |
39,078 |
|
|
$ |
|
|
Supplemental Executive Retirement Plan |
|
|
58,132 |
|
|
|
58,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
97,210 |
|
|
$ |
58,132 |
|
|
$ |
39,078 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Noncontrolling Interests
Operating Partnership |
|
$ |
383,540 |
|
|
$ |
|
|
|
$ |
383,540 |
|
|
$ |
|
|
The Companys derivative positions are valued using models developed by the
respective counterparty as well as models developed internally by the Company that use as their
basis readily observable market parameters (such as forward yield curves and credit default swap
data). Employee holdings other than Common Shares within the supplemental executive retirement plan
(the SERP) are valued using quoted market prices for identical assets and are included in other
assets and other liabilities on the consolidated balance sheet. The Companys investment securities
are valued using quoted market prices or readily available market interest rate data. Redeemable
Noncontrolling Interests Operating Partnership are valued using the quoted market price of
Common Shares.
12. Earnings Per Share
The following tables set forth the computation of net income per share basic and net income
per share diluted (amounts in thousands except per share amounts):
21
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Numerator for net income per share basic: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
$ |
7,727 |
|
|
$ |
(9,407 |
) |
Allocation to Noncontrolling Interests Operating Partnership, net |
|
|
(197 |
) |
|
|
613 |
|
Net loss attributable to Noncontrolling Interests Partially Owned Properties |
|
|
40 |
|
|
|
250 |
|
Preferred distributions |
|
|
(3,466 |
) |
|
|
(3,620 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests |
|
|
4,104 |
|
|
|
(12,164 |
) |
Discontinued operations, net of Noncontrolling Interests |
|
|
119,761 |
|
|
|
64,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator for net income per share basic |
|
$ |
123,865 |
|
|
$ |
51,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator for net income per share diluted (1): |
|
|
|
|
|
|
|
|
Income from continuing operations |
|
$ |
7,727 |
|
|
|
|
|
Net loss attributable to Noncontrolling Interests Partially Owned Properties |
|
|
40 |
|
|
|
|
|
Preferred distributions |
|
|
(3,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations available to Common Shares |
|
|
4,301 |
|
|
|
|
|
Discontinued operations, net |
|
|
125,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator for net income per share diluted (1) |
|
$ |
129,640 |
|
|
$ |
51,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for net income per share basic and diluted (1): |
|
|
|
|
|
|
|
|
Denominator for net income per share basic |
|
|
292,895 |
|
|
|
280,645 |
|
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
OP Units |
|
|
13,353 |
|
|
|
|
|
Long-term compensation award shares/units |
|
|
4,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for net income per share diluted (1) |
|
|
310,467 |
|
|
|
280,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share basic |
|
$ |
0.42 |
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share diluted |
|
$ |
0.42 |
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share basic: |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests |
|
$ |
0.014 |
|
|
$ |
(0.043 |
) |
Discontinued operations, net of Noncontrolling Interests |
|
|
0.409 |
|
|
|
0.228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share basic |
|
$ |
0.423 |
|
|
$ |
0.185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share diluted (1): |
|
|
|
|
|
|
|
|
Income (loss) from continuing operations available to Common Shares |
|
$ |
0.014 |
|
|
$ |
(0.043 |
) |
Discontinued operations, net |
|
|
0.404 |
|
|
|
0.228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share diluted |
|
$ |
0.418 |
|
|
$ |
0.185 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Potential common shares issuable from the assumed conversion of OP Units and the
exercise/vesting of long-term compensation award shares/units are automatically
anti-dilutive and therefore excluded from the diluted earnings per share calculation as the
Company had a loss from continuing operations for the quarter ended March 31, 2010. |
Convertible preferred shares/units that could be converted into 0 and 397,611 weighted average
Common Shares for the quarters ended March 31, 2011 and 2010, respectively, were outstanding but
were not included in the computation of diluted earnings per share because the effects would be
anti-dilutive. In addition, the effect of the Common Shares that could ultimately be issued upon
the conversion/exchange of the Operating Partnerships $650.0 million ($482.5 million outstanding
at March 31, 2011) exchangeable senior notes was not included in the computation of diluted
earnings per share because the effects would be anti-dilutive.
13. Discontinued Operations
The Company has presented separately as discontinued operations in all periods the results of
operations for all consolidated assets disposed of and all properties held for sale, if any.
The components of discontinued operations are outlined below and include the results of
operations for the respective periods that the Company owned such assets during the quarters ended
March 31, 2011 and 2010 (amounts in
thousands).
22
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
REVENUES |
|
|
|
|
|
|
|
|
Rental income |
|
$ |
5,890 |
|
|
$ |
25,969 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
5,890 |
|
|
|
25,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES (1) |
|
|
|
|
|
|
|
|
Property and maintenance |
|
|
2,709 |
|
|
|
7,831 |
|
Real estate taxes and insurance |
|
|
477 |
|
|
|
2,777 |
|
Depreciation |
|
|
1,395 |
|
|
|
6,692 |
|
General and administrative |
|
|
9 |
|
|
|
3 |
|
|
|
|
|
|
|
|
Total expenses |
|
|
4,590 |
|
|
|
17,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operating income |
|
|
1,300 |
|
|
|
8,666 |
|
|
|
|
|
|
|
|
|
|
Interest and other income |
|
|
44 |
|
|
|
6 |
|
Interest (2): |
|
|
|
|
|
|
|
|
Expense incurred, net |
|
|
326 |
|
|
|
(1,208 |
) |
Amortization of deferred financing costs |
|
|
(51 |
) |
|
|
(201 |
) |
Income and other tax (expense) benefit |
|
|
(34 |
) |
|
|
(36 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
1,585 |
|
|
|
7,227 |
|
Net gain on sales of discontinued operations |
|
|
123,754 |
|
|
|
60,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net |
|
$ |
125,339 |
|
|
$ |
67,263 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes expenses paid in the current period for properties sold or held for
sale in prior periods related to the Companys period of ownership. |
|
(2) |
|
Includes only interest expense specific to secured mortgage notes payable for
properties sold and/or held for sale. |
For the properties sold during the quarter ended March 31, 2011, the investment in real
estate, net of accumulated depreciation, and the mortgage notes payable balances at December 31,
2010 were $135.3 million and $11.0 million, respectively.
14. 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 is party to a housing discrimination lawsuit brought by a non-profit civil rights
organization in April 2006 in the U.S. District Court for the District of Maryland. The suit
alleges that the Company designed and built approximately 300 of its properties in violation of the
accessibility requirements of the Fair Housing Act and Americans With Disabilities Act. The suit
seeks actual and punitive damages, injunctive relief (including modification of non-compliant
properties), costs and attorneys fees. The Company believes it has a number of viable defenses,
including that a majority of the named properties were completed before the operative dates of the
statutes in question and/or were not designed or built by the Company. Accordingly, the Company is
defending the suit vigorously. Due to the pendency of the Companys defenses and the uncertainty
of many other critical factual and legal issues, it is not possible to determine or predict the
outcome of the suit or a possible loss or a range of loss, and no amounts have been accrued at
March 31, 2011. While no assurances can be given, the Company does not believe that the suit, if
adversely determined, would have a material adverse effect on the Company.
The Company does not believe there is any other 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.
The Company has established a reserve and recorded a corresponding reduction to its net gain
on sales of
discontinued operations related to potential liabilities associated with its condominium conversion
activities. The reserve covers potential product liability related to each conversion. The
Company periodically assesses the adequacy of the reserve and makes adjustments as necessary.
During the quarter ended March 31, 2011, the Company paid approximately $0.2 million in settlements
and legal fees and released approximately $0.2
23
million of remaining reserves for settled claims.
As a result, the Company had total reserves of approximately $2.9 million at March 31, 2011. While
no assurances can be given, the Company does not believe that the ultimate resolution of these
potential liabilities, if adversely determined, would have a material adverse effect on the
Company.
As of March 31, 2011, the Company has four projects totaling 747 apartment units in various
stages of development with estimated completion dates ranging through September 30, 2013, as well
as other completed development projects that are in various stages of lease up or are stabilized.
Some of the projects were developed solely by the Company, while others were co-developed with
various third party development partners. The development venture agreements with partners are
primarily deal-specific, with differing terms regarding profit-sharing, equity contributions,
returns on investment, buy-sell agreements and other customary provisions. The partner is most
often the general or managing partner of the development venture. The typical buy-sell
arrangements contain appraisal rights and provisions that provide the right, but not the
obligation, for the Company to acquire the partners interest in the project at fair market value
upon the expiration of a negotiated time period (typically two to five years after substantial
completion of the project).
15. Reportable Segments
Operating segments are defined as components of an enterprise about which separate financial
information is available that is evaluated regularly by senior management. Senior management
decides how resources are allocated and assesses performance on a monthly basis.
The Companys 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. Senior management evaluates the performance of each
of our apartment communities individually and geographically, and both on a same store and non-same
store basis; however, each of our apartment communities generally has similar economic
characteristics, residents, products and services. The Companys operating segments have been
aggregated by geography in a manner identical to that which is provided to its chief operating
decision maker.
The Companys fee and asset management, development (including its partially owned
properties), condominium conversion and corporate housing (Equity Corporate Housing or ECH)
activities are immaterial and do not individually meet the threshold requirements of a reportable
segment and as such, have been aggregated in the Other segment in the tables presented below.
All revenues are from external customers and there is no customer who contributed 10% or more
of the Companys total revenues during the quarters ended March 31, 2011 and 2010, respectively.
The primary financial measure for the Companys rental real estate segment is net operating
income (NOI), which represents rental income less: 1) property and maintenance expense; 2) real
estate taxes and insurance expense; and 3) property management expense (all as reflected in the
accompanying consolidated statements of operations). 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 Companys apartment communities. Current year NOI is compared
to prior year NOI and current year budgeted NOI as a measure of financial performance. The
following tables present NOI for each segment from our rental real estate specific to continuing
operations for the quarters ended March 31, 2011 and 2010, respectively, as well as total assets at
March 31, 2011 (amounts in thousands):
24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, 2011 |
|
|
|
Northeast |
|
|
Northwest |
|
|
Southeast |
|
|
Southwest |
|
|
Other (3) |
|
|
Total |
|
Rental income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store (1) |
|
$ |
151,373 |
|
|
$ |
88,893 |
|
|
$ |
97,531 |
|
|
$ |
110,150 |
|
|
$ |
|
|
|
$ |
447,947 |
|
Non-same store/other (2) (3) |
|
|
28,474 |
|
|
|
8,061 |
|
|
|
4,787 |
|
|
|
7,313 |
|
|
|
22,235 |
|
|
|
70,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rental income |
|
|
179,847 |
|
|
|
96,954 |
|
|
|
102,318 |
|
|
|
117,463 |
|
|
|
22,235 |
|
|
|
518,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store (1) |
|
|
58,874 |
|
|
|
32,404 |
|
|
|
39,346 |
|
|
|
37,615 |
|
|
|
|
|
|
|
168,239 |
|
Non-same store/other (2) (3) |
|
|
11,967 |
|
|
|
3,379 |
|
|
|
1,867 |
|
|
|
3,135 |
|
|
|
18,175 |
|
|
|
38,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
70,841 |
|
|
|
35,783 |
|
|
|
41,213 |
|
|
|
40,750 |
|
|
|
18,175 |
|
|
|
206,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store (1) |
|
|
92,499 |
|
|
|
56,489 |
|
|
|
58,185 |
|
|
|
72,535 |
|
|
|
|
|
|
|
279,708 |
|
Non-same store/other (2) (3) |
|
|
16,507 |
|
|
|
4,682 |
|
|
|
2,920 |
|
|
|
4,178 |
|
|
|
4,060 |
|
|
|
32,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total NOI |
|
$ |
109,006 |
|
|
$ |
61,171 |
|
|
$ |
61,105 |
|
|
$ |
76,713 |
|
|
$ |
4,060 |
|
|
$ |
312,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
6,050,142 |
|
|
$ |
2,623,015 |
|
|
$ |
2,700,350 |
|
|
$ |
3,194,880 |
|
|
$ |
1,506,942 |
|
|
$ |
16,075,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Same store primarily includes all properties acquired or completed and stabilized prior
to January 1, 2010, less properties subsequently sold, which represented 112,363 apartment
units. |
|
(2) |
|
Non-same store primarily includes properties acquired after January 1, 2010, plus any
properties in lease-up and not stabilized as of January 1, 2010. |
|
(3) |
|
Other includes ECH, development, condominium conversion overhead of $0.1 million and
other corporate operations. Also reflects a $2.4 million elimination of rental income
recorded in Northeast, Northwest, Southeast and Southwest operating segments related to
ECH. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, 2010 |
|
|
|
Northeast |
|
|
Northwest |
|
|
Southeast |
|
|
Southwest |
|
|
Other (3) |
|
|
Total |
|
Rental income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store (1) |
|
$ |
143,813 |
|
|
$ |
84,971 |
|
|
$ |
94,389 |
|
|
$ |
107,500 |
|
|
$ |
|
|
|
$ |
430,673 |
|
Non-same
store/other (2) (3) |
|
|
12,057 |
|
|
|
1,464 |
|
|
|
1,699 |
|
|
|
1,062 |
|
|
|
15,622 |
|
|
|
31,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rental income |
|
|
155,870 |
|
|
|
86,435 |
|
|
|
96,088 |
|
|
|
108,562 |
|
|
|
15,622 |
|
|
|
462,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store (1) |
|
|
57,903 |
|
|
|
32,308 |
|
|
|
40,483 |
|
|
|
39,327 |
|
|
|
|
|
|
|
170,021 |
|
Non-same
store/other (2) (3) |
|
|
5,622 |
|
|
|
754 |
|
|
|
826 |
|
|
|
854 |
|
|
|
18,193 |
|
|
|
26,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
63,525 |
|
|
|
33,062 |
|
|
|
41,309 |
|
|
|
40,181 |
|
|
|
18,193 |
|
|
|
196,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store (1) |
|
|
85,910 |
|
|
|
52,663 |
|
|
|
53,906 |
|
|
|
68,173 |
|
|
|
|
|
|
|
260,652 |
|
Non-same
store/other (2) (3) |
|
|
6,435 |
|
|
|
710 |
|
|
|
873 |
|
|
|
208 |
|
|
|
(2,571 |
) |
|
|
5,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total NOI |
|
$ |
92,345 |
|
|
$ |
53,373 |
|
|
$ |
54,779 |
|
|
$ |
68,381 |
|
|
$ |
(2,571 |
) |
|
$ |
266,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Same store primarily includes all properties acquired or completed and stabilized prior
to January 1, 2010, less properties subsequently sold, which represented 112,363 apartment
units. |
|
(2) |
|
Non-same store primarily includes properties acquired after January 1, 2010, plus any
properties in lease-up and not stabilized as of January 1, 2010. |
|
(3) |
|
Other includes ECH, development, condominium conversion overhead of $0.2 million and
other corporate operations. Also reflects a $2.0 million elimination of rental income
recorded in Northeast, Northwest, Southeast and Southwest operating segments related to
ECH. |
Note: Markets included in the above geographic segments are as follows:
(a) |
|
Northeast New England (excluding Boston), Boston, New York Metro, DC Northern Virginia and
Suburban Maryland. |
|
(b) |
|
Northwest Denver, Portland, San Francisco Bay Area and Seattle/Tacoma. |
|
(c) |
|
Southeast Atlanta, Jacksonville, Orlando, South Florida and Tampa. |
|
(d) |
|
Southwest Albuquerque, Inland Empire, Los Angeles, Orange County, Phoenix and San Diego. |
The following table presents a reconciliation of NOI from our rental real estate specific to
continuing operations for the quarters ended March 31, 2011 and 2010, respectively
(amounts in thousands):
25
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Rental income |
|
$ |
518,817 |
|
|
$ |
462,577 |
|
Property and maintenance expense |
|
|
(128,357 |
) |
|
|
(120,203 |
) |
Real estate taxes and insurance expense |
|
|
(56,024 |
) |
|
|
(55,575 |
) |
Property management expense |
|
|
(22,381 |
) |
|
|
(20,492 |
) |
|
|
|
|
|
|
|
Total operating expenses |
|
|
(206,762 |
) |
|
|
(196,270 |
) |
|
|
|
|
|
|
|
Net operating income |
|
$ |
312,055 |
|
|
$ |
266,307 |
|
|
|
|
|
|
|
|
16. Subsequent Events/Other
Subsequent Events
Subsequent to March 31, 2011, the Company:
|
§ |
|
Repaid $193.7 million in mortgage loans; |
|
|
§ |
|
Obtained $91.5 million of new mortgage loan proceeds; |
|
|
§ |
|
Acquired one operating property consisting of 322 apartment units for $100.0 million and
one land parcel for $12.9 million; |
|
|
§ |
|
Sold 15 properties containing 4,369 apartment units for $530.2 million; and |
|
|
§ |
|
Exercised the second of its two one-year extension options for its $500.0 million term
loan facility and as a result, the maturity date is now October 5, 2012. |
Other
During the quarters ended March 31, 2011 and 2010, the Company incurred charges of $0.5
million and $3.4 million, respectively, related to property acquisition costs, such as survey,
title and legal fees, on the acquisition of operating properties and $1.7 million and $1.0 million,
respectively, related to the write-off of various pursuit and out-of-pocket costs for terminated
acquisition, disposition and development transactions. These costs, totaling $2.2 million and $4.4
million, respectively, are included in other expenses in the accompanying consolidated statements
of operations.
During the quarter ended March 31, 2010, the Company received $2.0 million for the settlement
of insurance/litigation claims, which are included in interest and other income in the accompanying
consolidated statements of operations.
In 2010, a portion of the parking garage collapsed at one of the Companys rental properties
(Prospect Towers in Hackensack, New Jersey). The Company estimates that the costs related to such
collapse (both expensed and capitalized), including providing for residents interim needs, lost
revenue and garage reconstruction, will be approximately $14.0 million, after insurance
reimbursements of $8.0 million. Costs to rebuild the garage are capitalized as incurred. Other
costs, like those to accommodate displaced residents, lost revenue due to a portion of the project
being temporarily unavailable for occupancy and legal costs, reduce earnings as they are incurred.
Generally, insurance proceeds are recorded as increases to earnings as they are received. During
the quarter ended March 31, 2011, the Company received approximately $1.6 million in insurance
proceeds which offset expenses of $0.9 million that were recorded relating to this loss and are
included in real estate taxes and insurance on the consolidated statements of operations.
26
|
|
|
Item 2. |
|
Managements 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 Companys Annual
Report on Form 10-K for the year ended December 31, 2010.
Forward-Looking Statements
Forward-looking statements in this report 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
Companys 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 managements 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 and/or develop multifamily properties for rental
operations as market conditions dictate. We may also acquire multifamily properties
that are unoccupied or in the early stages of lease up. We may be unable to lease up
these apartment properties on schedule, resulting in decreases in expected rental
revenues and/or lower yields due to lower occupancy and rates as well as higher than
expected concessions. We may underestimate the costs necessary to bring an acquired
property up to standards established for its intended market position or to complete a
development property. Additionally, we expect that other major real estate investors
with significant capital will compete with us for attractive investment opportunities
or may also develop properties in markets where we focus our development 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. The total number of development
apartment units, costs of development and estimated completion dates are subject to
uncertainties arising from changing economic conditions (such as the cost of labor and
construction materials), competition and local government regulation; |
|
|
§ |
|
Debt financing and other capital required by the Company may not be available or may
only be available on adverse terms; |
|
|
§ |
|
Labor and materials required for maintenance, repair, capital expenditure or
development may be more expensive than anticipated; |
|
|
§ |
|
Occupancy levels and market rents may be adversely affected by national and local
economic and market conditions including, without limitation, new construction and
excess inventory of multifamily housing and single family housing, slow or negative
employment growth, availability of low interest mortgages for single family home buyers
and the potential for geopolitical instability, all of which are beyond the Companys
control; and |
|
|
§ |
|
Additional factors as discussed in Part I of the Companys 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.
Overview
Equity Residential (EQR), a Maryland real estate investment trust (REIT) formed in March
1993, is an S&P 500 company focused on the acquisition, development and management of high quality
apartment properties in top United States growth markets. EQR has elected to be taxed as a REIT.
The Company is one of the largest publicly traded real estate companies and is the largest
publicly traded owner of multifamily properties in the United States (based on the aggregate market
value of its outstanding Common Shares, the number of apartment units wholly owned and total
revenues earned). The Companys corporate headquarters are located in Chicago, Illinois and the
Company also operates property management offices in each of its markets. As of March 31, 2011,
the Company had approximately 4,000 employees who provided real estate operations, leasing, legal,
financial, accounting, acquisition, disposition, development and other support functions.
27
EQR is the general partner of, and as of March 31, 2011 owned an approximate 95.5% ownership
interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the Operating
Partnership). All of EQRs property ownership, development and related business operations are
conducted through the Operating Partnership and its subsidiaries. References to the Company
include EQR, the Operating Partnership and those entities owned or controlled by the Operating
Partnership and/or EQR.
Business Objectives and Operating Strategies
The Company invests in apartment communities located in strategically targeted markets with
the goal of maximizing our risk adjusted total return (operating income plus capital appreciation)
on invested capital.
Our operating focus is on balancing occupancy and rental rates to maximize our revenue while
exercising tight cost control to generate the highest possible return to our shareholders. Revenue
is maximized by driving qualified resident prospects to our properties, converting this traffic
cost-effectively into new leases at the highest rent possible, keeping our residents satisfied and
renewing their leases at yet higher rents. While we believe that it is our high-quality,
well-located assets that bring our customers to us, it is our customer service that keeps them
renting with us and recommending us to their friends.
We use technology to engage our customers in the way that they want to be engaged. Many of
our residents utilize our web-based resident portal which allows them to review their account and
make payments, provide feedback and make service requests on-line.
We seek to maximize capital appreciation of our properties by investing in markets that are
characterized by conditions favorable to multifamily property appreciation. These markets
generally feature one or more of the following:
|
|
|
High barriers to entry where, because of land scarcity or government regulation, it is
difficult or costly to build new apartment properties leading to low supply; |
|
|
|
High single family home prices making our apartments a more economical housing choice; |
|
|
|
Strong economic growth leading to household formation and job growth, which in turn
leads to high demand for our apartments; and |
|
|
|
An attractive quality of life leading to high demand and retention and allowing us to
more readily increase rents. |
Acquisitions and developments may be financed from various sources of capital, which may
include retained cash flow, issuance of additional equity and debt securities, sales of properties,
joint venture agreements and collateralized and uncollateralized borrowings. In addition, the
Company may acquire properties in transactions that include the issuance of limited partnership
interests in the Operating Partnership (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. EQR may also
acquire land parcels to hold and/or sell based on market opportunities. The Company may also seek
to acquire properties by purchasing defaulted or distressed debt that encumbers desirable
properties in the hope of obtaining title to property through foreclosure or deed-in-lieu of
foreclosure proceedings. The Company has also, in the past, converted some of its properties and
sold them as condominiums but is not currently active in this line of business.
The
Company primarily sources the funds for new property acquisitions in its core markets
with the proceeds from selling assets that are older or located in
non-core markets. Since 2006, the Company has sold almost 100,000 apartment units for an aggregate sales price of approximately $7.5 billion and acquired nearly 25,000 apartment units in its core markets for approximately $5.6
billion. We are currently acquiring and developing assets primarily in the following targeted
metropolitan areas: Boston, New York, Washington DC, South Florida, Southern California, San
Francisco, Seattle and to a lesser extent Denver. We also have investments (in the aggregate about
17.4% of our NOI at March 31, 2011) in other markets including Atlanta, Phoenix, Portland, Oregon,
New England excluding Boston, Tampa, Orlando and Jacksonville but do not currently intend to acquire or
develop assets in these markets.
As part of its strategy, the Company purchases completed and fully occupied apartment
properties, partially completed or partially occupied properties or land on which apartment
properties can be constructed. We intend to hold a diversified portfolio of assets across our
target markets. As of March 31, 2011, no single metropolitan area accounted for more than 16.1%
of our NOI, though no guarantee can be made that NOI concentration may not increase in the future.
We endeavor to attract and retain the best employees by providing them with the education,
resources and
28
opportunities to succeed. We provide many classroom and on-line training courses to
assist our employees in interacting with prospects and residents as well as extensively train our
customer service specialists in maintaining the equipment and appliances on our property sites. We
actively promote from within and many senior corporate and property leaders have risen from entry
level or junior positions. We monitor our employees engagement by surveying them annually and
have consistently received high engagement scores.
We have a commitment to sustainability and consider the environmental impacts of our business
activities. With its high density, multifamily housing is, by its nature, an environmentally friendly property
type. Our recent acquisition and development activities have been primarily concentrated in
pedestrian-friendly urban locations near public transportation. When developing and renovating our
properties, we strive to reduce energy and water usage by investing in energy saving technology
while positively impacting the experience of our residents and the value of our assets. We
continue to implement a combination of irrigation, lighting and HVAC improvements at our properties
that will reduce energy and water consumption.
Current Environment
After much caution in 2009 due to the uncertainty in the economy and capital markets,
late 2009 and early 2010 saw stabilization in the capital markets and modest improvements in the general economy. Property occupancy began to improve and in response, the Company began acquiring assets and
increasing rents for both new and renewing residents, which led to better operating and investment
performance. The Company increased rents to a greater extent in regions like the Northeast, where the economy
was stronger and multifamily operating conditions were better. In 2010, the Company ceased to hold
the large cash balances (often $1.0 billion or more) that it held in 2009 in anticipation of debt
maturities in an unsure capital markets climate. This had the result of increasing the Companys
earnings by decreasing the amount of cash on hand that was earning
limited interest income and instead was used to pay down higher cost debt. Finally, the Company was aggressive in acquiring
$1.5 billion of assets in its target markets in 2010.
Improvement
continued throughout 2010, and
in 2011 we expect strong growth in same store revenue (anticipated increases ranging from 4.0% to
5.0%) and NOI (anticipated increases ranging from 5.0% to 7.5%) and are optimistic that the
improvement realized in 2010 will be sustained for the foreseeable future. Our strong results in the first
quarter of 2011, with same store revenues up 4.0% and
same store NOI up 7.3% over the first quarter of 2010, now lead us to believe that we may trend towards the higher end of these same store
ranges for the year. Despite the anticipated improvement in operations, we still expect our full year Normalized Funds From Operations
to fall near the midpoint of our guidance ranges due to increased dilution from our accelerated dispositions (see further discussions below).
We currently have access to multiple sources of capital including the equity markets as well
as both the secured and unsecured debt markets. In July 2010, the Company completed a $600.0
million unsecured ten year note offering with a coupon of 4.75% and an all-in effective interest
rate of 5.09%. The Company also raised $291.9 million in
equity under its ATM Common Share offering program in 2010 and has raised an additional $154.5
million under this program thus far in 2011.
In
response to what we believe is a current
robust market and favorable pricing for our non-strategic assets, we have accelerated our disposition program in 2011. Through April 28, 2011,
we have sold 27 consolidated properties consisting of 7,100 apartment units for $792.0 million. Based on the activity to date, the majority
of our anticipated $1.25 billion in 2011 dispositions will occur in the first half of the year. While the accelerated disposition program will result in
increased dilution (due to the lost NOI from sales proceeds that were not
reinvested in other apartment properties) which will negatively impact Normalized Funds From Operations, we believe that we can maximize
long-term returns to our shareholders by selling non-strategic assets at current pricing levels.
Competition for the properties we are interested in acquiring is significant
due to the overall improvement in market fundamentals and we expect a greater concentration of our
2011 acquisitions to occur in the latter half of the year. We believe our access to capital, our
ability to execute large, complex transactions and our ability to efficiently stabilize large scale
lease up properties provide us with a competitive advantage. The Company acquired two consolidated properties consisting of 521
apartment units for $139.0 million and one commercial building for potential redevelopment for $11.8 million during the quarter
ended March 31, 2011.
We believe that cash and cash equivalents, securities readily convertible to cash, current
availability on our revolving credit facility and disposition proceeds for 2011 will provide
sufficient liquidity to meet our funding obligations relating to asset acquisitions, debt
maturities and existing development projects through 2011. We expect that our remaining longer-term
funding requirements will be met through some combination of new borrowings, equity issuances
(including the Companys ATM share offering program), property dispositions, joint ventures and
cash generated from operations. There is significant uncertainty surrounding the futures of Fannie
Mae and Freddie Mac. Any changes to their mandates could have a significant impact on the Company
and may, among other things, lead to
29
lower values for our disposition assets and higher interest
rates on our borrowings. Such changes may also provide an advantage to us by making the cost of
financing single family home ownership more expensive and provide us a competitive advantage given
the size of our balance sheet and the multiple sources of capital to which we have access.
We believe that the Company is well-positioned as of March 31, 2011 because our properties are
geographically diverse and were approximately 95.1% occupied (95.0% on a same store basis), little
new multifamily rental supply will be added to most of our markets over the next several years and
the long-term demographic picture is positive. We
believe our strong balance sheet and ample liquidity will allow us to fund our debt maturities
and development costs in the near term, and should also allow us to take advantage of investment
opportunities in the future. As economic conditions continue to improve, the short-term nature of
our leases and the limited supply of new rental housing being constructed should allow us to
realize revenue growth and improvement in our operating results.
The Company anticipates that 2011 same store expenses will only increase 1.0% to 2.0%
primarily due to modest increases in payroll expenses, real estate tax rates and utility cost
growth (same store expenses increased 0.9% for 2010 when compared with the same period in the prior
year). This follows three consecutive years of excellent expense control (same store expenses
declined 0.1% between 2009 and 2008 and grew 2.2% between 2008 and 2007 and 2.1% between 2007 and
2006). Effective expense controls continued in the first quarter of 2011 as same store expenses
declined 1.0% as compared to the first quarter of 2010. The Company now anticipates that its same store expenses will trend towards
the lower end of its guidance range.
The current environment information presented above is based on current expectations and is
forward-looking.
Results of Operations
In conjunction with our business objectives and operating strategy, the Company continued to
invest in apartment properties located in strategically targeted markets during the quarter ended
March 31, 2011 as follows:
|
§ |
|
Acquired $139.0 million of apartment properties consisting of two consolidated
properties and 521 apartment units at a weighted average cap rate (see definition
below) of 5.7%, both of which we deem to be in our strategic targeted markets; |
|
|
§ |
|
Acquired a 97,000 square foot commercial building adjacent to our Harbor Steps
apartment property in downtown Seattle for $11.8 million for potential redevelopment;
and |
|
|
§ |
|
Sold $261.8 million of consolidated apartment properties consisting of 12 properties
and 2,731 apartment units at a weighted average cap rate of 6.7%, the majority of which
was in exit or less desirable markets. |
The Companys primary financial measure for evaluating each of its apartment communities is
net operating income (NOI). NOI represents rental income less property and maintenance expense,
real estate tax and insurance expense and property management expense. 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 Companys apartment communities. The cap
rate is generally the first year NOI yield (net of replacements) on the Companys investment.
Properties that the Company owned for all of both of the quarters ended March 31, 2011 and
2010 (the First Quarter 2011 Same Store Properties), which represented 112,363 apartment units,
impacted the Companys results of operations. The First Quarter 2011 Same Store Properties are
discussed in the following paragraphs.
The Companys acquisition, disposition and completed development activities also impacted
overall results of operations for the quarters ended March 31, 2011 and 2010. The impacts of these
activities are discussed in greater detail in the following paragraphs.
Comparison of the quarter ended March 31, 2011 to the quarter ended March 31, 2010
For the quarter ended March 31, 2011, the Company reported diluted earnings per share of $0.42
compared to $0.18 per share in the same period of 2010. The difference is primarily due to higher
gains from property sales in 2011 vs. 2010 and higher total property net operating income driven by
the positive impact of the Companys same store and lease-up activity, partially offset by dilution
from the Companys 2010 and 2011 transaction activity.
For the quarter ended March 31, 2011, income from continuing operations increased
approximately $17.1 million when compared to the quarter ended March 31, 2010. The increase in
continuing operations is discussed below.
Revenues from the First Quarter 2011 Same Store Properties increased $17.3 million primarily
as a result of an
30
increase in average rental rates charged to residents, an increase in occupancy
and a decrease in resident turnover. Expenses from the First Quarter 2011 Same Store Properties
decreased $1.8 million primarily due to decreases in repairs and maintenance expenses and on-site
payroll costs, partially offset by increases in property management costs. The following tables
provide comparative same store results and statistics for the First Quarter 2011 Same Store
Properties:
First Quarter 2011 vs. First Quarter 2010
Same Store Results/Statistics
$ in thousands (except for Average Rental Rate) 112,363 Same Store Apartment Units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results |
|
|
Statistics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
|
|
|
|
|
|
|
Description |
|
Revenues |
|
|
Expenses |
|
|
NOI |
|
|
Rate (1) |
|
|
Occupancy |
|
|
Turnover |
|
Q1 2011 |
|
$ |
447,947 |
|
|
$ |
168,239 |
|
|
$ |
279,708 |
|
|
$ |
1,400 |
|
|
|
95.0 |
% |
|
|
11.6 |
% |
Q1 2010 |
|
$ |
430,673 |
|
|
$ |
170,021 |
|
|
$ |
260,652 |
|
|
$ |
1,352 |
|
|
|
94.6 |
% |
|
|
11.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
$ |
17,274 |
|
|
$ |
(1,782 |
) |
|
$ |
19,056 |
|
|
$ |
48 |
|
|
|
0.4 |
% |
|
|
(0.2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change |
|
|
4.0 |
% |
|
|
(1.0 |
%) |
|
|
7.3 |
% |
|
|
3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Average rental rate is defined as total rental revenues divided by the weighted average occupied apartment units for the
period. |
The following table provides comparative same store operating expenses for the First
Quarter 2011 Same Store Properties:
First Quarter 2011 vs. First Quarter 2010
Same Store Operating Expenses
$ in thousands 112,363 Same Store Apartment Units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Actual |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2011 |
|
|
|
Actual |
|
|
Actual |
|
|
$ |
|
|
% |
|
|
Operating |
|
|
|
Q1 2011 |
|
|
Q1 2010 |
|
|
Change |
|
|
Change |
|
|
Expenses |
|
Real estate taxes |
|
$ |
44,613 |
|
|
$ |
44,445 |
|
|
$ |
168 |
|
|
|
0.4 |
% |
|
|
26.5 |
% |
On-site payroll (1) |
|
|
39,757 |
|
|
|
40,453 |
|
|
|
(696 |
) |
|
|
(1.7 |
%) |
|
|
23.6 |
% |
Utilities (2) |
|
|
28,285 |
|
|
|
27,752 |
|
|
|
533 |
|
|
|
1.9 |
% |
|
|
16.8 |
% |
Repairs and maintenance (3) |
|
|
23,501 |
|
|
|
25,034 |
|
|
|
(1,533 |
) |
|
|
(6.1 |
%) |
|
|
14.0 |
% |
Property management costs (4) |
|
|
18,097 |
|
|
|
17,227 |
|
|
|
870 |
|
|
|
5.1 |
% |
|
|
10.8 |
% |
Insurance |
|
|
5,256 |
|
|
|
5,571 |
|
|
|
(315 |
) |
|
|
(5.7 |
%) |
|
|
3.1 |
% |
Leasing and advertising |
|
|
3,218 |
|
|
|
3,802 |
|
|
|
(584 |
) |
|
|
(15.4 |
%) |
|
|
1.9 |
% |
Other on-site operating expenses (5) |
|
|
5,512 |
|
|
|
5,737 |
|
|
|
(225 |
) |
|
|
(3.9 |
%) |
|
|
3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store operating expenses |
|
$ |
168,239 |
|
|
$ |
170,021 |
|
|
$ |
(1,782 |
) |
|
|
(1.0 |
%) |
|
|
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
costs. |
|
(4) |
|
Property management costs Includes payroll and related expenses for departments, or
portions of departments, that directly support on-site management. These include such
departments as regional and corporate property management, property accounting, human
resources, training, marketing and revenue management, procurement, real estate tax, property
legal services and information technology. |
|
(5) |
|
Other on-site operating expenses Includes administrative costs such as office supplies,
telephone and data charges and association and business licensing fees. |
The following table presents a reconciliation of operating income per the consolidated
statements of operations to NOI for the First Quarter 2011 Same Store Properties:
31
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(Amounts in thousands) |
|
Operating income |
|
$ |
133,510 |
|
|
$ |
110,008 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Non-same store operating results |
|
|
(32,347 |
) |
|
|
(5,655 |
) |
Fee and asset management revenue |
|
|
(1,806 |
) |
|
|
(2,422 |
) |
Fee and asset management expense |
|
|
948 |
|
|
|
1,958 |
|
Depreciation |
|
|
167,968 |
|
|
|
146,042 |
|
General and administrative |
|
|
11,435 |
|
|
|
10,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store NOI |
|
$ |
279,708 |
|
|
$ |
260,652 |
|
|
|
|
|
|
|
|
For properties that the Company acquired prior to January 1, 2010 and expects to continue
to own through December 31, 2011, the Company anticipates the following same store results for the
full year ending December 31, 2011:
|
|
|
|
|
2011 Same Store Assumptions |
Physical occupancy |
|
|
95.0% |
Revenue change |
|
4.0% to 5.0% |
Expense change |
|
1.0% to 2.0% |
NOI change |
|
5.0% to 7.5% |
The Company anticipates consolidated rental acquisitions of $1.0 billion and
consolidated rental dispositions of $1.25 billion and expects that acquisitions will have a 1.25%
lower cap rate than dispositions for the full year ending December 31, 2011.
These 2011 assumptions are based on current expectations and are forward-looking.
Non-same store operating results increased approximately $26.7 million and consist primarily
of properties acquired in calendar years 2010 and 2011, as well as operations from the Companys
completed development properties and corporate housing business. Although the operations of both
the non-same store assets and the same store assets have been positively impacted during the
quarter ended March 31, 2011, the non-same store assets have contributed a greater percentage of
total NOI to the Companys overall operating results primarily due to 2010 acquisitions, increasing
occupancy for properties in lease-up and a longer ownership period in 2011 than 2010. This increase
primarily resulted from:
|
§ |
|
Development and other miscellaneous properties in lease-up of $9.3 million; |
|
|
§ |
|
Properties acquired in 2010 and 2011 of $13.4 million; |
|
|
§ |
|
Newly stabilized development properties of $1.0 million; and |
|
|
§ |
|
Partially offset by other miscellaneous properties of $1.1 million. |
See also Note 15 in the Notes to Consolidated Financial Statements for additional discussion
regarding the Companys segment disclosures.
Fee and asset management revenues, net of fee and asset management expenses, increased
approximately $0.4 million or 84.9% primarily due to a decrease in asset management expenses,
partially offset by the loss of fees due to the unwinding of four institutional joint ventures
during 2010.
Property management expenses from continuing operations include off-site expenses associated
with the self-management of the Companys properties as well as management fees paid to any third
party management companies. These expenses increased approximately $1.9 million or 9.2%. This
increase is primarily attributable to an increase in payroll-related costs, which is largely a
result of the creation of the Companys central business group, which
moved certain administrative functions off-site.
Depreciation expense from continuing operations, which includes depreciation on non-real
estate assets, increased approximately $21.9 million or 15.0% primarily as a result of additional
depreciation expense on properties acquired in 2010 and 2011, development properties placed in
service and capital expenditures for all properties owned.
General and administrative expenses from continuing operations, which include corporate
operating expenses,
32
increased approximately $0.7 million or 6.7% primarily due to an increase in
payroll-related costs, which is largely a result of the acceleration of
long-term compensation expense for retirement eligible employees. The
Company anticipates that general and administrative expenses will approximate $40.0 million to
$42.0 million for the year ending December 31, 2011. The above assumption is based on current
expectations and is forward-looking.
Interest and other income from continuing operations decreased approximately $1.2 million or
56.2% primarily as a result of insurance/litigation settlement proceeds that occurred in the
quarter ended March 31, 2010 and did not reoccur in the quarter ended March 31, 2011, partially
offset by forfeited deposits for terminated disposition transactions. The Company anticipates that
interest and other income will approximate $2.0 million to $3.0 million for the year ending
December 31, 2011. The above assumption is based on current expectations and is forward-looking.
Other expenses from continuing operations decreased approximately $2.2 million or 50.6%
primarily due to a decrease in property acquisition costs incurred in conjunction with the
Companys lower acquisition volume in 2011, partially offset by an increase in the expensing of
overhead (pursuit cost write-offs) as a result of a more active focus on sourcing new development
opportunities.
Interest expense from continuing operations, including amortization of deferred financing
costs, increased approximately $7.3 million or 6.2% as a result of interest expense on the $600.0
million of unsecured notes that closed in July 2010 and lower capitalized interest, partially
offset by a decrease in financing fees. During the quarter ended March 31, 2011, the Company
capitalized interest costs of approximately $1.7 million as compared to $4.4 million for the
quarter ended March 31, 2010. This capitalization of interest primarily relates to consolidated
projects under development. The effective interest cost on all indebtedness for the quarter ended
March 31, 2011 was 5.13% as compared to 5.22% for the quarter ended March 31, 2010.
Income and other tax expense from continuing operations was consistent between the periods
under comparison. The Company anticipates that income and other tax expense will approximate $0.5
million to $1.5 million for the year ending December 31, 2011. The above assumption is based on
current expectations and is forward-looking.
Loss from investments in unconsolidated entities decreased approximately $0.5 million as
compared to the quarter ended March 31, 2010 primarily due to the unwinding of four institutional
joint ventures during 2010.
Net gain on sales of unconsolidated entities decreased approximately $0.5 million primarily
due to the gain on sale for two unconsolidated properties during the quarter ended March 31, 2010
that did not reoccur during the quarter ended March 31, 2011.
Discontinued operations, net increased approximately $58.1 million or 86.3% between the
periods under comparison. This increase is primarily due to higher gains from property sales
during the quarter ended March 31, 2011 compared to the same period in 2010, partially offset by
properties sold in 2011 which reflect operations for none of or a partial period in 2011 in
contrast to a full or partial period in 2010. See Note 13 in the Notes to Consolidated Financial
Statements for further discussion.
Liquidity and Capital Resources
As of January 1, 2011, the Company had approximately $431.4 million of cash and cash
equivalents, its restricted 1031 exchange proceeds totaled $103.9 million and it had $1.28 billion
available under its revolving credit facility (net of $147.3 million which was restricted/dedicated
to support letters of credit and $75.0 million which had been committed by a now bankrupt financial
institution and is not available for borrowing). After taking into effect the various transactions
discussed in the following paragraphs and the net cash provided by operating activities, the
Companys cash and cash equivalents balance at March 31, 2011 was approximately $306.1 million, its
restricted 1031 exchange proceeds totaled $212.8 million and the amount available on the Companys
revolving credit facility was $1.34 billion (net of $83.7 million which was restricted/dedicated to
support letters of credit and net of the $75.0 million discussed above).
During the quarter ended March 31, 2011, the Company generated proceeds from various
transactions, which included the following:
|
§ |
|
Disposed of 12 consolidated properties, receiving net proceeds of approximately $258.2
million; |
|
§ |
|
Obtained $0.7 million in new mortgage financing; and |
|
§ |
|
Issued approximately 4.2 million Common Shares (including shares issued under the ATM
program see further discussion below) and received net proceeds of $190.0 million. |
33
During the quarter ended March 31, 2011, the above proceeds were primarily utilized to:
|
§ |
|
Acquire two rental properties and a 97,000 square foot commercial building for
approximately $123.9 million; |
|
§ |
|
Invest $29.8 million primarily in development projects; and |
|
§ |
|
Repay $205.0 million of mortgage loans and $93.1 million of unsecured notes. |
In September 2009, the Company announced the establishment of an At-The-Market (ATM) share
offering program which would allow the Company to sell up to 17.0 million Common Shares from time
to time over the next three years into the existing trading market at current market prices as well
as through negotiated transactions. The Company may, but shall have no obligation to, sell Common
Shares through the ATM share offering program in amounts and at times to be determined by the
Company. Actual sales will depend on a variety of factors to be determined by the Company from time
to time, including (among others) market conditions, the trading price of the Companys Common
Shares and determinations of the appropriate sources of funding for the Company. During the
quarter ended March 31, 2011, the Company issued approximately 3.0 million Common Shares at an
average price of $50.84 per share for total consideration of approximately $154.5 million through
the ATM share offering program. The Company has not issued any shares under this program since
January 13, 2011. Through April 28, 2011, the Company has cumulatively issued approximately 12.7
million Common Shares at an average price of $44.94 per share for total consideration of
approximately $570.1 million. Including its February 2011 prospectus supplement which added
approximately 5.7 million Common Shares, the Company has 10.0 million Common Shares remaining
available for issuance under the ATM program as of March 31, 2011.
Depending on its analysis of market prices, economic conditions and other opportunities for
the investment of available capital, the Company may repurchase its Common Shares pursuant to its
existing share repurchase program authorized by the Board of Trustees. As of March 31, 2011, the
Company had authorization to repurchase $464.6 million of its shares. See Note 3 in the Notes to
Consolidated Financial Statements for further discussion.
Depending on its analysis of prevailing market conditions, liquidity requirements, contractual
restrictions and other factors, the Company may from time to time seek to repurchase and retire its
outstanding debt in open market or privately negotiated transactions.
The Companys total debt summary and debt maturity schedules as of March 31, 2011 are as
follows:
Debt Summary as of March 31, 2011
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
Maturities |
|
|
|
Amounts (1) |
|
|
% of Total |
|
|
Rates (1) |
|
|
(years) |
|
Secured |
|
$ |
4,583,545 |
|
|
|
47.4 |
% |
|
|
4.76 |
% |
|
|
8.1 |
|
Unsecured |
|
|
5,092,967 |
|
|
|
52.6 |
% |
|
|
5.08 |
% |
|
|
4.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
9,676,512 |
|
|
|
100.0 |
% |
|
|
4.93 |
% |
|
|
6.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Rate Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Conventional |
|
$ |
3,737,865 |
|
|
|
38.6 |
% |
|
|
5.60 |
% |
|
|
6.9 |
|
Unsecured Public/Private |
|
|
4,284,995 |
|
|
|
44.3 |
% |
|
|
5.71 |
% |
|
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Rate Debt |
|
|
8,022,860 |
|
|
|
82.9 |
% |
|
|
5.66 |
% |
|
|
5.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating Rate Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Conventional |
|
|
251,305 |
|
|
|
2.6 |
% |
|
|
2.85 |
% |
|
|
0.7 |
|
Secured Tax Exempt |
|
|
594,375 |
|
|
|
6.2 |
% |
|
|
0.32 |
% |
|
|
19.1 |
|
Unsecured Public/Private |
|
|
807,972 |
|
|
|
8.3 |
% |
|
|
1.68 |
% |
|
|
1.1 |
|
Unsecured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating Rate Debt |
|
|
1,653,652 |
|
|
|
17.1 |
% |
|
|
1.38 |
% |
|
|
7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
9,676,512 |
|
|
|
100.0 |
% |
|
|
4.93 |
% |
|
|
6.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net of the effect of any derivative instruments. Weighted average rates are for the quarter
ended March 31, 2011. |
34
Note: The Company capitalized interest of approximately $1.7 million and $4.4 million during the
quarters ended March 31, 2011
and 2010, respectively.
Debt Maturity Schedule as of March 31, 2011
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
Weighted Average |
|
|
|
Fixed |
|
|
Floating |
|
|
|
|
|
|
|
|
|
|
Rates on Fixed |
|
|
Rates on |
|
Year |
|
Rate (1) |
|
|
Rate (1) |
|
|
Total |
|
|
% of Total |
|
|
Rate Debt (1) |
|
|
Total Debt (1) |
|
2011 |
|
$ |
694,503 |
(2) |
|
$ |
685,347 |
(3) |
|
$ |
1,379,850 |
|
|
|
14.3 |
% |
|
|
4.80 |
% |
|
|
3.03 |
% |
2012 |
|
|
779,271 |
|
|
|
37,676 |
|
|
|
816,947 |
|
|
|
8.4 |
% |
|
|
5.62 |
% |
|
|
5.55 |
% |
2013 |
|
|
269,502 |
|
|
|
308,489 |
|
|
|
577,991 |
|
|
|
6.0 |
% |
|
|
6.72 |
% |
|
|
4.88 |
% |
2014 |
|
|
562,921 |
|
|
|
22,007 |
|
|
|
584,928 |
|
|
|
6.0 |
% |
|
|
5.31 |
% |
|
|
5.24 |
% |
2015 |
|
|
358,051 |
|
|
|
|
|
|
|
358,051 |
|
|
|
3.7 |
% |
|
|
6.40 |
% |
|
|
6.40 |
% |
2016 |
|
|
1,192,909 |
|
|
|
|
|
|
|
1,192,909 |
|
|
|
12.3 |
% |
|
|
5.35 |
% |
|
|
5.35 |
% |
2017 |
|
|
1,355,833 |
|
|
|
456 |
|
|
|
1,356,289 |
|
|
|
14.0 |
% |
|
|
5.87 |
% |
|
|
5.87 |
% |
2018 |
|
|
80,767 |
|
|
|
44,677 |
|
|
|
125,444 |
|
|
|
1.3 |
% |
|
|
5.72 |
% |
|
|
4.26 |
% |
2019 |
|
|
801,759 |
|
|
|
20,766 |
|
|
|
822,525 |
|
|
|
8.5 |
% |
|
|
5.49 |
% |
|
|
5.36 |
% |
2020 |
|
|
1,671,836 |
|
|
|
809 |
|
|
|
1,672,645 |
|
|
|
17.3 |
% |
|
|
5.50 |
% |
|
|
5.50 |
% |
2021+ |
|
|
255,508 |
|
|
|
533,425 |
|
|
|
788,933 |
|
|
|
8.2 |
% |
|
|
6.62 |
% |
|
|
2.66 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
8,022,860 |
|
|
$ |
1,653,652 |
|
|
$ |
9,676,512 |
|
|
|
100.0 |
% |
|
|
5.60 |
% |
|
|
4.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Net of the effect of any derivative instruments. Weighted average rates are as of March 31,
2011. |
|
(2) |
|
Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity
of 2026. The notes are callable by the Company on or after August 18, 2011. The notes are
putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021. |
|
(3) |
|
Effective April 5, 2011, the Company exercised the second of its two one-year extension
options for its $500.0 million term loan facility and as a result, the maturity date is now
October 5, 2012. |
The following table provides a summary of the Companys unsecured debt as of March 31,
2011:
35
Unsecured Debt Summary as of March 31, 2011
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized |
|
|
|
|
|
|
Coupon |
|
|
Due |
|
|
Face |
|
|
Premium/ |
|
|
Net |
|
|
|
Rate |
|
|
Date |
|
|
Amount |
|
|
(Discount) |
|
|
Balance |
|
Fixed Rate Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.625 |
% |
|
|
03/15/12 |
|
|
$ |
253,858 |
|
|
$ |
(183 |
) |
|
$ |
253,675 |
|
|
|
|
5.500 |
% |
|
|
10/01/12 |
|
|
|
222,133 |
|
|
|
(329 |
) |
|
|
221,804 |
|
|
|
|
5.200 |
% |
|
|
04/01/13 |
(1) |
|
|
400,000 |
|
|
|
(237 |
) |
|
|
399,763 |
|
Fair Value Derivative Adjustments |
|
|
|
|
|
|
|
(1) |
|
|
(300,000 |
) |
|
|
|
|
|
|
(300,000 |
) |
|
|
|
5.250 |
% |
|
|
09/15/14 |
|
|
|
500,000 |
|
|
|
(213 |
) |
|
|
499,787 |
|
|
|
|
6.584 |
% |
|
|
04/13/15 |
|
|
|
300,000 |
|
|
|
(441 |
) |
|
|
299,559 |
|
|
|
|
5.125 |
% |
|
|
03/15/16 |
|
|
|
500,000 |
|
|
|
(264 |
) |
|
|
499,736 |
|
|
|
|
5.375 |
% |
|
|
08/01/16 |
|
|
|
400,000 |
|
|
|
(989 |
) |
|
|
399,011 |
|
|
|
|
5.750 |
% |
|
|
06/15/17 |
|
|
|
650,000 |
|
|
|
(3,179 |
) |
|
|
646,821 |
|
|
|
|
7.125 |
% |
|
|
10/15/17 |
|
|
|
150,000 |
|
|
|
(424 |
) |
|
|
149,576 |
|
|
|
|
4.750 |
% |
|
|
07/15/20 |
|
|
|
600,000 |
|
|
|
(4,235 |
) |
|
|
595,765 |
|
|
|
|
7.570 |
% |
|
|
08/15/26 |
|
|
|
140,000 |
|
|
|
|
|
|
|
140,000 |
|
|
|
|
3.850 |
% |
|
|
08/15/26 |
(2) |
|
|
482,545 |
|
|
|
(3,047 |
) |
|
|
479,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,298,536 |
|
|
|
(13,541 |
) |
|
|
4,284,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating Rate Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
04/01/13 |
(1) |
|
|
300,000 |
|
|
|
|
|
|
|
300,000 |
|
Fair Value Derivative Adjustments |
|
|
|
|
|
|
|
(1) |
|
|
7,972 |
|
|
|
|
|
|
|
7,972 |
|
Term Loan Facility |
|
LIBOR+0.50% |
|
|
10/05/11 |
(3)(4) |
|
|
500,000 |
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
807,972 |
|
|
|
|
|
|
|
807,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Credit Facility: |
|
LIBOR+0.50% |
|
|
02/28/12 |
(3)(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Unsecured Debt |
|
|
|
|
|
|
|
|
|
$ |
5,106,508 |
|
|
$ |
(13,541 |
) |
|
$ |
5,092,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Fair value interest rate swaps convert $300.0 million of the 5.200% notes due April 1,
2013 to a floating interest rate. |
|
(2) |
|
Convertible notes mature on August 15, 2026. The notes are callable by the Company on
or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August
15, 2016 and August 15, 2021. |
|
(3) |
|
Facilities are private. All other unsecured debt is public. |
|
(4) |
|
Effective April 5, 2011, the Company exercised the second of its two one-year extension
options for its $500.0 million term loan facility and as a result, the maturity date is now
October 5, 2012. |
|
(5) |
|
As of March 31, 2011, there was approximately $1.34 billion available on the Companys
unsecured revolving credit facility. |
An unlimited amount of equity and debt securities remains available for issuance by EQR
and the Operating Partnership under effective shelf registration statements filed with the SEC.
Most recently, EQR and the Operating Partnership filed a universal shelf registration statement for
an unlimited amount of equity and debt securities that became automatically effective upon filing
with the SEC in October 2010 (under SEC regulations enacted in 2005, the registration statement
automatically expires on October 14, 2013 and does not contain a maximum issuance amount). However,
as of April 28, 2011, issuances under the ATM share offering program are limited to 10.0 million
additional shares.
The Companys Consolidated Debt-to-Total Market Capitalization Ratio as of March 31, 2011 is
presented in the following table. The Company calculates the equity component of its market
capitalization as the sum of (i) the total outstanding Common Shares and assumed conversion of all
Units at the equivalent market value of the closing price of the Companys Common Shares on the New
York Stock Exchange and (ii) the liquidation value of all perpetual preferred shares outstanding.
36
Capital Structure as of March 31, 2011
(Amounts in thousands except for share/unit and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Debt |
|
|
|
|
|
|
|
|
|
$ |
4,583,545 |
|
|
|
47.4 |
% |
|
|
|
|
Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
5,092,967 |
|
|
|
52.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt |
|
|
|
|
|
|
|
|
|
|
9,676,512 |
|
|
|
100.0 |
% |
|
|
35.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Shares (includes Restricted Shares) |
|
|
294,522,273 |
|
|
|
95.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Units (includes OP Units and LTIP Units) |
|
|
13,749,066 |
|
|
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Total Shares and Units |
|
|
308,271,339 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Common Share Price at March 31, 2011 |
|
$ |
56.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,389,586 |
|
|
|
98.9 |
% |
|
|
|
|
Perpetual Preferred Equity (see below) |
|
|
|
|
|
|
|
|
|
|
200,000 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity |
|
|
|
|
|
|
|
|
|
|
17,589,586 |
|
|
|
100.0 |
% |
|
|
64.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Market Capitalization |
|
|
|
|
|
|
|
|
|
$ |
27,266,098 |
|
|
|
|
|
|
|
100.0 |
% |
Perpetual Preferred Equity as of March 31, 2011
(Amounts in thousands except for share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual |
|
|
Annual |
|
|
Weighted |
|
|
|
Redemption |
|
|
Outstanding |
|
|
Liquidation |
|
|
Dividend |
|
|
Dividend |
|
|
Average |
|
Series |
|
Date |
|
|
Shares |
|
|
Value |
|
|
Per Share |
|
|
Amount |
|
|
Rate |
|
Preferred Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.29% Series K |
|
|
12/10/26 |
|
|
|
1,000,000 |
|
|
$ |
50,000 |
|
|
$ |
4.145 |
|
|
$ |
4,145 |
|
|
|
|
|
6.48% Series N |
|
|
6/19/08 |
|
|
|
600,000 |
|
|
|
150,000 |
|
|
|
16.20 |
|
|
|
9,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Perpetual Preferred Equity |
|
|
|
|
|
|
1,600,000 |
|
|
$ |
200,000 |
|
|
|
|
|
|
$ |
13,865 |
|
|
|
6.93 |
% |
The Company generally expects to meet its short-term liquidity requirements, including
capital expenditures related to maintaining its existing properties and certain scheduled unsecured
note and mortgage note repayments, through its working capital, net cash provided by operating
activities and borrowings under its revolving credit facility. Under normal operating conditions,
the Company considers its cash provided by operating activities to be adequate to meet operating
requirements and payments of distributions. However, there may be times when the Company
experiences shortfalls in its coverage of distributions, which may cause the Company to consider
reducing its distributions and/or using the proceeds from property dispositions or additional
financing transactions to make up the difference. Should these shortfalls occur for lengthy
periods of time or be material in nature, the Companys financial condition may be adversely
affected and it may not be able to maintain its current distribution levels.
During the fourth quarter of 2010, the Company announced a new dividend policy which it
believes will generate payouts more closely aligned with the actual annual operating results of the
Companys core business and provide transparency to investors. The Company intends to pay an
annual cash dividend equal to approximately 65% of Normalized FFO. The Company anticipates the
expected dividend payout will be $1.56 to $1.62 per share ($0.3375 per share for each of the first
three quarters with the balance for the fourth quarter) for the year ending December 31, 2011 to
bring the total payment for the year to approximately 65% of Normalized FFO. The above assumption
is based on current expectations and is forward-looking. The new dividend policy will lead to a dividend reduction more quickly than in the past
should operating results deteriorate and make it less likely that the Company will over distribute. The Company believes that its expected 2011 operating cash
flow will be sufficient to cover capital expenditures and distributions.
The Company also expects to meet its long-term liquidity requirements, such as scheduled
unsecured note and mortgage debt maturities, property acquisitions, financing of construction and
development activities and capital improvements through the issuance of secured and unsecured debt
and equity securities, including additional OP Units, and proceeds received from the disposition of
certain properties as well as joint ventures. In addition, the Company has significant
unencumbered properties available to secure additional mortgage borrowings in the event that the
public capital markets are unavailable or the cost of alternative sources of capital is too high.
The fair value of and cash flow from these unencumbered properties are in excess of the
requirements the Company must maintain in order to comply with covenants under its unsecured notes
and line of credit. Of the $19.7 billion in investment in real estate on the Companys balance
sheet at March 31, 2011, $12.7 billion or 64.6% was unencumbered. However, there can be no
37
assurances that these sources of capital will be available to the Company in the future on
acceptable terms or otherwise.
The Operating Partnerships credit ratings from Standard & Poors (S&P), Moodys and Fitch
for its outstanding senior debt are BBB+, Baal and BBB+, respectively. The Companys equity ratings
from S&P, Moodys and Fitch for its outstanding preferred equity are BBB+, Baa2 and BBB-,
respectively. During the fourth quarter of 2010, Fitch downgraded the Operating Partnerships
credit rating from A- to BBB+ and the Companys equity rating from BBB+ to BBB-, which did not have
an effect on the Companys cost of funds. During the first quarter of 2011, Moodys raised its
outlook for both the Company and the Operating Partnership from negative outlook to stable outlook.
The Operating Partnership has a $1.425 billion (net of $75.0 million which had been committed
by a now bankrupt financial institution and is not available for borrowing) long-term revolving
credit facility with available borrowings as of April 28, 2011 of $1.31 billion (net of $114.1
million which was restricted/dedicated to support letters of credit and net of the $75.0 million
discussed above) that matures in February 2012 (see Note 10 in the Notes to Consolidated Financial
Statements for further discussion). This facility may, among other potential uses, be used to fund
property acquisitions, costs for certain properties under development and short-term liquidity
requirements.
In 2010, a portion of the parking garage collapsed at one of the Companys rental properties
(Prospect Towers in Hackensack, New Jersey). The Company estimates that the costs related to such
collapse (both expensed and capitalized), including providing for residents interim needs, lost
revenue and garage reconstruction, will be approximately $14.0 million, after insurance
reimbursements of $8.0 million. Costs to rebuild the garage are capitalized as incurred. Other
costs, like those to accommodate displaced residents, lost revenue due to a portion of the project
being temporarily unavailable for occupancy and legal costs, reduce earnings as they are incurred.
Generally, insurance proceeds are recorded as increases to earnings as they are received. During
the quarter ended March 31, 2011, the Company received approximately $1.6 million in insurance
proceeds which offset expenses of $0.9 million that were recorded relating to this loss and are
included in real estate taxes and insurance on the consolidated statements of operations. In
addition, the Company estimates that its lost revenues approximated $0.4 million during the quarter
ended March 31, 2011 as a result of lost occupancy in the high-rise tower following the collapse.
Through April 28, 2011, the Company has cumulatively received approximately $5.6 million in
insurance proceeds which partially offsets expenses of $6.4 million and the Companys estimate of
its lost revenues, which approximated $1.9 million.
See Note 16 in the Notes to Consolidated Financial Statements for discussion of the events
which occurred subsequent to March 31, 2011.
Capitalization of Fixed Assets and Improvements to Real Estate
Our policy with respect to capital expenditures is generally to capitalize expenditures that
improve the value of the property or extend the useful life of the component asset of the property.
We track improvements to real estate in two major categories and several subcategories:
|
§ |
|
Replacements (inside the apartment unit). These include: |
|
§ |
|
flooring such as carpets, hardwood, vinyl, linoleum or tile; |
|
|
§ |
|
appliances; |
|
|
§ |
|
mechanical equipment such as individual furnace/air units, hot water heaters, etc; |
|
|
§ |
|
furniture and fixtures such as kitchen/bath cabinets, light fixtures, ceiling fans,
sinks, tubs, toilets, mirrors, countertops, etc; and |
|
|
§ |
|
blinds/shades. |
All replacements are depreciated over a five to ten-year estimated useful life. We expense as
incurred all make-ready maintenance and turnover costs such as cleaning, interior painting of
individual apartment units and the repair of any replacement item noted above.
|
§ |
|
Building improvements (outside the apartment unit). These include: |
|
§ |
|
roof replacement and major repairs; |
|
|
§ |
|
paving or major resurfacing of parking lots, curbs and sidewalks; |
|
|
§ |
|
amenities and common areas such as pools, exterior sports and playground equipment,
lobbies, clubhouses, laundry rooms, alarm and security systems and offices; |
|
|
§ |
|
major building mechanical equipment systems; |
|
|
§ |
|
interior and exterior structural repair and exterior painting and siding; |
|
|
§ |
|
major landscaping and grounds improvement; and |
|
|
§ |
|
vehicles and office and maintenance equipment. |
38
All building improvements are depreciated over a five to ten-year estimated useful life. We
capitalize building improvements and upgrades only if the item: (i) exceeds $2,500 (selected
projects must exceed $10,000); (ii) extends the useful life of the asset; and (iii) improves the
value of the asset.
For the quarter ended March 31, 2011, our actual improvements to real estate totaled
approximately $29.9 million. This includes the following (amounts in thousands except for apartment
unit and per apartment unit amounts):
Capital Expenditures to Real Estate
For the Quarter Ended March 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
Avg. Per |
|
|
|
|
|
|
Avg. Per |
|
|
|
|
|
|
Avg. Per |
|
|
|
Apartment |
|
|
|
|
|
|
Apartment |
|
|
Building |
|
|
Apartment |
|
|
|
|
|
|
Apartment |
|
|
|
Units (1) |
|
|
Replacements (2) |
|
|
Unit |
|
|
Improvements |
|
|
Unit |
|
|
Total |
|
|
Unit |
|
Same Store Properties (3) |
|
|
112,363 |
|
|
$ |
16,503 |
|
|
$ |
147 |
|
|
$ |
10,329 |
|
|
$ |
92 |
|
|
$ |
26,832 |
|
|
$ |
239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Same Store Properties (4) |
|
|
10,543 |
|
|
|
1,054 |
|
|
|
104 |
|
|
|
1,743 |
|
|
|
172 |
|
|
|
2,797 |
|
|
|
276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (5) |
|
|
|
|
|
|
211 |
|
|
|
|
|
|
|
51 |
|
|
|
|
|
|
|
262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
122,906 |
|
|
$ |
17,768 |
|
|
|
|
|
|
$ |
12,123 |
|
|
|
|
|
|
$ |
29,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Total Apartment Units Excludes 4,805 military housing apartment units for which repairs
and maintenance expenses and capital expenditures to real estate are self-funded and do not
consolidate into the Companys results. |
|
(2) |
|
Replacements Includes new expenditures inside the apartment units such as appliances,
mechanical equipment, fixtures and flooring, including carpeting. Replacements for same store
properties also include $8.9 million spent in Q1 2011 on apartment unit renovations/rehabs
(primarily kitchens and baths) on 1,132 apartment units (equating to about $7,900 per
apartment unit rehabbed) designed to reposition these assets for higher rental levels in their
respective markets. |
|
(3) |
|
Same Store Properties Primarily includes all properties acquired or completed and
stabilized prior to January 1, 2010, less properties subsequently sold. |
|
(4) |
|
Non-Same Store Properties Primarily includes all properties acquired during 2010 and 2011,
plus any properties in lease-up and not stabilized as of January 1, 2010. Per apartment unit
amounts are based on a weighted average of 10,137 apartment units. |
|
(5) |
|
Other Primarily includes expenditures for properties sold during the period. |
For 2011, the Company estimates that it will spend approximately $1,200 per apartment
unit of capital expenditures for its same store properties inclusive of apartment unit
renovation/rehab costs, or $850 per apartment unit excluding apartment unit renovation/rehab costs.
For 2011, the Company estimates that it will spend $41.0 million rehabbing 5,500 apartment units
(equating to about $7,500 per apartment unit rehabbed). The above assumptions are based on current
expectations and are forward-looking.
During the quarter ended March 31, 2011, the Companys total non-real estate capital
additions, such as computer software, computer equipment, and furniture and fixtures and leasehold
improvements to the Companys property management offices and its corporate offices, were
approximately $2.7 million. The Company expects to fund approximately $5.8 million in total
additions to non-real estate property for the remainder of 2011. The above assumption is based on
current expectations and is forward-looking.
Improvements to real estate and additions to non-real estate property 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 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 11 in the Notes to Consolidated Financial Statements for additional discussion of
derivative instruments at March 31, 2011.
39
Other
Total distributions paid in April 2011 amounted to $106.4 million (excluding distributions on
Partially Owned Properties), which included certain distributions declared during the first quarter
ended March 31, 2011.
Off-Balance Sheet Arrangements and Contractual Obligations
In 2010, the Company admitted an 80% institutional partner to an entity owning a developable
land parcel in Florida in exchange for $11.7 million in cash and retained a 20% equity interest.
This land parcel is now unconsolidated. Total project cost is approximately $76.1 million and
construction is expected to start in the second quarter of 2011. The Company is responsible for
constructing the project and has given certain construction cost overrun guarantees. The Companys
remaining funding obligation is currently estimated at approximately $2.3 million. The Companys
strategy with respect to this venture was to reduce its financial risk related to the development
of this property. However, management does not believe that this investment has a materially
different impact upon the Companys liquidity, cash flows, capital resources, credit or market risk
than its other consolidated development activities.
As of March 31, 2011, the Company has four projects totaling 747 apartment units in various
stages of development with estimated completion dates ranging through September 30, 2013, as well
as other completed development projects that are in various stages of lease up or are stabilized.
The development agreements currently in place are discussed in detail in Note 14 of the Companys
Consolidated Financial Statements.
See also Notes 2 and 6 in the Notes to Consolidated Financial Statements for additional
discussion regarding the Companys investments in partially owned entities.
The Companys contractual obligations for the next five years and thereafter have not changed
materially from the amounts and disclosures included in its annual report on Form 10-K, other than
as it relates to scheduled debt maturities. See the updated debt maturity schedule included in
Liquidity and Capital Resources for further discussion.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with accounting principles generally
accepted in the United States requires management to use judgment in the application of accounting
policies, including making estimates and assumptions. If our judgment or interpretation of the
facts and circumstances relating to various transactions had been different or different
assumptions were made, it is possible that different accounting policies would have been applied,
resulting in different financial results or different presentation of our financial statements.
The Company has identified five significant accounting policies as critical accounting
policies. These critical accounting policies are those that have the most impact on the reporting
of our financial condition and those requiring significant judgments and estimates. With respect to
these critical accounting policies, management believes that the application of judgments and
estimates is consistently applied and produces financial information that fairly presents the
results of operations for all periods presented. The five critical accounting policies are:
Acquisition of Investment Properties
The Company allocates the purchase price of properties to net tangible and identified
intangible assets acquired based on their fair values. In making estimates of fair values for
purposes of allocating purchase price, the Company utilizes a number of sources, including
independent appraisals that may be obtained in connection with the acquisition or financing of the
respective property, our own analysis of recently acquired and existing comparable properties in
our portfolio and other market data. The Company also considers information obtained about each
property as a result of its pre-acquisition due diligence, marketing and leasing activities in
estimating the fair value of the tangible and intangible assets acquired.
Impairment of Long-Lived Assets
The Company periodically evaluates its long-lived assets, including its investments in real
estate, for indicators of impairment. The judgments regarding the existence of impairment
indicators are based on factors such as operational performance, market conditions and legal and
environmental concerns, as well as the Companys ability to hold and its intent with regard to each
asset. Future events could occur which would cause the Company to conclude that impairment
indicators exist and an impairment loss is warranted.
40
Depreciation of Investment in Real Estate
The Company depreciates the building component of its investment in real estate over a 30-year
estimated useful life, building improvements over a 5-year to 10-year estimated useful life and
both the furniture, fixtures and equipment and replacements components over a 5-year to 10-year
estimated useful life, all of which are judgmental determinations.
Cost Capitalization
See the Capitalization of Fixed Assets and Improvements to Real Estate section for a
discussion of the Companys policy with respect to capitalization vs. expensing of fixed
asset/repair and maintenance costs. In addition, the Company capitalizes an allocation of the
payroll and associated costs of employees directly responsible for and who spend their time on the
supervision of major capital and/or renovation projects. These costs are reflected on the balance
sheet as an increase to depreciable property.
For all development projects, the Company uses its professional judgment in determining
whether such costs meet the criteria for capitalization or must be expensed as incurred. The
Company capitalizes interest, real estate taxes and insurance and payroll and associated costs for
those individuals directly responsible for and who spend their time on development activities, with
capitalization ceasing no later than 90 days following issuance of the certificate of occupancy.
These costs are reflected on the balance sheet as construction-in-progress for each specific
property. The Company expenses as incurred all payroll costs of on-site employees working directly
at our properties, except as noted above on our development properties prior to certificate of
occupancy issuance and on specific major renovations at selected properties when additional
incremental employees are hired.
Fair Value of Financial Instruments, Including Derivative 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.
Funds From Operations and Normalized Funds From Operations
For the quarter ended March 31, 2011, Funds From Operations (FFO) available to Common Shares
and Units and Normalized FFO available to Common Shares and Units increased $28.0 million, or
19.3%, and $24.9 million, or 16.6%, respectively, as compared to the quarter ended March 31, 2010.
The following is a reconciliation of net income to FFO available to Common Shares and Units
and Normalized FFO available to Common Shares and Units for the quarters ended March 31, 2011 and
2010:
41
Funds From Operations and Normalized Funds From Operations
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Net income |
|
$ |
133,066 |
|
|
$ |
57,856 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Net (income) loss attributable to Noncontrolling Interests
Partially Owned Properties |
|
|
40 |
|
|
|
250 |
|
Depreciation |
|
|
167,968 |
|
|
|
146,042 |
|
Depreciation Non-real estate additions |
|
|
(1,438 |
) |
|
|
(1,693 |
) |
Depreciation Partially Owned and Unconsolidated Properties |
|
|
(750 |
) |
|
|
11 |
|
Net (gain) on sales of unconsolidated entities |
|
|
|
|
|
|
(478 |
) |
Discontinued operations: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,395 |
|
|
|
6,692 |
|
Net (gain) on sales of discontinued operations |
|
|
(123,754 |
) |
|
|
(60,036 |
) |
Net incremental gain on sales of condominium units |
|
|
395 |
|
|
|
388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO (1) (3) |
|
|
176,922 |
|
|
|
149,032 |
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
Asset impairment and valuation allowances |
|
|
|
|
|
|
|
|
Property acquisition costs and write-off of pursuit costs (other expenses) |
|
|
2,164 |
|
|
|
4,383 |
|
Debt extinguishment (gains) losses, including prepayment penalties,
preferred share redemptions and non-cash convertible debt discounts |
|
|
2,063 |
|
|
|
2,872 |
|
(Gains) losses on sales of non-operating assets, net of income and other
tax expense (benefit) |
|
|
(376 |
) |
|
|
(367 |
) |
Other miscellaneous non-comparable items |
|
|
(2,100 |
) |
|
|
(2,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized FFO (2) (3) |
|
$ |
178,673 |
|
|
$ |
153,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO (1) (3) |
|
$ |
176,922 |
|
|
$ |
149,032 |
|
Preferred distributions |
|
|
(3,466 |
) |
|
|
(3,620 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO available to Common Shares and Units (1) (3) (4) |
|
$ |
173,456 |
|
|
$ |
145,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized FFO (2) (3) |
|
$ |
178,673 |
|
|
$ |
153,920 |
|
Preferred distributions |
|
|
(3,466 |
) |
|
|
(3,620 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized FFO available to Common Shares and Units (2) (3) (4) |
|
$ |
175,207 |
|
|
$ |
150,300 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The National Association of Real Estate Investment Trusts (NAREIT) defines funds from
operations (FFO) (April 2002 White Paper) as net income (computed in accordance with
accounting principles generally accepted in the United States (GAAP)), excluding gains (or
losses) from sales of depreciable property, plus depreciation and amortization, and after
adjustments for unconsolidated partnerships and joint ventures. Adjustments for
unconsolidated partnerships and joint ventures will be calculated to reflect funds from
operations on the same basis. The April 2002 White Paper states that gain or loss on sales of
property is excluded from FFO for previously depreciated operating properties only. Once the
Company commences the conversion of apartment units to condominiums, it simultaneously
discontinues depreciation of such property. |
|
(2) |
|
Normalized funds from operations (Normalized FFO) begins with FFO and excludes: |
|
|
|
the impact of any expenses relating to asset impairment and valuation allowances; |
|
|
|
property acquisition and other transaction costs related to mergers and acquisitions and
pursuit cost write-offs (other expenses); |
|
|
|
gains and losses from early debt extinguishment, including prepayment penalties,
preferred share redemptions and the cost related to the implied option value of non-cash
convertible debt discounts; |
|
|
|
gains and losses on the sales of non-operating assets, including gains and losses from
land parcel and condominium sales, net of the effect of income tax benefits or expenses;
and |
|
|
|
other miscellaneous non-comparable items. |
(3) |
|
The Company believes that FFO and FFO available to Common Shares and Units are helpful to
investors as supplemental measures of the operating performance of a real estate company,
because they are recognized measures of performance by the real estate industry and by
excluding gains or losses related to dispositions of depreciable property and excluding real
estate depreciation (which can vary among owners of identical assets in similar condition
based on historical cost accounting and |
42
|
|
useful life estimates), FFO and FFO available to
Common Shares and Units can help compare the operating performance of a companys 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 are helpful to
investors as supplemental measures of the operating performance of a real estate company
because they allow investors to compare the companys 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 Companys actual operating results. FFO, FFO available to Common Shares
and Units, Normalized FFO and Normalized FFO available to Common Shares and
Units do not represent net income, net income available to Common Shares or net cash flows from
operating activities in accordance with GAAP. Therefore, FFO, FFO available to Common Shares
and Units, Normalized FFO and Normalized FFO available to Common Shares and Units should not be
exclusively considered as alternatives to net income, net income available to Common Shares or
net cash flows from operating activities as determined by GAAP or as a measure of liquidity.
The Companys calculation of FFO, FFO available to Common Shares and Units, Normalized FFO and
Normalized FFO available to Common Shares and 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 and Normalized FFO available to Common Shares and
Units are calculated on a basis consistent with net income available to Common Shares and
reflects adjustments to net income for preferred distributions and premiums on redemption of
preferred shares in accordance with accounting principles generally accepted in the United
States. 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 EQR
Common Shares on a one-for-one basis. |
|
|
|
Item 3. |
|
Quantitative and Qualitative Disclosures About Market Risk |
The Companys 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 Companys
Annual Report on Form 10-K for the year ended December 31, 2010. See the Current Environment
section of Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations relating to market risk and the current economic environment. See also Note 11 in the
Notes to Consolidated Financial Statements for additional discussion of derivative and other fair
value instruments.
|
|
|
Item 4. |
|
Controls and Procedures |
(a) Evaluation of Disclosure Controls and Procedures:
Effective as of March 31, 2011, the Company carried out an evaluation, under the supervision
and with the participation of the Companys management, including the Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the Companys 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
SECs 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 Companys evaluation referred to in Item 4(a) above that occurred
during the first quarter of 2011 that have materially affected, or are reasonably likely to
materially affect, the Companys internal control over financial reporting.
43
PART II. OTHER INFORMATION
|
|
|
Item 1. |
|
Legal Proceedings |
The Company does not believe that there have been any material developments in the legal
proceedings that were discussed in Part I, Item 3 of the Companys Annual Report on Form 10-K for
the year ended December 31, 2010.
There have been no material changes to the risk factors that were discussed in Part I, Item 1A
of the Companys Annual Report on Form 10-K for the year ended December 31, 2010.
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
(a) Unregistered Common Shares Issued in the Quarter Ended March 31, 2011
During the quarter ended March 31, 2011, the Company issued 23,901 Common Shares in exchange
for 23,901 OP Units held by various limited partners of the Operating Partnership. OP Units are
generally exchangeable into Common Shares of EQR on a one-for-one basis or, at the option of the
Operating Partnership, 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(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 the Company from the limited partners in connection with these transactions, the
Company believes it may rely on these exemptions.
|
|
|
Item 6. |
|
Exhibits See the Exhibit Index |
44
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
EQUITY RESIDENTIAL
|
|
Date: May 5, 2011 |
By: |
/s/ Mark J. Parrell
|
|
|
|
Mark J. Parrell |
|
|
|
Executive Vice President and
Chief Financial Officer |
|
|
|
|
|
Date: May 5, 2011 |
By: |
/s/ Ian S. Kaufman
|
|
|
|
Ian S. Kaufman |
|
|
|
Senior Vice President and
Chief Accounting Officer |
|
45
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 number for our Exchange Act filings referenced
below is 1-12252.
|
|
|
|
|
Exhibit |
|
Description |
|
Location |
31.1 |
|
Certification of David J. Neithercut, Chief Executive Officer. |
|
Attached herein. |
|
|
|
|
|
31.2 |
|
Certification of Mark J. Parrell, Chief Financial Officer. |
|
Attached herein. |
|
|
|
|
|
32.1 |
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of David J. Neithercut, Chief Executive Officer of the Company. |
|
Attached herein. |
|
|
|
|
|
32.2 |
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Mark J. Parrell, Chief Financial Officer of the Company. |
|
Attached herein. |
|
|
|
|
|
101 |
|
XBRL (Extensible Business Reporting
Language). The following materials from Equity Residentials
Quarterly Report on Form 10-Q for the period ended March 31, 2011,
formatted in XBRL: (i) consolidated balance sheets, (ii) consolidated
statements of operations, (iii) consolidated statements of cash
flows, (iv) consolidated statement of changes in equity and (v) notes
to consolidated financial statements. As provided in Rule 406T of
Regulation S-T, this information is furnished
and not filed for purpose of Sections 11 and 12 of the
Securities Act of 1933 and Section 18 of the Securities
Exchange Act of 1934. |
|
Attached herein. |