Attached files
file | filename |
---|---|
8-K - FORM 8-K - ERP OPERATING LTD PARTNERSHIP | c60178e8vk.htm |
EX-12 - EX-12 - ERP OPERATING LTD PARTNERSHIP | c60178exv12.htm |
EX-23.1 - EX-23.1 - ERP OPERATING LTD PARTNERSHIP | c60178exv23w1.htm |
Exhibit 99.1
Item 6. Selected Financial Data
The following table sets forth selected financial and operating information on a historical
basis for the Operating Partnership. The following information should be read in conjunction with
all of the financial statements and notes thereto included elsewhere in this Form 8-K. The
historical operating and balance sheet data have been derived from the historical financial
statements of the Operating Partnership. Certain amounts have also been restated in accordance
with the guidance on discontinued operations. Certain capitalized terms as used herein are defined
in the Notes to Consolidated Financial Statements.
CONSOLIDATED HISTORICAL FINANCIAL INFORMATION
(Financial information in thousands except for per Unit and property data)
(Financial information in thousands except for per Unit and property data)
Year Ended December 31, | ||||||||||||||||||||
2009 (3) | 2008 (3) | 2007 (3) | 2006 (3) | 2005 | ||||||||||||||||
OPERATING DATA: |
||||||||||||||||||||
Total revenues from continuing operations |
$ | 1,921,047 | $ | 1,952,583 | $ | 1,801,812 | $ | 1,563,623 | $ | 1,283,019 | ||||||||||
Interest and other income |
$ | 16,684 | $ | 33,515 | $ | 20,037 | $ | 30,785 | $ | 68,220 | ||||||||||
Income (loss) from continuing operations |
$ | 20,192 | $ | (21,325 | ) | $ | 13,147 | $ | (13,283 | ) | $ | 63,933 | ||||||||
Discontinued operations, net |
$ | 361,837 | $ | 457,738 | $ | 1,034,209 | $ | 1,160,900 | $ | 867,313 | ||||||||||
Net income |
$ | 382,029 | $ | 436,413 | $ | 1,047,356 | $ | 1,147,617 | $ | 931,246 | ||||||||||
Net income available to Units |
$ | 368,099 | $ | 419,241 | $ | 1,015,769 | $ | 1,100,721 | $ | 866,306 | ||||||||||
Earnings per Unit basic: |
||||||||||||||||||||
Income (loss) from continuing operations
available to Units |
$ | 0.02 | $ | (0.13 | ) | $ | (0.06 | ) | $ | (0.19 | ) | $ | | |||||||
Net income available to Units |
$ | 1.27 | $ | 1.46 | $ | 3.40 | $ | 3.55 | $ | 2.83 | ||||||||||
Weighted average Units outstanding |
289,167 | 287,631 | 298,392 | 310,452 | 306,579 | |||||||||||||||
Earnings per Unit diluted: |
||||||||||||||||||||
Income (loss) from continuing operations
available to Units |
$ | 0.02 | $ | (0.13 | ) | $ | (0.06 | ) | $ | (0.19 | ) | $ | | |||||||
Net income available to Units |
$ | 1.27 | $ | 1.46 | $ | 3.40 | $ | 3.55 | $ | 2.83 | ||||||||||
Weighted average Units outstanding |
290,105 | 287,631 | 298,392 | 310,452 | 306,579 | |||||||||||||||
Distributions declared per Unit outstanding |
$ | 1.64 | $ | 1.93 | $ | 1.87 | $ | 1.79 | $ | 1.74 | ||||||||||
BALANCE SHEET DATA (at end of period): |
||||||||||||||||||||
Real estate, before accumulated depreciation |
$ | 18,465,144 | $ | 18,690,239 | $ | 18,333,350 | $ | 17,235,175 | $ | 16,590,370 | ||||||||||
Real estate, after accumulated depreciation |
$ | 14,587,580 | $ | 15,128,939 | $ | 15,163,225 | $ | 14,212,695 | $ | 13,702,230 | ||||||||||
Total assets |
$ | 15,417,515 | $ | 16,535,110 | $ | 15,689,777 | $ | 15,062,219 | $ | 14,108,751 | ||||||||||
Total debt |
$ | 9,392,570 | $ | 10,483,942 | $ | 9,478,157 | $ | 8,017,008 | $ | 7,591,073 | ||||||||||
Redeemable Limited Partners |
$ | 258,280 | $ | 264,394 | $ | 345,165 | $ | 509,310 | $ | 433,927 | ||||||||||
Noncontrolling Interests Partially Owned Properties |
$ | 11,054 | $ | 25,520 | $ | 26,236 | $ | 26,814 | $ | 16,965 | ||||||||||
Total Partners capital |
$ | 5,163,459 | $ | 5,043,185 | $ | 5,079,739 | $ | 5,800,205 | $ | 5,366,631 | ||||||||||
OTHER DATA: |
||||||||||||||||||||
Total properties (at end of period) |
495 | 548 | 579 | 617 | 926 | |||||||||||||||
Total apartment units (at end of period) |
137,007 | 147,244 | 152,821 | 165,716 | 197,404 | |||||||||||||||
Funds from operations available to Units basic (1) (2) |
$ | 615,505 | $ | 618,372 | $ | 713,412 | $ | 712,524 | $ | 784,625 | ||||||||||
Cash flow provided by (used for): |
||||||||||||||||||||
Operating activities |
$ | 672,462 | $ | 755,252 | $ | 793,232 | $ | 755,774 | $ | 698,531 | ||||||||||
Investing activities |
$ | 103,579 | $ | (344,028 | ) | $ | (200,749 | ) | $ | (259,780 | ) | $ | (592,201 | ) | ||||||
Financing activities |
$ | (1,473,547 | ) | $ | 428,739 | $ | (801,929 | ) | $ | (324,545 | ) | $ | (101,007 | ) |
(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 |
7
(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 Operating Partnership commences the conversion of units to condominiums, it simultaneously discontinues depreciation of such property. FFO available to Units is calculated on a basis consistent with net income available to Units and reflects adjustments to net income for preferred distributions and premiums on redemption of preference units/interests in accordance with accounting principles generally accepted in the United States. See Item 7 for a reconciliation of net income to FFO and FFO available to Units. | ||
(2) | The Operating Partnership believes that FFO and FFO available to 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 useful life estimates), FFO and FFO available to Units can help compare the operating performance of a companys real estate between periods or as compared to different companies. FFO and FFO available to Units do not represent net income, net income available to Units or net cash flows from operating activities in accordance with GAAP. Therefore, FFO and FFO available to Units should not be exclusively considered as alternatives to net income, net income available to Units or net cash flows from operating activities as determined by GAAP or as measures of liquidity. The Operating Partnerships calculation of FFO and FFO available to 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. | |
(3) | Effective January 1, 2009, companies are required to retrospectively expense certain implied costs of the option value related to convertible debt. As a result, net income, net income available to Units and FFO available to Units basic have all been reduced by approximately $10.6 million, $13.3 million, $10.1 million and $3.6 million for the years ended December 31, 2009, 2008, 2007 and 2006, respectively. |
Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of the results of operations and financial condition of
the Operating Partnership should be read in connection with the Consolidated Financial Statements
and Notes thereto. Due to the Operating Partnerships ability to control its subsidiaries other
than entities owning interests in the Partially Owned Properties Unconsolidated and certain other
entities in which it has investments, each such subsidiary entity has been consolidated with the
Operating Partnership for financial reporting purposes. Capitalized terms used herein and not
defined are as defined elsewhere in the Annual Report on Form 10-K for the year ended December 31,
2009.
Forward-Looking Statements
Forward-looking statements in this Item 7 as well as elsewhere in the Annual Report on Form
10-K 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 Operating Partnerships 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 Operating Partnership 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 Operating Partnership 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 multifamily properties for rental operations as market conditions dictate. The Operating Partnership also develops projects and currently has several properties under development. We may begin new development activities if conditions warrant. 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 may increase 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. To the extent that we do develop more properties if conditions warrant, we expect to do so ourselves in addition to co-investing with our development partners. The total number of development 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 |
8
materials), competition and local government regulation; | |||
§ | Debt financing and other capital required by the Operating Partnership 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 Operating Partnerships control; and | ||
§ | Additional factors as discussed in Part I of the Annual Report on Form 10-K, particularly those under Item 1A. Risk Factors. |
Forward-looking statements and related uncertainties are also included in Notes 2, 5, 11 and
18 in the Notes to Consolidated Financial Statements in this report.
Overview
ERP Operating Limited Partnership (ERPOP), an Illinois limited partnership, was formed in
May 1993 to conduct the multifamily residential property business of Equity Residential (EQR).
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 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 Operating Partnerships corporate headquarters are located in Chicago, Illinois and
the Operating Partnership also operates property management offices throughout the United States.
As of December 31, 2009, the Operating Partnership has approximately 4,100 employees who provide
real estate operations, leasing, legal, financial, accounting, acquisition, disposition,
development and other support functions.
EQR is the general partner of, and as of December 31, 2009 owned an approximate 95.2%
ownership interest in ERPOP. EQR is structured as an umbrella partnership REIT (UPREIT) under
which all property ownership and related business operations are conducted through ERPOP and its
subsidiaries. References to the Operating Partnership include ERPOP and those entities owned or
controlled by it. References to the Company mean EQR and the Operating Partnership.
Business Objectives and Operating Strategies
The Operating Partnership seeks to maximize current income, capital appreciation of each
property and the total return for its partners. The Operating Partnerships strategy for
accomplishing these objectives includes:
§ | Leveraging our size and scale in four critical ways: |
§ | Investing in apartment communities located in strategically targeted markets to maximize our total return on an enterprise level; | ||
§ | Meeting the needs of our residents by offering a wide array of product choices and a commitment to service; | ||
§ | Engaging, retaining and attracting the best employees by providing them with the education, resources and opportunities to succeed; and | ||
§ | Sharing resources and best practices in both property management and across the enterprise. |
§ | Owning a highly diversified portfolio in our target markets. Target markets are defined by a combination of the following criteria: |
§ | High barrier-to-entry markets where because of land scarcity or government regulation it is difficult or costly to build new apartment complexes leading to low supply; | ||
§ | Strong economic growth leading to high demand for apartments; and | ||
§ | Markets with an attractive quality of life leading to high demand and retention. |
9
§ | Giving residents reasons to stay with the Operating Partnership by providing a range of product choices available in our diversified portfolio and by enhancing their experience with us through meticulous customer service by our employees and by providing various value-added services. | ||
§ | Being open and responsive to changes in the market in order to take advantage of investment opportunities that align with our long-term vision. |
Acquisition, Development and Disposition Strategies
The Operating Partnership anticipates that future property acquisitions, developments and
dispositions will occur within the United States. 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 Operating Partnership 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. ERPOP may also acquire land parcels to
hold and/or sell based on market opportunities.
When evaluating potential acquisitions, developments and dispositions, the Operating
Partnership generally considers the following factors:
§ | strategically targeted markets; | ||
§ | income levels and employment growth trends in the relevant market; | ||
§ | employment and household growth and net migration in the relevant markets population; | ||
§ | barriers to entry that would limit competition (zoning laws, building permit availability, supply of undeveloped or developable real estate, local building costs and construction costs, among other factors); | ||
§ | the location, construction quality, age, condition and design of the property; | ||
§ | the current and projected cash flow of the property and the ability to increase cash flow; | ||
§ | the potential for capital appreciation of the property; | ||
§ | the terms of resident leases, including the potential for rent increases; | ||
§ | the potential for economic growth and the tax and regulatory environment of the community in which the property is located; | ||
§ | the occupancy and demand by residents for properties of a similar type in the vicinity (the overall market and submarket); | ||
§ | the prospects for liquidity through sale, financing or refinancing of the property; | ||
§ | the benefits of integration into existing operations; | ||
§ | purchase prices and yields of available existing stabilized properties, if any; | ||
§ | competition from existing multifamily properties, comparably priced single family homes or rentals, residential properties under development and the potential for the construction of new multifamily properties in the area; and | ||
§ | opportunistic selling based on demand and price of high quality assets, including condominium conversions. |
The Operating Partnership generally reinvests the proceeds received from property dispositions
primarily to achieve its acquisition, development and rehab strategies and at times to fund its
debt maturities and debt and equity repurchase activities. In addition, when feasible, the
Operating Partnership may structure these transactions as tax-deferred exchanges.
Current Environment
The slowdown in the economy, which accelerated in the fourth quarter of 2008 and continued
into 2009, coupled with continued job losses and/or lack of job growth leads us to be cautious
regarding expected performance for 2010. Since the fourth quarter of 2008 and continuing into the
fourth quarter of 2009, our revenue has declined in comparison to the prior year in most of our
major markets as the economic slowdown continues to impact existing and prospective residents.
Markets with little employment loss have performed better than markets with larger employment
issues. Although all of our markets experienced job losses in 2009, the pace of those losses
appears to have begun to slow. While the job market is likely to remain weak in 2010, beginning
late in the fourth quarter of 2009, household spending was reported to have increased and the
deterioration in the labor market showed signs of abating. Despite a generally improving credit
environment and better general economic conditions, the Operating Partnership may continue to
experience a period of declining revenues, which would adversely impact the Operating Partnerships
10
results of operations. The vast majority of our leases are for terms of 12 months or less. As a
result, we quickly feel the impact of an economic downturn which limits our ability to raise rents
or causes us to lower rents on turnover units and lease renewals. During late 2008 and early 2009,
our rental rates declined on average between 9% and 10% for new residents but on average less than
1% for renewing residents. Rental rates have not declined, on average, since the first quarter of
2009 and began to show improvement in the latter part of the year. However, since our rental rates
increased during most of 2008, our quarter over quarter revenue declines worsened each quarter in
2009 as compared to 2008. Quarter over quarter revenue declines are expected to continue in 2010
(although they should be less negative in 2010 vs. 2009 than when comparing 2009 vs. 2008). Given
the roll-down in lease rates that occurred throughout 2009, the full year comparison to 2010 will
continue to show declining revenue even if quarter over quarter revenue improvement begins in the
second half of 2010. Our revenues are also impacted by our resident turnover rates, which have
generally declined, and our occupancy rates, which began to rise in the fourth quarter of 2009.
After 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), the
Operating Partnership anticipates that 2010 same store expenses will increase between 1.0% and 2.0%
primarily due to cost pressures from non-controllable areas such as real estate taxes and
utilities. The combination of expected declines in revenues and moderately increasing expense levels will
have a negative impact on the Operating Partnerships results of operations for 2010.
The strained credit environment has negatively impacted the availability and pricing of debt
capital. However, during this time, the multifamily residential sector has benefited from the
continued liquidity provided by Fannie Mae and Freddie Mac. A vast majority of the properties we
sold in 2008 and 2009 were financed for the purchaser by one of these agencies. Furthermore, Fannie
Mae and Freddie Mac provided us with approximately $1.6 billion of secured mortgage financing in
2008 and $500.0 million in 2009 at attractive rates when compared to other sources of credit at
that time. While unsecured credit markets improved in the latter part of 2009 and the Operating
Partnership currently has unsecured lending options available to it at attractive rates, should the
agencies discontinue providing liquidity to our sector, have their mandates changed or reduced or
be disbanded or reorganized by the government, it would significantly reduce our access to debt
capital and/or increase borrowing costs and would significantly reduce our sales of assets.
In response to the recession and liquidity issues prevalent in the debt markets, we took a
number of steps to better position ourselves. In early 2008, we began pre-funding our maturing debt
obligations with approximately $1.6 billion in secured mortgage financing obtained from Fannie Mae
and Freddie Mac. We also significantly reduced our acquisition activity. During the second half of
2008 and through the fourth quarter of 2009, we only acquired four properties (one of which was the
buyout of our partner in an unconsolidated asset) and a long-term leasehold interest in a land
parcel while we continued selling non-core assets. During the year ended December 31, 2009, the
Operating Partnership sold 60 properties consisting of 12,489 units for $1.0 billion, as well as 62
condominium units for $12.0 million. The Operating Partnership acquired two properties consisting
of 566 units for $145.0 million, one previously unconsolidated property consisting of 250 units for
$18.5 million from its institutional joint venture partner and a long-term leasehold interest in a
land parcel for $11.5 million during the year ended December 31, 2009. While we believe these sales
of non-core assets better positions us for future success, they have resulted and will continue to
result in dilution, particularly when the net sales proceeds are initially not reinvested in
activities generating equivalent income such as acquisition of rental properties or repayment of
debt. Additionally, we have significantly reduced our development activities, starting only two new
projects in the first half of 2008 and none in the second half of the year or during 2009. We also
reduced the number of planned development projects we will undertake in the future and took a
$116.4 million impairment charge in 2008 to reduce the value of five assets that we no longer plan
on pursuing. We took an additional $11.1 million impairment charge in 2009 to reduce the value of
one asset. The Operating Partnership reduced its quarterly OP Unit dividend beginning with the
dividend for the third quarter of 2009, from $0.4825 per Unit (an annual rate of $1.93 per Unit) to
$0.3375 per Unit (an annual rate of $1.35 per Unit).
The credit environment improved throughout mid and late 2009 and we currently have access to
multiple sources of capital allowing us a less cautious posture with respect to pre-funding our
maturing debt obligations. As a result of the improved credit environment, in late 2009, we
utilized $366.2 million of cash on hand to repurchase certain unsecured notes and convertible notes
in public tender offers. Concurrently, beginning in the fourth quarter of 2009, we began to see an
increase in the availability of attractive acquisition opportunities. We expect to revert from a
net seller of assets during 2009 to a net buyer of assets in 2010. During 2010, we expect that
property dispositions will be more a funding source for attractive acquisition opportunities that
we may identify than for providing needed capital to protect the Operating Partnerships financial
position. Our access to capital and our ability to execute large, complex transactions should be
competitive advantages in 2010. However, should a double-dip recession materialize or credit/equity
markets deteriorate, we may seek to take steps similar to what we did in 2008 and early 2009 to
increase liquidity and better position ourselves.
Our specific current expectations regarding our results for 2010 and certain items that will
affect them are set
11
forth under Results of Operations below.
We believe that cash and cash equivalents, securities readily convertible to cash, current
availability on our revolving credit facility and disposition proceeds for 2010 will provide
sufficient liquidity to meet our funding obligations relating to asset acquisitions, debt
retirement and existing development projects through 2010. We expect that our remaining longer-term
funding requirements will be met through some combination of new borrowings, equity issuances
(including EQRs ATM share offering program), property dispositions and cash generated from
operations.
Despite the challenging conditions noted above, we believe that the Operating Partnership is
well-positioned notwithstanding the slow economic recovery. Our properties are geographically
diverse and were approximately 94% occupied as of December 31, 2009, little new multifamily rental
supply has been added to most of our markets and the long-term demographic picture is positive.
We believe we are well-positioned with a strong balance sheet and sufficient liquidity to
cover debt maturities and development fundings in the near term, which should allow us to take
advantage of investment opportunities in the future. When economic conditions improve, the
short-term nature of our leases and the limited supply of new rental housing being constructed
should allow us to quickly realize revenue growth and improvement in our operating results.
Results of Operations
In conjunction with our business objectives and operating strategy, the Operating Partnership
continued to invest or recycle its capital investment in apartment properties located in
strategically targeted markets during the years ended December 31, 2009 and December 31, 2008. In
summary, we:
Year Ended December 31, 2009:
§ | Acquired $145.0 million of apartment properties consisting of two properties and 566 units (excluding the Operating Partnerships buyout of its partners interest in one previously unconsolidated property) and a long-term leasehold interest in a land parcel for $11.5 million, all of which we deem to be in our strategic targeted markets; and | ||
§ | Sold $1.0 billion of apartment properties consisting of 60 properties and 12,489 units (excluding the Operating Partnerships buyout of its partners interest in one previously unconsolidated property), as well as 62 condominium units for $12.0 million, the majority of which was in exit or less desirable markets. |
Year Ended December 31, 2008:
§ | Acquired $380.7 million of apartment properties consisting of 7 properties and 2,141 units and an uncompleted development property for $31.7 million and invested $2.4 million to obtain the management contract rights and towards the redevelopment of a military housing project consisting of 978 units, all of which we deem to be in our strategic targeted markets; and | ||
§ | Sold $896.7 million of apartment properties consisting of 41 properties and 10,127 units, as well as 130 condominium units for $26.1 million and a land parcel for $3.3 million, the majority of which was in exit or less desirable markets. |
The Operating Partnerships 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
Operating Partnership believes that NOI is helpful to investors as a supplemental measure of the
operating performance of a real estate company because it is a direct measure of the actual
operating results of the Operating Partnerships apartment communities.
Properties that the Operating Partnership owned for all of both 2009 and 2008 (the 2009 Same
Store Properties), which represented 113,598 units, impacted the Operating Partnerships results
of operations. Properties that the Operating Partnership owned for all of both 2008 and 2007 (the
2008 Same Store Properties), which represented 115,051 units, also impacted the Operating
Partnerships results of operations. Both the 2009 Same Store Properties and 2008 Same Store
Properties are discussed in the following paragraphs.
The Operating Partnerships acquisition, disposition and completed development activities also
impacted overall results of operations for the years ended December 31, 2009 and 2008. Dilution, as
a result of the Operating
12
Partnerships net asset sales, negatively impacts property net operating
income. The impacts of these activities are discussed in greater detail in the following
paragraphs.
Comparison of the year ended December 31, 2009 to the year ended December 31, 2008
For the year ended December 31, 2009, the Operating Partnership reported diluted earnings per
Unit of $1.27 compared to $1.46 per Unit for the year ended December 31, 2008. The difference is
primarily due to the following:
§ | $57.6 million in lower net gains on sales of discontinued operations in 2009 vs. 2008; | ||
§ | $84.0 million in lower property NOI in 2009 vs. 2008, primarily driven by $51.6 million in lower same store NOI and dilution from transaction activities, partially offset by higher NOI contributions from lease-up properties; and | ||
§ | Partially offset by $105.3 million in lower impairment losses in 2009 vs. 2008. |
For the year ended December 31, 2009, income from continuing operations increased
approximately $41.5 million when compared to the year ended December 31, 2008. The increase in
continuing operations is discussed below.
Revenues from the 2009 Same Store Properties decreased $52.4 million primarily as a result of
a decrease in average rental rates charged to residents and a decrease in occupancy. Expenses from
the 2009 Same Store Properties decreased $0.8 million primarily due to lower property management
costs, partially offset by higher real estate taxes and utility costs. The following tables provide
comparative same store results and statistics for the 2009 Same Store Properties:
2009 vs. 2008
Same Store Results/Statistics
$ in thousands (except for Average Rental Rate) 113,598 Same Store Units
Same Store Results/Statistics
$ in thousands (except for Average Rental Rate) 113,598 Same Store Units
Results | Statistics | |||||||||||||||||||||||
Average | ||||||||||||||||||||||||
Rental | ||||||||||||||||||||||||
Description | Revenues | Expenses | NOI | Rate (1) | Occupancy | Turnover | ||||||||||||||||||
2009 | $ | 1,725,774 | $ | 644,294 | $ | 1,081,480 | $ | 1,352 | 93.8 | % | 61.0 | % | ||||||||||||
2008 | $ | 1,778,183 | $ | 645,123 | $ | 1,133,060 | $ | 1,383 | 94.5 | % | 63.7 | % | ||||||||||||
Change | $ | (52,409 | ) | $ | (829 | ) | $ | (51,580 | ) | $ | (31 | ) | (0.7 | %) | (2.7 | %) | ||||||||
Change | (2.9 | %) | (0.1 | %) | (4.6 | %) | (2.2 | %) |
(1) | Average rental rate is defined as total rental revenues divided by the weighted average occupied units for the period. |
The following table provides comparative same store operating expenses for the 2009 Same Store
Properties:
2009 vs. 2008
Same Store Operating Expenses
$ in thousands 113,598 Same Store Units
Same Store Operating Expenses
$ in thousands 113,598 Same Store Units
% of Actual | ||||||||||||||||||||
2009 | ||||||||||||||||||||
Actual | Actual | $ | % | Operating | ||||||||||||||||
2009 | 2008 | Change | Change | Expenses | ||||||||||||||||
Real estate taxes |
$ | 173,113 | $ | 171,234 | $ | 1,879 | 1.1 | % | 26.9 | % | ||||||||||
On-site payroll (1) |
155,912 | 156,601 | (689 | ) | (0.4 | %) | 24.2 | % | ||||||||||||
Utilities (2) |
100,184 | 99,045 | 1,139 | 1.1 | % | 15.5 | % | |||||||||||||
Repairs and maintenance (3) |
94,556 | 95,142 | (586 | ) | (0.6 | %) | 14.7 | % | ||||||||||||
Property management costs (4) |
63,854 | 67,126 | (3,272 | ) | (4.9 | %) | 9.9 | % | ||||||||||||
Insurance |
21,689 | 20,890 | 799 | 3.8 | % | 3.4 | % | |||||||||||||
Leasing and advertising |
15,664 | 15,043 | 621 | 4.1 | % | 2.4 | % | |||||||||||||
Other operating expenses (5) |
19,322 | 20,042 | (720 | ) | (3.6 | %) | 3.0 | % | ||||||||||||
Same store operating expenses |
$ | 644,294 | $ | 645,123 | $ | (829 | ) | (0.1 | %) | 100.0 | % | |||||||||
13
(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, 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 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 included in the original Form 10-K to NOI for the 2009 Same Store
Properties (table has not been updated to reflect discontinued operations treatment for properties
sold in the first six months of 2010).
Year Ended December 31, | ||||||||
2009 | 2008 | |||||||
(Amounts in thousands) | ||||||||
Operating income |
$ | 529,390 | $ | 458,158 | ||||
Adjustments: |
||||||||
Non-same store operating results |
(77,481 | ) | (43,201 | ) | ||||
Fee and asset management revenue |
(10,346 | ) | (10,715 | ) | ||||
Fee and asset management expense |
7,519 | 7,981 | ||||||
Depreciation |
582,280 | 559,468 | ||||||
General and administrative |
38,994 | 44,951 | ||||||
Impairment |
11,124 | 116,418 | ||||||
Same store NOI |
$ | 1,081,480 | $ | 1,133,060 | ||||
For properties that the Operating Partnership acquired prior to January 1, 2009 and expects to
continue to own through December 31, 2010, the Operating Partnership anticipates the following same
store results for the full year ending December 31, 2010:
2010 Same Store Assumptions | ||||
Physical occupancy
|
94.3 | % | ||
Revenue change
|
(3.0%) to (1.0%) | |||
Expense change
|
1.0% to 2.0% | |||
NOI change
|
(6.0%) to (2.0%) |
These 2010 assumptions are based on current expectations and are forward-looking.
Non-same store operating results increased approximately $34.3 million or 79.4% and consist
primarily of properties acquired in calendar years 2008 and 2009, as well as operations from the
Operating Partnerships completed development properties and corporate housing business. While the
operations of the non-same store assets have been negatively impacted during the year ended
December 31, 2009 similar to the same store assets, the non-same store assets have contributed a
greater percentage of total NOI to the Operating Partnerships overall operating results primarily
due to increasing occupancy for properties in lease-up and a longer ownership period in 2009 than
2008. This increase primarily resulted from:
§ | Development and other miscellaneous properties in lease-up of $22.4 million; | ||
§ | Newly stabilized development and other miscellaneous properties of $1.6 million; | ||
§ | Properties acquired in 2008 and 2009 of $11.9 million; and | ||
§ | Partially offset by operating activities from other miscellaneous operations. |
See also Note 20 in the Notes to Consolidated Financial Statements for additional discussion
regarding the
14
Operating Partnerships segment disclosures.
Fee and asset management revenues, net of fee and asset management expenses, increased
approximately $0.1 million or 3.4% primarily due to an increase in revenue earned on management of
the Operating Partnerships military housing ventures at Fort Lewis and McChord Air Force Base, as
well as a decrease in asset management expenses. As of December 31, 2009 and 2008, the Operating
Partnership managed 12,681 units and 14,485 units, respectively, primarily for unconsolidated
entities and its military housing ventures at Fort Lewis and McChord.
Property management expenses from continuing operations include off-site expenses associated
with the self-management of the Operating Partnerships properties as well as management fees paid
to any third party management companies. These expenses decreased approximately $5.1 million or
6.7%. This decrease is primarily attributable to lower overall payroll-related costs as a result of
a decrease in the number of properties in the Operating Partnerships portfolio, as well as
decreases in temporary help/contractors, telecommunications and travel expenses.
Depreciation expense from continuing operations, which includes depreciation on non-real
estate assets, increased approximately $22.8 million or 4.1% primarily as a result of additional
depreciation expense on properties acquired in 2008 and 2009, development properties placed in
service and capital expenditures for all properties owned.
General and administrative expenses from continuing operations, which include corporate
operating expenses, decreased approximately $6.0 million or 13.3% primarily due to lower overall
payroll-related costs as a result of a decrease in the number of properties in the Operating
Partnerships portfolio, as well as a $2.9 million decrease in severance related costs in 2009 and
a decrease in tax consulting costs. The Operating Partnership anticipates that general and
administrative expenses will approximate $38.0 million to $40.0 million for the year ending
December 31, 2010. The above assumption is based on current expectations and is forward-looking.
Impairment from continuing operations decreased approximately $105.3 million due to an $11.1
million impairment charge taken during 2009 on a land parcel held for development compared to a
$116.4 million impairment charge taken in the fourth quarter of 2008 on land held for development
related to five potential development projects that are no longer being pursued. See Note 19 in the
Notes to Consolidated Financial Statements for further discussion.
Interest and other income from continuing operations decreased approximately $16.8 million or
50.2% primarily as a result of an $18.7 million gain recognized during 2008 related to the partial
debt extinguishment of the Operating Partnerships notes compared to a $4.5 million gain recognized
in 2009 (see Note 9). In addition, interest earned on cash and cash equivalents decreased due to a
decrease in interest rates and because the Operating Partnership received less insurance/litigation
settlement proceeds and forfeited deposits in 2009, partially offset by a $4.9 million gain on the
sale of investment securities realized in 2009. The Operating Partnership anticipates that interest
and other income will approximate $1.0 million to $3.0 million for the year ending December 31,
2010. The above assumption is based on current expectations and is forward-looking.
Other expenses from continuing operations increased approximately $0.7 million or 12.6%
primarily due to an increase in transaction costs incurred in conjunction with the Operating
Partnerships acquisition of two properties consisting of 566 units from unaffiliated parties, as
well as expensing transaction costs associated with the Operating Partnerships acquisition of all
of its partners interests in five previously partially owned properties consisting of 1,587 units
in 2009. This was partially offset by a decrease in pursuit cost write-offs as a result of the
Operating Partnerships decision to significantly reduce its development activities in 2009. The
Operating Partnership anticipates that other expenses will approximate $9.0 million to $12.0
million for the year ending December 31, 2010. The above assumption is based on current
expectations and is forward-looking.
Interest expense from continuing operations, including amortization of deferred financing
costs, increased approximately $17.3 million or 3.5% primarily as a result of an increase in debt
extinguishment costs and lower capitalized interest. During the year ended December 31, 2009, the
Operating Partnership capitalized interest costs of approximately $34.9 million as compared to
$60.1 million for the year ended December 31, 2008. This capitalization of interest primarily
relates to consolidated projects under development. The effective interest cost on all indebtedness
for the year ended December 31, 2009 was 5.62% as compared to 5.56% for the year ended December 31,
2008. The Operating Partnership anticipates that interest expense will approximate $466.0 million
to $476.0 million for the year ending December 31, 2010. The above assumption is based on current
expectations and is forward-looking.
Income and other tax expense from continuing operations decreased approximately $2.5 million
or 46.9% primarily due to a change in the estimate for Texas state taxes and lower overall state
income taxes, partially offset by an increase in business taxes for Washington, D.C. The Operating
Partnership anticipates that income and other tax
15
expense will approximate $1.0 million to $2.0
million for the year ending December 31, 2010. The above assumption is based on current
expectations and is forward-looking.
Loss from investments in unconsolidated entities increased approximately $2.7 million as
compared to the year ended December 31, 2008 primarily due to the Operating Partnerships $1.8
million share of defeasance costs incurred in conjunction with the extinguishment of
cross-collateralized mortgage debt on one of the Operating Partnerships partially owned
unconsolidated joint ventures as well as a decline in the operating performance of these
properties.
Net gain on sales of unconsolidated entities increased approximately $7.8 million as the
Operating Partnership sold seven unconsolidated properties in 2009 (inclusive of the one property
where the Operating Partnership acquired its partners interest) compared to three unconsolidated
properties in 2008.
Net gain on sales of land parcels decreased approximately $3.0 million due to the sale of
vacant land located in Florida during the year ended December 31, 2008 versus no land sales in
2009.
Discontinued operations, net decreased approximately $95.9 million or 21.0% between the
periods under comparison. This decrease is primarily due to lower gains from property sales during
the year ended December 31, 2009 compared to the same period in 2008 and the operations of those
properties. In addition, properties sold in 2009 reflect operations for a partial period in 2009 in
contrast to a full period in 2008. See Note 13 in the Notes to Consolidated Financial Statements
for further discussion.
Comparison of the year ended December 31, 2008 to the year ended December 31, 2007
For the year ended December 31, 2008, loss from continuing operations increased approximately
$34.5 million when compared to the year ended December 31, 2007. The decrease in continuing
operations is discussed below.
Revenues from the 2008 Same Store Properties increased $53.8 million primarily as a result of
higher rental rates charged to residents. Expenses from the 2008 Same Store Properties increased
$13.5 million primarily due to higher real estate taxes, utility costs and payroll. The following
tables provide comparative same store results and statistics for the 2008 Same Store Properties:
2008 vs. 2007
Same Store Results/Statistics
$ in thousands (except for Average Rental Rate) 115,051 Same Store Units
Same Store Results/Statistics
$ in thousands (except for Average Rental Rate) 115,051 Same Store Units
Results | Statistics | |||||||||||||||||||||||
Average | ||||||||||||||||||||||||
Rental | ||||||||||||||||||||||||
Description | Revenues | Expenses | NOI | Rate (1) | Occupancy | Turnover | ||||||||||||||||||
2008 | $ | 1,739,004 | $ | 632,366 | $ | 1,106,638 | $ | 1,334 | 94.5 | % | 63.5 | % | ||||||||||||
2007 | $ | 1,685,196 | $ | 618,882 | $ | 1,066,314 | $ | 1,292 | 94.6 | % | 63.6 | % | ||||||||||||
Change | $ | 53,808 | $ | 13,484 | $ | 40,324 | $ | 42 | (0.1 | %) | (0.1 | %) | ||||||||||||
Change | 3.2 | % | 2.2 | % | 3.8 | % | 3.3 | % |
(1) | Average rental rate is defined as total rental revenues divided by the weighted average occupied units for the period. |
Non-same store operating results increased approximately $66.1 million or 79.8% and consist
primarily of properties acquired in calendar years 2008 and 2007, as well as operations from
completed development properties and our corporate housing business.
See also Note 20 in the Notes to Consolidated Financial Statements for additional discussion
regarding the Operating Partnerships segment disclosures.
Fee and asset management revenues, net of fee and asset management expenses, increased
approximately $2.0 million primarily due to an increase in revenue earned on management of the
Operating Partnerships military housing venture at Fort Lewis along with the addition of McChord
Air Force Base, as well as a decrease in asset management expenses. As of December 31, 2008 and
2007, the Operating Partnership managed 14,485 units and 14,472 units, respectively, primarily for
unconsolidated entities and its military housing ventures at Fort Lewis and McChord.
Property management expenses from continuing operations include off-site expenses associated
with the self-
16
management of the Operating Partnerships properties as well as management fees paid
to any third party management companies. These expenses decreased approximately $10.4 million or
11.9%. This decrease is primarily attributable to lower overall payroll-related costs as a result
of a decrease in the number of properties in the Operating Partnerships portfolio, as well as a
decrease in legal and professional fees.
Depreciation expense from continuing operations, which includes depreciation on non-real
estate assets, increased approximately $28.1 million or 5.4% primarily as a result of additional
depreciation expense on properties acquired in 2007 and 2008 and capital expenditures for all
properties owned.
General and administrative expenses from continuing operations, which include corporate
operating expenses, decreased approximately $1.8 million or 3.9% primarily as a result of a $2.2
million decrease in profit sharing expense and lower overall payroll-related costs, partially
offset by an increase in legal and professional fees due to a $1.7 million expense recovery
recorded for the year ended December 31, 2007 related to a certain lawsuit in Florida (see Note
21).
Impairment from continuing operations increased approximately $116.4 million due to an
impairment charge taken in the fourth quarter of 2008 on land held for development related to five
potential development projects that will no longer be pursued. See Note 19 in the Notes to
Consolidated Financial Statements for further discussion.
Interest and other income from continuing operations increased approximately $13.5 million or
67.3% primarily as a result of an $18.7 million gain recognized during the year ended December 31,
2008 related to the partial debt extinguishment of the Operating Partnerships June 2009 and August
2026 public notes (see Note 9), as well as an increase in short-term investments. This was
partially offset by a $7.3 million decrease in interest earned on 1031 exchange and earnest money
deposits due primarily to the decline in the Operating Partnerships transaction activities.
Other expenses from continuing operations increased approximately $3.9 million primarily due
to an increase in the write-off of various pursuit and out-of-pocket costs for terminated
development transactions and halted condominium conversion properties during 2008 compared to the
year ended December 31, 2007.
Interest expense from continuing operations, including amortization of deferred financing
costs, decreased approximately $0.1 million as a result of lower overall effective interest rates
and a reduction in debt extinguishment costs, offset by higher overall debt levels outstanding due
to the Companys 2007 share repurchase activity and the Operating Partnerships pre-funding of its
2008 and 2009 debt maturities. During the year ended December 31, 2008, the Operating Partnership
capitalized interest costs of approximately $60.1 million as compared to $45.1 million for the year
ended December 31, 2007. This capitalization of interest primarily relates to consolidated projects
under development. The effective interest cost on all indebtedness for the year ended December 31,
2008 was 5.56% as compared to 5.96% for the year ended December 31, 2007.
Income and other tax expense from continuing operations increased approximately $2.8 million
primarily due to a change in the estimate for Texas state taxes and an increase in franchise taxes.
Loss from investments in unconsolidated entities increased approximately $0.4 million between
the periods under comparison. This increase is primarily due to income received in 2007 from the
sale of the Operating
Partnerships 7.075% ownership interest in Wellsford Park Highlands Corporation, an entity which
owns a condominium development in Denver, Colorado.
Net gain on sales of unconsolidated entities increased approximately $0.2 million primarily
due to a $2.9 million gain on the sale of three unconsolidated institutional joint venture
properties realized in 2008 compared to a gain of $2.6 million realized in 2007 on the sale of one
property.
Net gain on sales of land parcels decreased approximately $3.4 million primarily as a result
of higher net gains realized in 2007 on the sale of two land parcels compared to the net gain
realized in 2008 on the sale of one land parcel.
Discontinued operations, net decreased approximately $576.5 million or 55.7% between the
periods under comparison. This decrease is primarily due to a significant decrease in the number of
properties sold during the year ended December 31, 2008 compared to the same period in 2007, as
well as the mix of properties sold in each year. See Note 13 in the Notes to Consolidated Financial
Statements for further discussion.
17
Liquidity and Capital Resources
For the Year Ended December 31, 2009
As of January 1, 2009, the Operating Partnership had approximately $890.8 million of cash and
cash equivalents and $1.29 billion available under its revolving credit facility (net of $130.0
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 Operating Partnerships cash and cash equivalents balance at
December 31, 2009 was approximately $193.3 million, its restricted 1031 exchange proceeds totaled
$244.3 million and the amount available on the Operating Partnerships revolving credit facility
was $1.37 billion (net of $56.7 million which was restricted/dedicated to support letters of credit
and net of the $75.0 million discussed above). In 2008, the Operating Partnership built a
significant cash and cash equivalents balance as a direct result of its decision to pre-fund its
2008 and 2009 debt maturities with the closing of three secured mortgage loan pools totaling $1.6
billion. The decline in the Operating Partnerships cash and cash equivalents balance since
December 31, 2008 is a direct result of the application of the pre-funded cash on hand towards the
Operating Partnerships debt maturity, tender and repurchase activities, partially offset by the
closing of a $500.0 million secured mortgage loan pool during 2009. See Notes 8 through 10 in the
Notes to Consolidated Financial Statements for further discussion.
During the year ended December 31, 2009, the Operating Partnership generated proceeds from
various transactions, which included the following:
§ | Disposed of 61 properties (including the Operating Partnerships buyout of its partners interest in one unconsolidated property) and 62 condominium units, receiving net proceeds of $893.6 million; | ||
§ | Obtained $540.0 million in new mortgage financing and terminated six treasury locks, receiving $10.8 million; | ||
§ | Obtained an additional $198.8 million of new mortgage loans on development properties; | ||
§ | Received $215.8 million from maturing or sold investment securities; and | ||
§ | Issued approximately 4.2 million Units and received net proceeds of $100.6 million. | ||
During the year ended December 31, 2009, the above proceeds were primarily utilized to: | |||
§ | Invest $330.6 million primarily in development projects; | ||
§ | Acquire three rental properties (including the Operating Partnerships buyout of its partners interest in one unconsolidated property) and a long-term leasehold interest in a land parcel, utilizing cash of $175.5 million; | ||
§ | Repurchase 47,450 OP Units, utilizing cash of $1.1 million (see Note 3); | ||
§ | Repurchase $652.1 million of fixed rate public notes; | ||
§ | Repay $122.2 million of fixed rate public notes at maturity; | ||
§ | Repurchase $75.8 million of fixed rate tax-exempt notes; | ||
§ | Repay $956.8 million of mortgage loans; and | ||
§ | Acquire $77.8 million of investment securities. |
In September 2009, EQR announced the creation of an At-The-Market (ATM) share offering
program which would allow EQR 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. Per the terms of ERPOPs partnership agreement, EQR contributes the net
proceeds from all equity offerings to the capital of the Operating Partnership in exchange for
additional OP Units (on a one-for-one Common Share per OP Unit basis). EQR 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 EQR. Actual sales will depend on a variety of factors to be determined by EQR from
time to time, including (among others) market conditions, the trading price of EQRs Common Shares
and determinations of the appropriate sources of funding for EQR. During the year ended December
31, 2009, EQR issued approximately 3.5 million Common Shares at an average price of $35.38 per
share for total consideration of approximately $123.7 million through the ATM share offering
program. In addition, during the first quarter of 2010 through February 19, 2010, EQR has issued
approximately 1.1 million Common Shares at an average price of $33.87 per share for total
consideration of approximately $35.8 million. Cumulative to date, EQR has issued approximately 4.6
million Common Shares at an average price of $35.03 per share for total consideration of
approximately $159.5 million. As of February 19, 2010, EQR had 12.4 million Common Shares remaining
available for issuance under the ATM program.
Depending on its analysis of market prices, economic conditions, and other opportunities for
the investment of available capital, EQR may repurchase its Common Shares pursuant to its existing
share repurchase program authorized by the Board of Trustees. EQR repurchased $1.1 million (47,450
shares at an average price per share of $23.69) of its
18
Common Shares during the year ended December
31, 2009. Concurrent with these transactions, the Operating Partnership repurchased and retired
47,450 OP Units previously issued to EQR. As of December 31, 2009, EQR had authorization to
repurchase an additional $466.5 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 Operating Partnership may from time to time seek to repurchase
and retire its outstanding debt in open market or privately negotiated transactions.
The Operating Partnerships total debt summary and debt maturity schedules as of December 31,
2009 are as follows:
Debt Summary as of December 31, 2009
(Amounts in thousands)
(Amounts in thousands)
Weighted | ||||||||||||||||
Weighted | Average | |||||||||||||||
Average | Maturities | |||||||||||||||
Amounts (1) | % of Total | Rates (1) | (years) | |||||||||||||
Secured |
$ | 4,783,446 | 50.9 | % | 4.89 | % | 8.9 | |||||||||
Unsecured |
4,609,124 | 49.1 | % | 5.31 | % | 4.9 | ||||||||||
Total |
$ | 9,392,570 | 100.0 | % | 5.11 | % | 6.9 | |||||||||
Fixed Rate Debt: |
||||||||||||||||
Secured Conventional |
$ | 3,773,008 | 40.2 | % | 5.89 | % | 7.6 | |||||||||
Unsecured Public/Private |
3,771,700 | 40.1 | % | 5.93 | % | 5.4 | ||||||||||
Fixed Rate Debt |
7,544,708 | 80.3 | % | 5.91 | % | 6.5 | ||||||||||
Floating Rate Debt: |
||||||||||||||||
Secured Conventional |
382,939 | 4.0 | % | 2.18 | % | 4.2 | ||||||||||
Secured Tax Exempt |
627,499 | 6.7 | % | 0.65 | % | 20.5 | ||||||||||
Unsecured Public/Private |
801,824 | 8.6 | % | 1.37 | % | 1.7 | ||||||||||
Unsecured Tax Exempt |
35,600 | 0.4 | % | 0.37 | % | 19.0 | ||||||||||
Unsecured Revolving Credit Facility |
| | | 2.2 | ||||||||||||
Floating Rate Debt |
1,847,862 | 19.7 | % | 1.28 | % | 8.7 | ||||||||||
Total |
$ | 9,392,570 | 100.0 | % | 5.11 | % | 6.9 | |||||||||
(1) | Net of the effect of any derivative instruments. Weighted average rates are for the year ended December 31, 2009. |
Note: The Operating Partnership capitalized interest of approximately $34.9 million and $60.1
million during the years ended December 31, 2009 and 2008, respectively.
19
Debt Maturity Schedule as of December 31, 2009
(Amounts in thousands)
(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) | ||||||||||||||||||
2010 |
$ | 34,123 | $ | 568,310 | (2) | $ | 602,433 | 6.4 | % | 7.61 | % | 1.36 | % | |||||||||||
2011 |
1,066,274 | (3) | 261,805 | 1,328,079 | 14.1 | % | 5.52 | % | 4.83 | % | ||||||||||||||
2012 |
739,469 | 3,362 | 742,831 | 7.9 | % | 5.48 | % | 5.48 | % | |||||||||||||||
2013 |
266,347 | 301,824 | 568,171 | 6.1 | % | 6.76 | % | 4.89 | % | |||||||||||||||
2014 |
517,443 | | 517,443 | 5.5 | % | 5.28 | % | 5.28 | % | |||||||||||||||
2015 |
355,632 | | 355,632 | 3.8 | % | 6.41 | % | 6.41 | % | |||||||||||||||
2016 |
1,089,236 | 39,999 | 1,129,235 | 12.0 | % | 5.32 | % | 5.25 | % | |||||||||||||||
2017 |
1,346,553 | 456 | 1,347,009 | 14.3 | % | 5.87 | % | 5.87 | % | |||||||||||||||
2018 |
336,086 | 44,677 | 380,763 | 4.1 | % | 5.95 | % | 5.57 | % | |||||||||||||||
2019 |
502,244 | 20,766 | 523,010 | 5.6 | % | 5.19 | % | 5.01 | % | |||||||||||||||
2020+ |
1,291,301 | 606,663 | 1,897,964 | 20.2 | % | 6.11 | % | 5.07 | % | |||||||||||||||
Total |
$ | 7,544,708 | $ | 1,847,862 | $ | 9,392,570 | 100.0 | % | 5.85 | % | 5.03 | % | ||||||||||||
(1) | Net of the effect of any derivative instruments. Weighted average rates are as of December 31, 2009. | |
(2) | Includes the Operating Partnerships $500.0 million floating rate term loan facility, which matures on October 5, 2010, subject to two one-year extension options exercisable by the Operating Partnership. | |
(3) | Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity of 2026. The notes are callable by the Operating Partnership on or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021. |
The following table provides a summary of the Operating Partnerships unsecured debt as
of December 31, 2009:
20
Unsecured Debt Summary as of December 31, 2009
(Amounts in thousands)
(Amounts in thousands)
Unamortized | ||||||||||||||||||||
Coupon | Due | Face | Premium/ | Net | ||||||||||||||||
Rate | Date | Amount | (Discount) | Balance | ||||||||||||||||
Fixed Rate Notes: |
||||||||||||||||||||
6.950 | % | 03/02/11 | (1) | $ | 93,096 | $ | 990 | $ | 94,086 | |||||||||||
6.625 | % | 03/15/12 | (2) | 253,858 | (412 | ) | 253,446 | |||||||||||||
5.500 | % | 10/01/12 | (3) | 222,133 | (602 | ) | 221,531 | |||||||||||||
5.200 | % | 04/01/13 | (4) | 400,000 | (385 | ) | 399,615 | |||||||||||||
5.250 | % | 09/15/14 | 500,000 | (289 | ) | 499,711 | ||||||||||||||
6.584 | % | 04/13/15 | 300,000 | (590 | ) | 299,410 | ||||||||||||||
5.125 | % | 03/15/16 | 500,000 | (332 | ) | 499,668 | ||||||||||||||
5.375 | % | 08/01/16 | 400,000 | (1,221 | ) | 398,779 | ||||||||||||||
5.750 | % | 06/15/17 | 650,000 | (3,815 | ) | 646,185 | ||||||||||||||
7.125 | % | 10/15/17 | 150,000 | (505 | ) | 149,495 | ||||||||||||||
7.570 | % | 08/15/26 | 140,000 | | 140,000 | |||||||||||||||
3.850 | % | 08/15/26 | (5) | 482,545 | (12,771 | ) | 469,774 | |||||||||||||
Fair Value Derivative Adjustments |
(4) | (300,000 | ) | | (300,000 | ) | ||||||||||||||
3,791,632 | (19,932 | ) | 3,771,700 | |||||||||||||||||
Floating Rate Tax Exempt Notes: |
||||||||||||||||||||
7-Day SIFMA | 12/15/28 | (6) | 35,600 | | 35,600 | |||||||||||||||
Floating Rate Notes: |
||||||||||||||||||||
04/01/13 | (4) | 300,000 | | 300,000 | ||||||||||||||||
Fair Value Derivative Adjustments |
(4) | 1,824 | | 1,824 | ||||||||||||||||
Term Loan Facility |
LIBOR+0.50% | 10/05/10 | (6) (7) | 500,000 | | 500,000 | ||||||||||||||
801,824 | | 801,824 | ||||||||||||||||||
Revolving Credit Facility: |
LIBOR+0.50% | 02/28/12 | (8) | | | | ||||||||||||||
Total Unsecured Debt |
$ | 4,629,056 | $ | (19,932 | ) | $ | 4,609,124 | |||||||||||||
Note: | SIFMA stands for the Securities Industry and Financial Markets Association and is the tax-exempt index equivalent of LIBOR. |
(1) | On January 27, 2009, the Operating Partnership repurchased $185.2 million of these notes at par pursuant to a cash tender offer announced on January 16, 2009. On December 10, 2009, the Operating Partnership repurchased $21.7 million of these notes at a price of 106% of par pursuant to a cash tender offer announced on December 2, 2009. | |
(2) | On December 10, 2009, the Operating Partnership repurchased $146.1 million of these notes at a price of 108% of par pursuant to a cash tender offer announced on December 2, 2009. | |
(3) | On December 10, 2009, the Operating Partnership repurchased $127.9 million of these notes at a price of 107% of par pursuant to a cash tender offer announced on December 2, 2009. | |
(4) | $300.0 million in fair value interest rate swaps converts a portion of the 5.200% notes due April 1, 2013 to a floating interest rate. | |
(5) | Convertible notes mature on August 15, 2026. The notes are callable by the Operating Partnership on or after August 18, 2011. The notes are putable by the holders on August 18, 2011, August 15, 2016 and August 15, 2021. During the quarter ended March 31, 2009, the Operating Partnership repurchased $17.5 million of these notes at a price of 88.4% of par. On December 31, 2009, the Operating Partnership repurchased $48.5 million of these notes at par pursuant to a cash tender offer announced on December 2, 2009. Effective January 1, 2009, companies are required to expense the implied option value inherent in convertible debt. In conjunction with this requirement, the Operating Partnership recorded an adjustment of $17.3 million to the beginning balance of the discount on its convertible notes. | |
(6) | Notes are private. All other unsecured debt is public. | |
(7) | Represents the Operating Partnerships $500.0 million term loan facility, which matures on October 5, 2010, subject to two one-year extension options exercisable by the Operating Partnership. | |
(8) | As of December 31, 2009, there was no amount outstanding and approximately $1.37 billion available on the Operating Partnerships unsecured revolving credit facility. |
As of February 25, 2010, an unlimited amount of debt securities remains available for
issuance by the Operating Partnership under a registration statement that became automatically
effective upon filing with the SEC in December 2008 (under SEC regulations enacted in 2005, the
registration statement automatically expires on December
21
21, 2011 and does not contain a maximum
issuance amount). As of February 25, 2010, an unlimited amount of equity securities remains
available for issuance by EQR under a registration statement the SEC declared effective in December
2008 (under SEC regulations enacted in 2005, the registration statement automatically expires on
December 15, 2011 and does not contain a maximum issuance amount). Per the terms of ERPOPs
partnership agreement, EQR contributes the net proceeds of all equity offerings to the capital of
the Operating Partnership in exchange for additional OP Units (on a one-for-one Common Share per OP
Unit basis) or preference units (on a one-for-one preferred share per preference unit basis).
The Operating Partnerships Consolidated Debt-to-Total Market Capitalization Ratio as of
December 31, 2009 is presented in the following table. The Operating Partnership calculates the
equity component of its market capitalization as the sum of (i) the total outstanding Units at the
equivalent market value of the closing price of EQRs Common Shares on the New York Stock Exchange;
(ii) the OP Unit Equivalent of all convertible preference units; and (iii) the liquidation value
of all perpetual preference units outstanding.
Capital Structure as of December 31, 2009
(Amounts in thousands except for unit and per unit amounts)
(Amounts in thousands except for unit and per unit amounts)
Secured Debt |
$ | 4,783,446 | 50.9 | % | ||||||||||||
Unsecured Debt |
4,609,124 | 49.1 | % | |||||||||||||
Total Debt |
9,392,570 | 100.0 | % | 48.1 | % | |||||||||||
Units |
294,157,017 | |||||||||||||||
OP Unit Equivalents (see below) |
398,038 | |||||||||||||||
Total outstanding at quarter-end |
294,555,055 | |||||||||||||||
EQR Common Share Price at December 31, 2009 |
$ | 33.78 | ||||||||||||||
9,950,070 | 98.0 | % | ||||||||||||||
Perpetual Preference Units (see below) |
200,000 | 2.0 | % | |||||||||||||
Total Equity |
10,150,070 | 100.0 | % | 51.9 | % | |||||||||||
Total Market Capitalization |
$ | 19,542,640 | 100.0 | % |
Convertible Preference Units as of December 31, 2009
(Amounts in thousands except for unit and per unit amounts)
(Amounts in thousands except for unit and per unit amounts)
Annual | Annual | Weighted | ||||||||||||||||||||||||||||||
Redemption | Outstanding | Liquidation | Dividend | Dividend | Average | Conversion | OP Unit | |||||||||||||||||||||||||
Series | Date | Units | Value | Per Unit | Amount | Rate | Ratio | Equivalents | ||||||||||||||||||||||||
Preference Units: |
||||||||||||||||||||||||||||||||
7.00% Series E |
11/1/98 | 328,466 | $ | 8,212 | $ | 1.75 | $ | 575 | 1.1128 | 365,517 | ||||||||||||||||||||||
7.00% Series H |
6/30/98 | 22,459 | 561 | 1.75 | 39 | 1.4480 | 32,521 | |||||||||||||||||||||||||
Total Convertible Preference Units |
350,925 | $ | 8,773 | $ | 614 | 7.00 | % | 398,038 |
Perpetual Preference Units as of December 31, 2009
(Amounts in thousands except for unit and per unit amounts)
(Amounts in thousands except for unit and per unit amounts)
Annual | Annual | Weighted | ||||||||||||||||||||||
Redemption | Outstanding | Liquidation | Dividend | Dividend | Average | |||||||||||||||||||
Series | Date | Units | Value | Per Unit | Amount | Rate | ||||||||||||||||||
Preference Units: |
||||||||||||||||||||||||
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 Preference Units |
1,600,000 | $ | 200,000 | $ | 13,865 | 6.93 | % |
The Operating Partnership 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
22
credit facility. Under normal operating conditions, the Operating Partnership 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 Operating Partnership experiences shortfalls in its coverage
of distributions, which may cause the Operating Partnership 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 Operating Partnerships financial condition may be adversely affected and it may not be
able to maintain its current distribution levels. The Operating Partnership reduced its quarterly
OP Unit dividend beginning with the dividend for the third quarter of 2009, from $0.4825 per Unit
(an annual rate of $1.93 per Unit) to $0.3375 per Unit (an annual rate of $1.35 per Unit). The
Operating Partnership believes that its expected 2010 operating cash flow is sufficient to cover
capital expenditures and distributions.
The Operating Partnership 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 Operating
Partnership 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 Operating Partnership must maintain in order to comply with
covenants under its unsecured notes and line of credit. Of the $18.5 billion in investment in real
estate on the Operating Partnerships balance sheet at December 31, 2009, $11.2 billion or 60.9%,
was unencumbered. However, there can be no assurances that these sources of capital will be
available to the Operating Partnership in the future on acceptable terms or otherwise.
As of the date of this filing, the Operating Partnerships senior debt credit ratings from
Standard & Poors (S&P), Moodys and Fitch are BBB+, Baal and A-, respectively. As of the date of
this filing, EQRs preferred equity ratings from S&P, Moodys and Fitch are BBB-, Baa2 and BBB,
respectively. During the third quarter of 2009, Moodys and Fitch placed both EQR and the Operating
Partnership on negative outlook.
The Operating Partnership has a $1.5 billion long-term revolving credit facility with
available borrowings as of February 19, 2010 of $1.36 billion (net of $65.2 million which was
restricted/dedicated to support letters of credit and net of a $75.0 million commitment from a now
bankrupt financial institution) 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. As of February 19, 2010, $180.0 million was outstanding under
this facility. The Operating Partnership expects to repay essentially all of the outstanding
balance under the line as dispositions close and restricted 1031 proceeds are released from escrow.
See Note 21 in the Notes to Consolidated Financial Statements for discussion of the events
which occurred subsequent to December 31, 2009.
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 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-year estimated useful life. We expense as
incurred all make-ready maintenance and turnover costs such as cleaning, interior painting of
individual units and the repair of any replacement item noted above.
§ | Building improvements (outside the unit). These include: |
§ | roof replacement and major repairs; |
23
§ | 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. |
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 year ended December 31, 2009, our actual improvements to real estate totaled
approximately $123.9 million. This includes the following (amounts in thousands except for unit and
per unit amounts):
Capital Expenditures to Real Estate
For the Year Ended December 31, 2009
For the Year Ended December 31, 2009
Total | Avg. | Building | Avg. | Avg. | ||||||||||||||||||||||||
Units (1) | Replacements (2) | Per Unit | Improvements | Per Unit | Total | Per Unit | ||||||||||||||||||||||
Same Store Properties (3) |
113,598 | $ | 69,808 | $ | 614 | $ | 44,611 | $ | 393 | $ | 114,419 | $ | 1,007 | |||||||||||||||
Non-Same Store Properties (4) |
10,728 | 2,361 | 240 | 3,675 | 374 | 6,036 | 614 | |||||||||||||||||||||
Other (5) |
| 2,130 | 1,352 | 3,482 | ||||||||||||||||||||||||
Total |
124,326 | $ | 74,299 | $ | 49,638 | $ | 123,937 | |||||||||||||||||||||
(1) | Total Units Excludes 8,086 unconsolidated units and 4,595 military housing units, for which capital expenditures to real estate are self-funded and do not consolidate into the Operating Partnerships results. | |
(2) | Replacements For same store properties includes $28.0 million spent on various assets related to unit renovations/rehabs (primarily kitchens and baths) 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, 2008, less properties subsequently sold. | |
(4) | Non-Same Store Properties Primarily includes all properties acquired during 2008 and 2009, plus any properties in lease-up and not stabilized as of January 1, 2008. Per unit amounts are based on a weighted average of 9,823 units. | |
(5) | Other Primarily includes expenditures for properties sold during the period. |
For the year ended December 31, 2008, our actual improvements to real estate totaled
approximately $169.8 million. This includes the following (amounts in thousands except for unit and
per unit amounts):
Capital Expenditures to Real Estate
For the Year Ended December 31, 2008
For the Year Ended December 31, 2008
Total | Avg. | Building | Avg. | Avg. | ||||||||||||||||||||||||
Units (1) | Replacements | Per Unit | Improvements | Per Unit | Total | Per Unit | ||||||||||||||||||||||
Established Properties (2) |
105,607 | $ | 38,003 | $ | 360 | $ | 53,195 | $ | 504 | $ | 91,198 | $ | 864 | |||||||||||||||
New Acquisition Properties (3) |
20,665 | 5,409 | 285 | 18,243 | 961 | 23,652 | 1,246 | |||||||||||||||||||||
Other (4) |
6,487 | 43,497 | 11,491 | 54,988 | ||||||||||||||||||||||||
Total |
132,759 | $ | 86,909 | $ | 82,929 | $ | 169,838 | |||||||||||||||||||||
(1) | Total Units Excludes 9,776 unconsolidated units and 4,709 military housing units, for which capital expenditures to real estate are self-funded and do not consolidate into the Operating Partnerships results. | |
(2) | Established Properties Wholly Owned Properties acquired prior to January 1, 2006. | |
(3) | New Acquisition Properties Wholly Owned Properties acquired during 2006, 2007 and 2008. Per unit amounts are based on a weighted average of 18,983 units. | |
(4) | Other Includes properties either partially owned or sold during the period, commercial space, corporate housing and condominium conversions. Also includes $34.2 million included in replacements spent on various assets related to major |
24
renovations and repositioning of these assets. |
The Operating Partnership incurred less in capital expenditures in 2009 primarily due to
continued efforts to limit the scope of projects and greater cost controls on vendors. For 2010,
the Operating Partnership estimates that it will spend approximately $1,075 per unit of capital
expenditures for its same store properties inclusive of unit renovation/rehab costs, or $825 per
unit excluding unit renovation/rehab costs. The above assumptions are based on current expectations
and are forward-looking.
During the year ended December 31, 2009, the Operating Partnerships total non-real estate
capital additions, such as computer software, computer equipment, and furniture and fixtures and
leasehold improvements to the Operating Partnerships property management offices and its corporate
offices, were approximately $2.0 million. The Operating Partnership expects to fund approximately
$1.6 million in total additions to non-real estate property in 2010. 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 Operating Partnership is exposed to the effect of
interest rate changes. The Operating Partnership seeks to limit these risks by following
established risk management policies and procedures including the use of derivatives to hedge
interest rate risk on debt instruments.
The Operating Partnership 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 Operating
Partnership 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 December 31, 2009.
Other
Total distributions paid in January 2010 amounted to $100.7 million (excluding distributions
on Partially Owned Properties), which included certain distributions declared during the fourth
quarter ended December 31, 2009.
Off-Balance Sheet Arrangements and Contractual Obligations
The Operating Partnership has co-invested in various properties that are unconsolidated and
accounted for under the equity method of accounting. Management does not believe these investments
have a materially different impact upon the Operating Partnerships liquidity, cash flows, capital
resources, credit or market risk than its property management and ownership activities. During 2000
and 2001, the Operating Partnership entered into institutional ventures with an unaffiliated
partner. At the respective closing dates, the Operating Partnership sold and/or contributed 45
properties containing 10,846 units to these ventures and retained a 25% ownership interest in the
ventures. The Operating Partnerships joint venture partner contributed cash equal to 75% of the
agreed-upon equity value of the properties comprising the ventures, which was
then distributed to the Operating Partnership. The Operating Partnerships strategy with respect to
these ventures was to reduce its concentration of properties in a variety of markets. The Operating
Partnership sold seven properties consisting of 1,684 units (including one property containing 250
units which was acquired by the Operating Partnership), three properties consisting of 670 units
and one property consisting of 400 units during the years ended December 31, 2009, 2008 and 2007,
respectively. The Operating Partnership and its joint venture partner currently intend to wind up
these investments over the next few years by selling the related assets, which may involve
refinancing the assets as a majority of the debt encumbering them matures in 2010 and early 2011.
The Operating Partnership cannot estimate what, if any, profit it will receive from these
dispositions or if the Operating Partnership will in fact receive its equity back.
As of December 31, 2009, the Operating Partnership has four projects totaling 1,700 units in
various stages of development with estimated completion dates ranging through June 30, 2011. The
development agreements currently in place are discussed in detail in Note 18 of the Operating
Partnerships Consolidated Financial Statements.
See also Notes 2 and 6 in the Notes to Consolidated Financial Statements for additional
discussion regarding
25
the Operating Partnerships investments in partially owned entities.
The following table summarizes the Operating Partnerships contractual obligations for the
next five years and thereafter as of December 31, 2009:
Payments Due by Year (in thousands) | ||||||||||||||||||||||||||||
Contractual Obligations | 2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Total | |||||||||||||||||||||
Debt: |
||||||||||||||||||||||||||||
Principal (a) |
$ | 602,433 | $ | 1,328,079 | $ | 742,831 | $ | 568,171 | $ | 517,443 | $ | 5,633,613 | $ | 9,392,570 | ||||||||||||||
Interest (b) |
473,872 | 434,333 | 381,128 | 342,044 | 321,272 | 1,398,538 | 3,351,187 | |||||||||||||||||||||
Operating Leases: |
||||||||||||||||||||||||||||
Minimum Rent Payments (c) |
6,520 | 4,661 | 2,468 | 2,194 | 1,824 | 306,365 | 324,032 | |||||||||||||||||||||
Other Long-Term Liabilities: |
||||||||||||||||||||||||||||
Deferred Compensation (d) |
1,457 | 2,070 | 2,070 | 1,472 | 1,664 | 9,841 | 18,574 | |||||||||||||||||||||
Total |
$ | 1,084,282 | $ | 1,769,143 | $ | 1,128,497 | $ | 913,881 | $ | 842,203 | $ | 7,348,357 | $ | 13,086,363 | ||||||||||||||
(a) | Amounts include aggregate principal payments only and includes in 2010 a $500.0 million term loan that the Operating Partnership has the right to extend to 2012. | |
(b) | Amounts include interest expected to be incurred on the Operating Partnerships secured and unsecured debt based on obligations outstanding at December 31, 2009 and inclusive of capitalized interest. For floating rate debt, the current rate in effect for the most recent payment through December 31, 2009 is assumed to be in effect through the respective maturity date of each instrument. | |
(c) | Minimum basic rent due for various office space the Operating Partnership leases and fixed base rent due on ground leases for four properties/parcels. | |
(d) | Estimated payments to EQRs Chairman, Vice Chairman and two former CEOs based on planned retirement dates. |
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 Operating Partnerships significant accounting policies are described in Note 2 in the
Notes to Consolidated Financial Statements. These policies were followed in preparing the
consolidated financial statements at and for the year ended December 31, 2009 and are consistent
with the year ended December 31, 2008, except with respect to noncontrolling interests and
convertible debt as further described in Note 2.
The Operating Partnership 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 Operating Partnership 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 Operating Partnership 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 Operating Partnership 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 Operating Partnership periodically evaluates its long-lived assets, including its
investments in real estate, for indicators of permanent impairment. The judgments regarding the
existence of impairment indicators are based on
26
factors such as operational performance, market
conditions and legal and environmental concerns, as well as the Operating Partnerships ability to
hold and its intent with regard to each asset. Future events could occur which would cause the
Operating Partnership to conclude that impairment indicators exist and an impairment loss is
warranted.
Depreciation of Investment in Real Estate
The Operating Partnership 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 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 Operating Partnerships policy with respect to capitalization vs. expensing of
fixed asset/repair and maintenance costs. In addition, the Operating Partnership capitalizes the
payroll and associated costs of employees directly responsible for and who spend all of 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 Operating Partnership uses its professional judgment in
determining whether such costs meet the criteria for capitalization or must be expensed as
incurred. The Operating Partnership capitalizes interest, real estate taxes and insurance and
payroll and associated costs for those individuals directly responsible for and who spend all of
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 Operating Partnership 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 Operating Partnership to make estimates
and judgments that affect the fair value of the instruments. The Operating Partnership, 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 Operating
Partnership bases its estimates on current instruments with similar terms and maturities or on
other factors relevant to the financial instruments.
Funds From Operations
For the year ended December 31, 2009, Funds From Operations (FFO) available to Units
decreased $2.9 million, or 0.5%, as compared to the year ended December 31, 2008. For the year
ended December 31, 2008, FFO available to Units decreased $95.0 million, or 13.3%, as compared to
the year ended December 31, 2007.
The following is a reconciliation of net income to FFO available to Units for each of the five
years ended December 31, 2009:
27
Funds From Operations
(Amounts in thousands)
(Amounts in thousands)
Year Ended December 31, | ||||||||||||||||||||
2009 (3) | 2008 (3) | 2007 (3) | 2006 (3) | 2005 | ||||||||||||||||
Net income |
$ | 382,029 | $ | 436,413 | $ | 1,047,356 | $ | 1,147,617 | $ | 931,246 | ||||||||||
Adjustments: |
||||||||||||||||||||
Net loss (income) attributable to Noncontrolling Interests
Partially Owned Properties |
558 | (2,650 | ) | (2,200 | ) | (3,132 | ) | 801 | ||||||||||||
Depreciation |
576,156 | 553,352 | 525,234 | 445,995 | 330,698 | |||||||||||||||
Depreciation Non-real estate additions |
(7,355 | ) | (8,269 | ) | (8,279 | ) | (7,840 | ) | (5,541 | ) | ||||||||||
Depreciation Partially Owned and Unconsolidated Properties |
759 | 4,157 | 4,379 | 4,338 | 2,487 | |||||||||||||||
Net (gain) on sales of unconsolidated entities |
(10,689 | ) | (2,876 | ) | (2,629 | ) | (370 | ) | (1,330 | ) | ||||||||||
Discontinued operations: |
||||||||||||||||||||
Depreciation |
24,219 | 49,556 | 91,180 | 146,522 | 198,049 | |||||||||||||||
Net (gain) on sales of discontinued operations |
(335,299 | ) | (392,857 | ) | (933,013 | ) | (1,025,803 | ) | (706,405 | ) | ||||||||||
Net incremental (loss) gain on sales of condominium units |
(385 | ) | (3,932 | ) | 20,771 | 48,961 | 100,361 | |||||||||||||
FFO (1) (2) |
629,993 | 632,894 | 742,799 | 756,288 | 850,366 | |||||||||||||||
Preferred distributions |
(14,488 | ) | (14,522 | ) | (23,233 | ) | (39,115 | ) | (57,248 | ) | ||||||||||
Premium on redemption of preference units/interests |
| | (6,154 | ) | (4,649 | ) | (8,493 | ) | ||||||||||||
FFO available to Units (1) (2) |
$ | 615,505 | $ | 618,372 | $ | 713,412 | $ | 712,524 | $ | 784,625 | ||||||||||
(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 Operating Partnership commences the conversion of units to condominiums, it simultaneously discontinues depreciation of such property. FFO available to Units is calculated on a basis consistent with net income available to Units and reflects adjustments to net income for preferred distributions and premiums on redemption of preference units/interests in accordance with accounting principles generally accepted in the United States. | |
(2) | The Operating Partnership believes that FFO and FFO available to 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 useful life estimates), FFO and FFO available to Units can help compare the operating performance of a companys real estate between periods or as compared to different companies. FFO and FFO available to Units do not represent net income, net income available to Units or net cash flows from operating activities in accordance with GAAP. Therefore, FFO and FFO available to Units should not be exclusively considered as alternatives to net income, net income available to Units or net cash flows from operating activities as determined by GAAP or as measures of liquidity. The Operating Partnerships calculation of FFO and FFO available to 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. | |
(3) | Effective January 1, 2009, companies are required to retrospectively expense certain implied costs of the option value related to convertible debt. As a result, net income, FFO and FFO available to Units have all been reduced by approximately $10.6 million, $13.3 million, $10.1 million and $3.6 million for the years ended December 31, 2009, 2008, 2007 and 2006, respectively. |
Item 8. Financial Statements and Supplementary Data
See Index to Consolidated Financial Statements and Schedule on page F-1.
28
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE
ERP OPERATING LIMITED PARTNERSHIP
PAGE | ||
FINANCIAL STATEMENTS FILED AS PART OF THIS REPORT |
||
Report of Independent Registered Public Accounting Firm |
F-2 | |
Consolidated Balance Sheets as of December 31, 2009 and 2008 |
F-3 | |
Consolidated Statements of Operations for the years ended
December 31, 2009, 2008 and 2007 |
F-4 to F-5 | |
Consolidated Statements of Cash Flows for the years ended
December 31, 2009, 2008 and 2007 |
F-6 to F-8 | |
Consolidated Statements of Changes in Capital for the years ended
December 31, 2009, 2008 and 2007 |
F-9 to F-10 | |
Notes to Consolidated Financial Statements |
F-11 to F-47 | |
SCHEDULE FILED AS PART OF THIS REPORT |
||
Schedule III Real Estate and Accumulated Depreciation |
S-1 to S-11 |
All other schedules have been omitted because they are inapplicable, not required or
the information is included elsewhere in the consolidated financial statements or notes
thereto.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Partners
ERP Operating Limited Partnership
ERP Operating Limited Partnership
We have audited the accompanying consolidated balance sheets of ERP Operating Limited Partnership
(the Operating Partnership) as of December 31, 2009 and 2008 and the related consolidated
statements of operations, changes in capital and cash flows for each of the three years in the
period ended December 31, 2009. Our audits also included the financial statement schedule listed in
the accompanying index to the consolidated financial statements and schedule. These financial
statements and schedule are the responsibility of the Operating Partnerships management. Our
responsibility is to express an opinion on these financial statements and schedule based on our
audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight
Board (United States). Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement. An
audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all
material respects, the consolidated financial position of ERP Operating Limited Partnership at
December 31, 2009 and 2008 and the consolidated results of its operations and its cash flows for
each of the three years in the period ended December 31, 2009, in conformity with U.S. generally
accepted accounting principles. Also, in our opinion, the related financial statement schedule,
when considered in relation to the basic consolidated financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.
As discussed in Note 2 to the consolidated financial statements, ERP Operating Limited Partnership
changed its method of accounting for convertible debt instruments and noncontrolling interests upon
the adoption of new accounting pronouncements, effective January 1, 2009 and applied
retrospectively.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight
Board (United States), ERP Operating Limited Partnerships internal control over financial
reporting as of December 31, 2009, based on criteria established in Internal Control Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our
report dated February 25, 2010 (not provided herein) expressed an unqualified opinion thereon.
/s/ ERNST & YOUNG LLP | ||||
ERNST & YOUNG LLP | ||||
Chicago, Illinois
February 25, 2010, except for Notes 12, 13 and 20,
as to which the date is September 14, 2010
February 25, 2010, except for Notes 12, 13 and 20,
as to which the date is September 14, 2010
F-2
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
ASSETS |
||||||||
Investment in real estate |
||||||||
Land |
$ | 3,650,324 | $ | 3,671,299 | ||||
Depreciable property |
13,893,521 | 13,908,594 | ||||||
Projects under development |
668,979 | 855,473 | ||||||
Land held for development |
252,320 | 254,873 | ||||||
Investment in real estate |
18,465,144 | 18,690,239 | ||||||
Accumulated depreciation |
(3,877,564 | ) | (3,561,300 | ) | ||||
Investment in real estate, net |
14,587,580 | 15,128,939 | ||||||
Cash and cash equivalents |
193,288 | 890,794 | ||||||
Investments in unconsolidated entities |
6,995 | 5,795 | ||||||
Deposits restricted |
352,008 | 152,732 | ||||||
Escrow deposits mortgage |
17,292 | 19,729 | ||||||
Deferred financing costs, net |
46,396 | 53,817 | ||||||
Other assets |
213,956 | 283,304 | ||||||
Total assets |
$ | 15,417,515 | $ | 16,535,110 | ||||
LIABILITIES AND CAPITAL |
||||||||
Liabilities: |
||||||||
Mortgage notes payable |
$ | 4,783,446 | $ | 5,036,930 | ||||
Notes, net |
4,609,124 | 5,447,012 | ||||||
Lines of credit |
| | ||||||
Accounts payable and accrued expenses |
58,537 | 108,463 | ||||||
Accrued interest payable |
101,849 | 113,846 | ||||||
Other liabilities |
272,236 | 289,562 | ||||||
Security deposits |
59,264 | 64,355 | ||||||
Distributions payable |
100,266 | 141,843 | ||||||
Total liabilities |
9,984,722 | 11,202,011 | ||||||
Commitments and contingencies |
||||||||
Redeemable Limited Partners |
258,280 | 264,394 | ||||||
Capital: |
||||||||
Partners capital: |
||||||||
Preference Units |
208,773 | 208,786 | ||||||
Preference Interests and Junior Preference Units |
| 184 | ||||||
General Partner |
4,833,885 | 4,732,369 | ||||||
Limited Partners |
116,120 | 137,645 | ||||||
Accumulated other comprehensive income (loss) |
4,681 | (35,799 | ) | |||||
Total partners capital |
5,163,459 | 5,043,185 | ||||||
Noncontrolling Interests Partially Owned Properties |
11,054 | 25,520 | ||||||
Total capital |
5,174,513 | 5,068,705 | ||||||
Total liabilities and capital |
$ | 15,417,515 | $ | 16,535,110 | ||||
See accompanying notes
F-3
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands except per Unit data)
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands except per Unit data)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
REVENUES |
||||||||||||
Rental income |
$ | 1,910,701 | $ | 1,941,868 | $ | 1,792,629 | ||||||
Fee and asset management |
10,346 | 10,715 | 9,183 | |||||||||
Total revenues |
1,921,047 | 1,952,583 | 1,801,812 | |||||||||
EXPENSES |
||||||||||||
Property and maintenance |
480,840 | 501,824 | 466,835 | |||||||||
Real estate taxes and insurance |
213,211 | 201,505 | 179,827 | |||||||||
Property management |
71,938 | 77,063 | 87,476 | |||||||||
Fee and asset management |
7,519 | 7,981 | 8,412 | |||||||||
Depreciation |
576,156 | 553,352 | 525,234 | |||||||||
General and administrative |
38,994 | 44,951 | 46,767 | |||||||||
Impairment |
11,124 | 116,418 | | |||||||||
Total expenses |
1,399,782 | 1,503,094 | 1,314,551 | |||||||||
Operating income |
521,265 | 449,489 | 487,261 | |||||||||
Interest and other income |
16,684 | 33,515 | 20,037 | |||||||||
Other expenses |
(6,487 | ) | (5,760 | ) | (1,827 | ) | ||||||
Interest: |
||||||||||||
Expense incurred, net |
(503,542 | ) | (489,349 | ) | (489,054 | ) | ||||||
Amortization of deferred financing costs |
(12,794 | ) | (9,681 | ) | (10,073 | ) | ||||||
Income (loss) before income and other taxes, (loss) income from
investments in unconsolidated entities, net gain on sales of
unconsolidated entities and land parcels and discontinued operations |
15,126 | (21,786 | ) | 6,344 | ||||||||
Income and other tax (expense) benefit |
(2,808 | ) | (5,284 | ) | (2,518 | ) | ||||||
(Loss) income from investments in unconsolidated entities |
(2,815 | ) | (107 | ) | 332 | |||||||
Net gain on sales of unconsolidated entities |
10,689 | 2,876 | 2,629 | |||||||||
Net gain on sales of land parcels |
| 2,976 | 6,360 | |||||||||
Income (loss) from continuing operations |
20,192 | (21,325 | ) | 13,147 | ||||||||
Discontinued operations, net |
361,837 | 457,738 | 1,034,209 | |||||||||
Net income |
382,029 | 436,413 | 1,047,356 | |||||||||
Net loss (income) attributable to Noncontrolling Interests
Partially Owned Properties |
558 | (2,650 | ) | (2,200 | ) | |||||||
Net income attributable to controlling interests |
$ | 382,587 | $ | 433,763 | $ | 1,045,156 | ||||||
ALLOCATION OF NET INCOME: |
||||||||||||
Preference Units |
$ | 14,479 | $ | 14,507 | $ | 22,792 | ||||||
Preference Interests and Junior Preference Units |
$ | 9 | $ | 15 | $ | 441 | ||||||
Premium on redemption of Preference Units |
$ | | $ | | $ | 6,154 | ||||||
General Partner |
$ | 347,794 | $ | 393,115 | $ | 951,242 | ||||||
Limited Partners |
20,305 | 26,126 | 64,527 | |||||||||
Net income available to Units |
$ | 368,099 | $ | 419,241 | $ | 1,015,769 | ||||||
Earnings per Unit basic: |
||||||||||||
Income (loss) from continuing operations available to Units |
$ | 0.02 | $ | (0.13 | ) | $ | (0.06 | ) | ||||
Net income available to Units |
$ | 1.27 | $ | 1.46 | $ | 3.40 | ||||||
Weighted average Units outstanding |
289,167 | 287,631 | 298,392 | |||||||||
Earnings per Unit diluted: |
||||||||||||
Income (loss) from continuing operations available to Units |
$ | 0.02 | $ | (0.13 | ) | $ | (0.06 | ) | ||||
Net income available to Units |
$ | 1.27 | $ | 1.46 | $ | 3.40 | ||||||
Weighted average Units outstanding |
290,105 | 287,631 | 298,392 | |||||||||
Distributions declared per Unit outstanding |
$ | 1.64 | $ | 1.93 | $ | 1.87 | ||||||
See accompanying notes
F-4
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS (Continued)
(Amounts in thousands except per Unit data)
CONSOLIDATED STATEMENTS OF OPERATIONS (Continued)
(Amounts in thousands except per Unit data)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
Comprehensive income: |
||||||||||||
Net income |
$ | 382,029 | $ | 436,413 | $ | 1,047,356 | ||||||
Other comprehensive income (loss) derivative instruments: |
||||||||||||
Unrealized holding gains (losses) arising during the year |
37,676 | (23,815 | ) | (3,853 | ) | |||||||
Losses reclassified into earnings from other comprehensive income |
3,724 | 2,696 | 1,954 | |||||||||
Other |
449 | | | |||||||||
Other comprehensive income (loss) other instruments: |
||||||||||||
Unrealized holding gains arising during the year |
3,574 | 1,202 | 27 | |||||||||
(Gains) realized during the year |
(4,943 | ) | | | ||||||||
Comprehensive income |
422,509 | 416,496 | 1,045,484 | |||||||||
Comprehensive loss (income) attributable to Noncontrolling Interests Partially Owned Properties |
558 | (2,650 | ) | (2,200 | ) | |||||||
Comprehensive income attributable to controlling interests |
$ | 423,067 | $ | 413,846 | $ | 1,043,284 | ||||||
See accompanying notes
F-5
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net income |
$ | 382,029 | $ | 436,413 | $ | 1,047,356 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation |
600,375 | 602,908 | 616,414 | |||||||||
Amortization of deferred financing costs |
13,127 | 9,701 | 11,849 | |||||||||
Amortization of discounts on investment securities |
(1,661 | ) | (365 | ) | | |||||||
Amortization of discounts and premiums on debt |
5,857 | 9,730 | 5,082 | |||||||||
Amortization of deferred settlements on derivative instruments |
2,228 | 1,317 | 575 | |||||||||
Impairment |
11,124 | 116,418 | | |||||||||
Write-off of pursuit costs |
4,838 | 5,535 | 1,726 | |||||||||
Transaction costs |
1,650 | 225 | 104 | |||||||||
Loss (income) from investments in unconsolidated entities |
2,815 | 107 | (332 | ) | ||||||||
Distributions from unconsolidated entities return on capital |
153 | 116 | 102 | |||||||||
Net (gain) on sales of investment securities |
(4,943 | ) | | | ||||||||
Net (gain) on sales of unconsolidated entities |
(10,689 | ) | (2,876 | ) | (2,629 | ) | ||||||
Net (gain) on sales of land parcels |
| (2,976 | ) | (6,360 | ) | |||||||
Net (gain) on sales of discontinued operations |
(335,299 | ) | (392,857 | ) | (933,013 | ) | ||||||
Loss (gain) on debt extinguishments |
17,525 | (18,656 | ) | 3,339 | ||||||||
Unrealized (gain) loss on derivative instruments |
(3 | ) | 500 | (1 | ) | |||||||
Compensation paid with Company Common Shares |
17,843 | 22,311 | 21,631 | |||||||||
Other operating activities, net |
| | (19 | ) | ||||||||
Changes in assets and liabilities: |
||||||||||||
Decrease (increase) in deposits restricted |
3,117 | (1,903 | ) | 2,927 | ||||||||
Decrease (increase) in other assets |
11,768 | (1,488 | ) | (4,873 | ) | |||||||
(Decrease) in accounts payable and accrued expenses |
(34,524 | ) | (821 | ) | (9,760 | ) | ||||||
(Decrease) increase in accrued interest payable |
(11,997 | ) | (10,871 | ) | 33,545 | |||||||
Increase (decrease) in other liabilities |
2,220 | (19,412 | ) | 1,482 | ||||||||
(Decrease) increase in security deposits |
(5,091 | ) | 2,196 | 4,087 | ||||||||
Net cash provided by operating activities |
672,462 | 755,252 | 793,232 | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||
Investment in real estate acquisitions |
(175,531 | ) | (388,083 | ) | (1,680,074 | ) | ||||||
Investment in real estate development/other |
(330,623 | ) | (521,546 | ) | (480,184 | ) | ||||||
Improvements to real estate |
(123,937 | ) | (169,838 | ) | (252,675 | ) | ||||||
Additions to non-real estate property |
(2,028 | ) | (2,327 | ) | (7,696 | ) | ||||||
Interest capitalized for real estate under development |
(34,859 | ) | (60,072 | ) | (45,107 | ) | ||||||
Proceeds from disposition of real estate, net |
887,055 | 887,576 | 2,012,939 | |||||||||
Investments in unconsolidated entities |
| | (191 | ) | ||||||||
Distributions from unconsolidated entities return of capital |
6,521 | 3,034 | 122 | |||||||||
Purchase of investment securities |
(77,822 | ) | (158,367 | ) | | |||||||
Proceeds from sale of investment securities |
215,753 | | | |||||||||
Transaction costs |
(1,650 | ) | (225 | ) | (104 | ) | ||||||
(Increase) decrease in deposits on real estate acquisitions, net |
(250,257 | ) | 65,395 | 245,667 | ||||||||
Decrease in mortgage deposits |
2,437 | 445 | 5,354 | |||||||||
Acquisition of Noncontrolling Interests Partially Owned Properties |
(11,480 | ) | (20 | ) | | |||||||
Other investing activities, net |
| | 1,200 | |||||||||
Net cash provided by (used for) investing activities |
103,579 | (344,028 | ) | (200,749 | ) | |||||||
See accompanying notes
F-6
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||
Loan and bond acquisition costs |
$ | (9,291 | ) | $ | (9,233 | ) | $ | (26,257 | ) | |||
Mortgage notes payable: |
||||||||||||
Proceeds |
738,798 | 1,841,453 | 827,831 | |||||||||
Restricted cash |
46,664 | 37,262 | (113,318 | ) | ||||||||
Lump sum payoffs |
(939,022 | ) | (411,391 | ) | (523,299 | ) | ||||||
Scheduled principal repayments |
(17,763 | ) | (24,034 | ) | (24,732 | ) | ||||||
Gain (loss) on debt extinguishments |
2,400 | (81 | ) | (3,339 | ) | |||||||
Notes, net: |
||||||||||||
Proceeds |
| | 1,493,030 | |||||||||
Lump sum payoffs |
(850,115 | ) | (304,043 | ) | (150,000 | ) | ||||||
Scheduled principal repayments |
| | (4,286 | ) | ||||||||
(Loss) gain on debt extinguishments |
(19,925 | ) | 18,737 | | ||||||||
Lines of credit: |
||||||||||||
Proceeds |
| 841,000 | 17,536,000 | |||||||||
Repayments |
| (980,000 | ) | (17,857,000 | ) | |||||||
Proceeds from (payments on) settlement of derivative instruments |
11,253 | (26,781 | ) | 2,370 | ||||||||
Proceeds from sale of OP Units |
86,184 | | | |||||||||
Proceeds from EQRs Employee Share Purchase Plan (ESPP) |
5,292 | 6,170 | 7,165 | |||||||||
Proceeds from exercise of EQR options |
9,136 | 24,634 | 28,760 | |||||||||
OP Units repurchased and retired |
(1,124 | ) | (12,548 | ) | (1,221,680 | ) | ||||||
Redemption of Preference Units |
| | (175,000 | ) | ||||||||
Premium on redemption of Preference Units |
| | (24 | ) | ||||||||
Payment of offering costs |
(2,536 | ) | (102 | ) | (175 | ) | ||||||
Other financing activities, net |
(16 | ) | (16 | ) | (14 | ) | ||||||
Contributions Noncontrolling Interests Partially Owned Properties |
893 | 2,083 | 10,267 | |||||||||
Contributions Limited Partners |
78 | | | |||||||||
Distributions: |
||||||||||||
OP Units General Partner |
(488,604 | ) | (522,195 | ) | (526,281 | ) | ||||||
Preference Units |
(14,479 | ) | (14,521 | ) | (27,008 | ) | ||||||
Preference Interests and Junior Preference Units |
(12 | ) | (15 | ) | (453 | ) | ||||||
OP Units Limited Partners |
(28,935 | ) | (34,584 | ) | (35,543 | ) | ||||||
Noncontrolling Interests Partially Owned Properties |
(2,423 | ) | (3,056 | ) | (18,943 | ) | ||||||
Net cash (used for) provided by financing activities |
(1,473,547 | ) | 428,739 | (801,929 | ) | |||||||
Net (decrease) increase in cash and cash equivalents |
(697,506 | ) | 839,963 | (209,446 | ) | |||||||
Cash and cash equivalents, beginning of year |
890,794 | 50,831 | 260,277 | |||||||||
Cash and cash equivalents, end of year |
$ | 193,288 | $ | 890,794 | $ | 50,831 | ||||||
See accompanying notes
F-7
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
SUPPLEMENTAL INFORMATION: |
||||||||||||
Cash paid for interest, net of amounts capitalized |
$ | 508,847 | $ | 491,803 | $ | 457,700 | ||||||
Net cash paid (received) for income and other taxes |
$ | 3,968 | $ | (1,252 | ) | $ | (1,587 | ) | ||||
Real estate acquisitions/dispositions/other: |
||||||||||||
Mortgage loans assumed |
$ | | $ | 24,946 | $ | 226,196 | ||||||
Valuation of OP Units issued |
$ | 1,034 | $ | 849 | $ | | ||||||
Mortgage loans (assumed) by purchaser |
$ | (17,313 | ) | $ | | $ | (76,744 | ) | ||||
Amortization of deferred financing costs: |
||||||||||||
Investment in real estate, net |
$ | (3,585 | ) | $ | (1,986 | ) | $ | (1,521 | ) | |||
Deferred financing costs, net |
$ | 16,712 | $ | 11,687 | $ | 13,370 | ||||||
Amortization of discounts and premiums on debt: |
||||||||||||
Investment in real estate, net |
$ | (3 | ) | $ | (6 | ) | $ | | ||||
Mortgage notes payable |
$ | (6,097 | ) | $ | (6,287 | ) | $ | (6,252 | ) | |||
Notes, net |
$ | 11,957 | $ | 16,023 | $ | 11,334 | ||||||
Amortization of deferred settlements on derivative instruments: |
||||||||||||
Other liabilities |
$ | (1,496 | ) | $ | (1,379 | ) | $ | (1,379 | ) | |||
Accumulated other comprehensive income (loss) |
$ | 3,724 | $ | 2,696 | $ | 1,954 | ||||||
Unrealized (gain) loss on derivative instruments: |
||||||||||||
Other assets |
$ | (33,261 | ) | $ | (6,680 | ) | $ | (2,347 | ) | |||
Mortgage notes payable |
$ | (1,887 | ) | $ | 6,272 | $ | 7,492 | |||||
Notes, net |
$ | 719 | $ | 1,846 | $ | 4,323 | ||||||
Other liabilities |
$ | (3,250 | ) | $ | 22,877 | $ | (5,616 | ) | ||||
Accumulated other comprehensive income (loss) |
$ | 37,676 | $ | (23,815 | ) | $ | (3,853 | ) | ||||
Proceeds from (payments on) settlement of derivative instruments: |
||||||||||||
Other assets |
$ | 11,253 | $ | (98 | ) | $ | 2,375 | |||||
Other liabilities |
$ | | $ | (26,683 | ) | $ | (5 | ) | ||||
See accompanying notes
F-8
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
(Amounts in thousands)
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
(Amounts in thousands)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
PARTNERS CAPITAL |
||||||||||||
PREFERENCE UNITS |
||||||||||||
Balance, beginning of year |
$ | 208,786 | $ | 209,662 | $ | 386,574 | ||||||
Redemption of 8.60% Series D Cumulative Redeemable |
| | (175,000 | ) | ||||||||
Conversion of 7.00% Series E Cumulative Convertible |
(13 | ) | (828 | ) | (1,818 | ) | ||||||
Conversion of 7.00% Series H Cumulative Convertible |
| (48 | ) | (94 | ) | |||||||
Balance, end of year |
$ | 208,773 | $ | 208,786 | $ | 209,662 | ||||||
PREFERENCE INTERESTS AND JUNIOR PREFERENCE UNITS |
||||||||||||
Balance, beginning of year |
$ | 184 | $ | 184 | $ | 11,684 | ||||||
Conversion of 7.625% Series J Preference Interests |
| | (11,500 | ) | ||||||||
Conversion of Series B Junior Preference Units |
(184 | ) | | | ||||||||
Balance, end of year |
$ | | $ | 184 | $ | 184 | ||||||
GENERAL PARTNER |
||||||||||||
Balance, beginning of year |
$ | 4,732,369 | $ | 4,723,590 | $ | 5,229,672 | ||||||
OP Unit Issuance: |
||||||||||||
Conversion of Preference Units into OP Units held by General Partner |
13 | 876 | 1,912 | |||||||||
Conversion of Preference Interests into OP Units held by General Partner |
| | 11,500 | |||||||||
Conversion of OP Units held by Limited Partners into OP Units
held by General Partner |
48,803 | 49,901 | 32,445 | |||||||||
Issuance of OP Units |
123,734 | | | |||||||||
Exercise of EQR share options |
9,136 | 24,634 | 28,760 | |||||||||
EQRs Employee Share Purchase Plan (ESPP) |
5,292 | 6,170 | 7,165 | |||||||||
Share-based employee compensation expense: |
||||||||||||
EQR performance shares |
179 | (8 | ) | 1,278 | ||||||||
EQR restricted shares |
11,132 | 17,278 | 15,230 | |||||||||
EQR share options |
5,996 | 5,846 | 5,345 | |||||||||
EQR ESPP discount |
1,303 | 1,289 | 1,701 | |||||||||
OP Units repurchased and retired |
(1,124 | ) | (7,908 | ) | (1,226,320 | ) | ||||||
Offering costs |
(2,536 | ) | (102 | ) | (175 | ) | ||||||
Premium on redemption of Preference Units original issuance costs |
| | 6,130 | |||||||||
Net income available to Units General Partner |
347,794 | 393,115 | 951,242 | |||||||||
OP Units General Partner distributions |
(450,287 | ) | (523,648 | ) | (520,700 | ) | ||||||
Supplemental Executive Retirement Plan (SERP) |
27,809 | (7,304 | ) | (6,709 | ) | |||||||
Acquisition of Noncontrolling Interests Partially Owned Properties |
(1,496 | ) | | | ||||||||
Change in market value of Redeemable Limited Partners |
(14,544 | ) | 65,524 | 146,284 | ||||||||
Adjustment for Limited Partners ownership in Operating Partnership |
(9,688 | ) | (16,884 | ) | 38,830 | |||||||
Balance, end of year |
$ | 4,833,885 | $ | 4,732,369 | $ | 4,723,590 | ||||||
LIMITED PARTNERS |
||||||||||||
Balance, beginning of year |
$ | 137,645 | $ | 162,185 | $ | 186,285 | ||||||
Issuance of OP Units |
1,034 | 849 | | |||||||||
Issuance of LTIP Units |
78 | | | |||||||||
Conversion
of OP Units held by Limited Partners into OP Units held by General Partner |
(48,803 | ) | (49,901 | ) | (32,445 | ) | ||||||
Equity compensation associated with Units Limited Partners |
1,194 | | | |||||||||
Net income available to Units Limited Partners |
20,305 | 26,126 | 64,527 | |||||||||
Units Limited Partners distributions |
(25,679 | ) | (33,745 | ) | (35,213 | ) | ||||||
Change in carrying value of Redeemable Limited Partners |
20,658 | 15,247 | 17,861 | |||||||||
Adjustment for Limited Partners ownership in Operating Partnership |
9,688 | 16,884 | (38,830 | ) | ||||||||
Balance, end of year |
$ | 116,120 | $ | 137,645 | $ | 162,185 | ||||||
See accompanying notes
F-9
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (Continued)
(Amounts in thousands)
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (Continued)
(Amounts in thousands)
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
PARTNERS CAPITAL (continued) |
||||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||
Balance, beginning of year |
$ | (35,799 | ) | $ | (15,882 | ) | $ | (14,010 | ) | |||
Accumulated other comprehensive income (loss) derivative instruments: |
||||||||||||
Unrealized holding gains (losses) arising during the year |
37,676 | (23,815 | ) | (3,853 | ) | |||||||
Losses reclassified into earnings from other comprehensive income |
3,724 | 2,696 | 1,954 | |||||||||
Other |
449 | | | |||||||||
Accumulated other comprehensive income (loss) other instruments: |
||||||||||||
Unrealized holding gains arising during the year |
3,574 | 1,202 | 27 | |||||||||
(Gains) realized during the year |
(4,943 | ) | | | ||||||||
Balance, end of year |
$ | 4,681 | $ | (35,799 | ) | $ | (15,882 | ) | ||||
NONCONTROLLING INTERESTS |
||||||||||||
NONCONTROLLING INTERESTS PARTIALLY OWNED PROPERTIES |
||||||||||||
Balance, beginning of year |
$ | 25,520 | $ | 26,236 | $ | 26,814 | ||||||
Net (loss) income attributable to Noncontrolling Interests |
(558 | ) | 2,650 | 2,200 | ||||||||
Contributions by Noncontrolling Interests |
893 | 2,083 | 10,267 | |||||||||
Distributions to Noncontrolling Interests |
(2,439 | ) | (3,072 | ) | (18,957 | ) | ||||||
Other |
(657 | ) | (500 | ) | 5,912 | |||||||
Acquisition of additional ownership interest by Operating Partnership |
(11,705 | ) | (1,877 | ) | | |||||||
Balance, end of year |
$ | 11,054 | $ | 25,520 | $ | 26,236 | ||||||
See accompanying notes
F-10
ERP OPERATING LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Business
ERP Operating Limited Partnership (ERPOP), an Illinois limited partnership, was formed in
May 1993 to conduct the multifamily residential property business of Equity Residential (EQR).
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 December 31, 2009 owned an approximate 95.2%
ownership interest in ERPOP. EQR is structured as an umbrella partnership REIT (UPREIT) under
which all property ownership and related business operations are conducted through ERPOP and its
subsidiaries. References to the Operating Partnership include ERPOP and those entities owned or
controlled by it. References to the Company mean EQR and the Operating Partnership.
As of December 31, 2009, the Operating Partnership, directly or indirectly through investments
in title holding entities, owned all or a portion of 495 properties in 23 states and the District
of Columbia consisting of 137,007 units. The ownership breakdown includes (table does not include
various uncompleted development properties):
Properties | Units | |||||||
Wholly Owned Properties |
432 | 118,796 | ||||||
Partially Owned Properties: |
||||||||
Consolidated |
27 | 5,530 | ||||||
Unconsolidated |
34 | 8,086 | ||||||
Military Housing |
2 | 4,595 | ||||||
495 | 137,007 |
The Wholly Owned Properties are accounted for under the consolidation method of
accounting. The Operating Partnership beneficially owns 100% fee simple title to 429 of the 432
Wholly Owned Properties and all but one of its wholly owned development properties and land
parcels. The Operating Partnership owns the building and improvements and leases the land
underlying the improvements under long-term ground leases that expire in 2026, 2077 and 2101 for
the three operating properties, respectively, and 2104 for one land parcel. These properties are
consolidated and reflected as real estate assets while the ground leases are accounted for as
operating leases.
The Partially Owned Properties Consolidated are controlled by the Operating Partnership
but have partners with noncontrolling interests and are accounted for under the consolidation
method of accounting. The Partially Owned Properties Unconsolidated are partially owned but
not controlled by the Operating Partnership and consist of investments in partnership interests
that are accounted for under the equity method of accounting. The Military Housing properties
consist of investments in limited liability companies that, as a result of the terms of the
operating agreements, are accounted for as management contract rights with all fees recognized as
fee and asset management revenue.
2. Summary of Significant Accounting Policies
Basis of Presentation
Due to the Operating Partnerships ability as general partner to control either through
ownership or by contract its subsidiaries, other than entities that own controlling interests in
the Partially Owned Properties Unconsolidated and certain other entities in which the Operating
Partnership has investments, each such subsidiary has been consolidated with the Operating
Partnership for financial reporting purposes. The consolidated financial statements also include
all variable interest entities for which the Operating Partnership is the primary beneficiary.
Noncontrolling interests represented by EQRs indirect 1% interest in various entities are
immaterial and have not been accounted for in the Consolidated Financial Statements. In addition,
certain amounts due from EQR for its 1% interests in various entities have not been reflected in
the Consolidated Balance Sheets since such amounts are immaterial.
F-11
Real Estate Assets and Depreciation of Investment in Real Estate
Effective for business combinations on or after January 1, 2009, an acquiring entity is
required to recognize all assets acquired and liabilities assumed in a transaction at the
acquisition-date fair value with limited exceptions. In addition, an acquiring entity is required
to expense acquisition-related costs as incurred (amounts are included in the
other expenses line item in the consolidated statements of operations), value noncontrolling
interests at fair value at the acquisition date and expense restructuring costs associated with an
acquired business. Due to the Operating Partnerships limited acquisition activities in 2009, this
has not had a material effect on the Operating Partnerships consolidated results of operations or
financial position. Should the Operating Partnership increase its acquisition activities, the
effect could become material.
The Operating Partnership 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 Operating Partnership 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 Operating Partnership 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. The Operating Partnership allocates the purchase price of acquired real
estate to various components as follows:
§ | Land Based on actual purchase price if acquired separately or market research/comparables if acquired with an operating property. | ||
§ | Furniture, Fixtures and Equipment Ranges between $8,000 and $13,000 per apartment unit acquired as an estimate of the fair value of the appliances and fixtures inside a unit. The per-unit amount applied depends on the type of apartment building acquired. Depreciation is calculated on the straight-line method over an estimated useful life of five years. | ||
§ | In-Place Leases The Operating Partnership considers the value of acquired in-place leases and the amortization period is the average remaining term of each respective in-place acquired lease. | ||
§ | Other Intangible Assets The Operating Partnership considers whether it has acquired other intangible assets, including any customer relationship intangibles and the amortization period is the estimated useful life of the acquired intangible asset. | ||
§ | Building Based on the fair value determined on an as-if vacant basis. Depreciation is calculated on the straight-line method over an estimated useful life of thirty years. |
Replacements inside a unit such as appliances and carpeting are depreciated over a five-year
estimated useful life. Expenditures for ordinary maintenance and repairs are expensed to operations
as incurred and significant renovations and improvements that improve and/or extend the useful life
of the asset are capitalized over their estimated useful life, generally five to ten years. Initial
direct leasing costs are expensed as incurred as such expense approximates the deferral and
amortization of initial direct leasing costs over the lease terms. Property sales or dispositions
are recorded when title transfers to unrelated third parties, contingencies have been removed and
sufficient cash consideration has been received by the Operating Partnership. Upon disposition, the
related costs and accumulated depreciation are removed from the respective accounts. Any gain or
loss on sale is recognized in accordance with accounting principles generally accepted in the
United States.
The Operating Partnership classifies real estate assets as real estate held for disposition
when it is certain a property will be disposed of (see further discussion below).
The Operating Partnership classifies properties under development and/or expansion and
properties in the lease-up phase (including land) as construction-in-progress until construction
has been completed and all certificates of occupancy permits have been obtained.
Impairment of Long-Lived Assets
The Operating Partnership periodically evaluates its long-lived assets, including its
investments in real estate, for indicators of permanent 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 Operating Partnerships ability to
hold and its intent with regard to each asset. Future events could occur which would cause the
Operating Partnership to conclude that impairment indicators exist and an impairment loss is
warranted.
For long-lived assets to be held and used, the Operating Partnership compares the expected
future
F-12
undiscounted cash flows for the long-lived asset against the carrying amount of that asset. If the
sum of the estimated undiscounted cash flows is less than the carrying amount of the asset, the
Operating Partnership further analyzes each individual asset for other temporary or permanent
indicators of impairment. An impairment loss would be recorded for the difference between the
estimated fair value and the carrying amount of the asset if the Operating Partnership deems this
difference to be permanent.
For long-lived assets to be disposed of, an impairment loss is recognized when the estimated
fair value of the asset, less the estimated cost to sell, is less than the carrying amount of the
asset measured at the time that the Operating Partnership has determined it will sell the asset.
Long-lived assets held for disposition and the related liabilities are separately reported, with
the long-lived assets reported at the lower of their carrying amounts or their estimated fair
values, less their costs to sell, and are not depreciated after reclassification to real estate
held for disposition.
Cost Capitalization
See the Real Estate Assets and Depreciation of Investment in Real Estate section for a
discussion of the Operating Partnerships policy with respect to capitalization vs. expensing of
fixed asset/repair and maintenance costs. In addition, the Operating Partnership capitalizes the
payroll and associated costs of employees directly responsible for and who spend all of 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 Operating Partnership uses its professional judgment in
determining whether such costs meet the criteria for capitalization or must be expensed as
incurred. The Operating Partnership capitalizes interest, real estate taxes and insurance and
payroll and associated costs for those individuals directly responsible for and who spend all of
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 Operating Partnership 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.
Cash and Cash Equivalents
The Operating Partnership considers all demand deposits, money market accounts and investments
in certificates of deposit and repurchase agreements purchased with a maturity of three months or
less at the date of purchase to be cash equivalents. The Operating Partnership maintains its cash
and cash equivalents at financial institutions. The combined account balances at one or more
institutions typically exceed the Federal Depository Insurance Corporation (FDIC) insurance
coverage, and, as a result, there is a concentration of credit risk related to amounts on deposit
in excess of FDIC insurance coverage. The Operating Partnership believes that the risk is not
significant, as the Operating Partnership does not anticipate the financial institutions
non-performance.
Investment Securities
Investment securities are included in other assets in the consolidated balance sheets. These
securities are classified as held-to-maturity and carried at amortized cost if management has the
positive intent and ability to hold the securities to maturity. Otherwise, the securities are
classified as available-for-sale and carried at estimated fair value with unrealized gains and
losses included in accumulated other comprehensive income (loss), a separate component of partners
capital.
Deferred Financing Costs
Deferred financing costs include fees and costs incurred to obtain the Operating Partnerships
lines of credit and long-term financings. These costs are amortized over the terms of the related
debt. Unamortized financing costs are written off when debt is retired before the maturity date.
The accumulated amortization of such deferred financing costs was $34.6 million and $31.4 million
at December 31, 2009 and 2008, respectively.
Fair Value of Financial Instruments, Including Derivative Instruments
The valuation of financial instruments requires the Operating Partnership to make estimates
and judgments that affect the fair value of the instruments. The Operating Partnership, 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
F-13
available, the Operating Partnership bases its estimates on current instruments with similar terms
and maturities or on other factors relevant to the financial instruments.
In the normal course of business, the Operating Partnership is exposed to the effect of
interest rate changes. The Operating Partnership seeks to limit these risks by following
established risk management policies and procedures including the use of derivatives to hedge
interest rate risk on debt instruments.
The Operating Partnership 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 Operating
Partnership 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.
The Operating Partnership recognizes all derivatives as either assets or liabilities in the
statement of financial position and measures those instruments at fair value. In addition, fair
value adjustments will affect either partners capital or net income depending on whether the
derivative instruments qualify as a hedge for accounting purposes and, if so, the nature of the
hedging activity. When the terms of an underlying transaction are modified, or when the underlying
transaction is terminated or completed, all changes in the fair value of the instrument are
marked-to-market with changes in value included in net income each period until the instrument
matures. Any derivative instrument used for risk management that does not meet the hedging criteria
is marked-to-market each period. The Operating Partnership does not use derivatives for trading or
speculative purposes.
Revenue Recognition
Rental income attributable to residential leases is recorded on a straight-line basis, which
is not materially different than if it were recorded when due from residents and recognized monthly
as it was earned. Leases entered into between a resident and a property for the rental of an
apartment unit are generally year-to-year, renewable upon consent of both parties on an annual or
monthly basis. Fee and asset management revenue and interest income are recorded on an accrual
basis.
Share-Based Compensation
The Company expenses share-based compensation such as restricted shares and share options. Any
EQR common share of beneficial interest, $0.01 par value per share (the Common Shares) issued
pursuant to EQRs incentive equity compensation and employee share purchase plans will result in
the Operating Partnership issuing units of limited partnership interest (OP Units) to EQR on a
one-for-one basis, with the Operating Partnership receiving the net cash proceeds of such
issuances.
The fair value of the option grants are recognized over the vesting period of the options. The
fair value for the Companys share options was estimated at the time the share options were granted
using the Black-Scholes option pricing model with the following weighted average assumptions:
2009 | 2008 | 2007 | ||||||||||
Expected volatility (1) |
26.8 | % | 20.3 | % | 18.9 | % | ||||||
Expected life (2) |
5 years | 5 years | 5 years | |||||||||
Expected dividend yield (3) |
4.68 | % | 4.95 | % | 5.41 | % | ||||||
Risk-free interest rate (4) |
1.89 | % | 2.67 | % | 4.74 | % | ||||||
Option valuation per share |
$ | 3.38 | $ | 4.08 | $ | 6.26 |
(1) | Expected volatility Estimated based on the historical volatility of EQRs share price, on a monthly basis, for a period matching the expected life of each grant. | |
(2) | Expected life Approximates the actual weighted average life of all share options granted since the Company went public in 1993. | |
(3) | Expected dividend yield Calculated by averaging the historical annual yield on EQR shares for a period matching the expected life of each grant, with the annual yield calculated by dividing actual dividends by the average price of EQRs shares in a given year. |
F-14
(4) | Risk-free interest rate The most current U.S. Treasury rate available prior to the grant date for a period matching the expected life of each grant. |
The valuation method and assumptions are the same as those the Company used in accounting
for option expense in its consolidated financial statements. The Black-Scholes option valuation
model was developed for use in estimating the fair value of traded options that have no vesting
restrictions and are fully transferable. This model is only one method of valuing options and the
Companys use of this model should not be interpreted as an endorsement of its accuracy. Because
the Companys share options have characteristics significantly different from those of traded
options, and because changes in the subjective input assumptions can materially affect the fair
value estimate, in managements opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its share options and the actual value of the options may be
significantly different.
Income and Other Taxes
The Operating Partnership generally is not liable for federal income taxes as the partners
recognize their proportionate share of the Operating Partnerships income or loss in their tax
returns; therefore no provision for federal income taxes has been made at the ERPOP level.
Historically, the Operating Partnership has generally only incurred certain state and local income,
excise and franchise taxes. The Operating Partnership 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.
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 deferred
tax assets and liabilities are recognized in earnings in the period enacted. The Operating
Partnerships 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 December 31, 2009, the Operating Partnership has recorded a
deferred tax asset of approximately $42.5 million, which is fully offset by a valuation allowance
due to the uncertainty in forecasting future TRS taxable income.
The Operating Partnership provided for income, franchise and excise taxes allocated as follows
in the consolidated statements of operations for the years ended December 31, 2009, 2008 and 2007
(amounts in thousands):
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
Income and other tax expense (benefit) (1) |
$ | 2,808 | $ | 5,284 | $ | 2,518 | ||||||
Discontinued operations, net (2) |
(1,165 | ) | (1,846 | ) | (7,307 | ) | ||||||
Provision (benefit) for income, franchise and excise taxes (3) |
$ | 1,643 | $ | 3,438 | $ | (4,789 | ) | |||||
(1) | Primarily includes state and local income, excise and franchise taxes. | |
(2) | Primarily represents federal income taxes (recovered) on the gains on sales of condominium units owned by a TRS and included in discontinued operations. Also represents state and local income, excise and franchise taxes on operating properties sold and included in discontinued operations. | |
(3) | All provision for income tax amounts are current and none are deferred. |
The Operating Partnerships TRS carried back approximately $7.3 million and $13.9
million of net operating losses (NOL) during the years ended December 31, 2008 and 2007,
respectively, and none were carried back in 2009. The Operating Partnerships TRS have
approximately $46.7 million of NOL carryforwards available as of January 1, 2010 that will expire
in 2028 and 2029.
During the years ended December 31, 2009, 2008 and 2007, the Operating Partnerships tax
treatment of dividends and distributions were as follows:
F-15
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
Tax treatment of dividends and distributions: |
||||||||||||
Ordinary dividends |
$ | 0.807 | $ | 0.699 | $ | | ||||||
Qualified dividends |
| | | |||||||||
Long-term capital gain |
0.558 | 0.755 | 1.426 | |||||||||
Unrecaptured section 1250 gain |
0.275 | 0.476 | 0.444 | |||||||||
Dividends
and distributions declared per Unit outstanding |
$ | 1.640 | $ | 1.930 | $ | 1.870 | ||||||
The cost of land and depreciable property, net of accumulated depreciation, for federal
income tax purposes as of December 31, 2009 and 2008 was approximately $10.4 billion and $10.7
billion, respectively.
Partners Capital
The Limited Partners of ERPOP include various individuals and entities that contributed
their properties to ERPOP in exchange for OP Units. The General Partner of ERPOP is EQR. Net
income is allocated to the Limited Partners based on their respective ownership percentage of the
Operating Partnership. The ownership percentage is calculated by dividing the number of OP Units
held by the Limited Partners by the total OP Units held by the Limited Partners and the General
Partner. Issuance of additional Common Shares and OP Units changes the ownership interests of both
the Limited Partners and EQR. Such transactions and the related proceeds are treated as capital
transactions.
Redeemable Limited Partners
The Operating Partnership classifies Redeemable Limited Partners in the mezzanine section of
the balance sheet for the portion of OP Units that EQR is required, either by contract or
securities law, to deliver registered EQR Common Shares to the exchanging OP Unit holder. The
redeemable limited partner units are adjusted to the greater of carrying value or fair market value
based on the Common Share price of EQR at the end of each respective reporting period.
Noncontrolling Interests
Effective January 1, 2009, a noncontrolling interest in a subsidiary (minority interest) is in
most cases an ownership interest in the consolidated entity that should be reported as equity in
the consolidated financial statements and separate from the parent companys equity. In addition,
consolidated net income is required to be reported at amounts that include the amounts attributable
to both the parent and the noncontrolling interest and the amount of consolidated net income
attributable to the parent and the noncontrolling interest are required to be disclosed on the face
of the Consolidated Statements of Operations. Other than modifications to allocations and
presentation, this does not have a material effect on the Operating Partnerships consolidated
results of operations or financial position. See Note 3 for further discussion.
Partially Owned Properties: The Operating Partnership reflects noncontrolling interests in
partially owned properties on the balance sheet for the portion of properties consolidated by the
Operating Partnership that are not wholly owned by the Operating Partnership. The earnings or
losses from those properties attributable to the noncontrolling interests are reflected as
noncontrolling interests in partially owned properties in the consolidated statements of
operations.
Use of Estimates
In preparation of the Operating Partnerships 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.
Reclassifications
Certain reclassifications considered necessary for a fair presentation have been made to the
prior period financial statements in order to conform to the current year presentation. These
reclassifications have not changed the results of
F-16
operations or capital.
Other
In June 2009, the FASB issued The FASB Accounting Standards Codification and the Hierarchy of
Generally Accepted Accounting Principles, which superseded all then-existing non-SEC accounting and
reporting standards and became the source of authoritative U.S. generally accepted accounting
principles recognized by the FASB to be applied by non-governmental entities. The Operating
Partnership adopted the codification as required, effective for the quarter ended September 30,
2009. The adoption of the codification has no impact on the Operating Partnerships consolidated
results of operations or financial position but changed the way we refer to accounting literature
in reports beginning with the quarter ended September 30, 2009.
Effective December 31, 2008, public companies were required to provide additional disclosures
about transfers of financial assets. In addition, public enterprises, including sponsors that have
a variable interest in a Variable Interest Entity (VIE), were required to provide additional
disclosures about their involvement with VIEs. For the Operating Partnership, this includes only
its development partnerships as the Operating Partnership provides substantially all of the capital
for these ventures (other than third party mortgage debt, if any). These requirements affected only
disclosures and had no impact on the Operating Partnerships consolidated results of operations or
financial position.
Effective January 1, 2010, companies will be required to provide more information about
transfers of financial assets, including securitization transactions and where companies have
continuing exposure to the risks related to transferred financial assets. The concept of a
qualifying special-purpose entity will be eliminated, the requirements for derecognizing financial
assets will change and additional disclosures will be required. The Operating Partnership does not
expect this will have a material effect on its consolidated results of operations or financial
position.
Effective January 1, 2010, the way in which a company determines when an entity that is
insufficiently capitalized or is not controlled through voting (or similar) rights should be
consolidated will change. The determination of whether a company is required to consolidate an
entity will be based on, among other things, an entitys purpose and design and a companys ability
to direct the activities of the entity that most significantly impact the entitys economic
performance. The Operating Partnership does not expect this will have a material effect on its
consolidated results of operations or financial position.
The Operating Partnership is required to make certain disclosures regarding noncontrolling
interests in consolidated limited-life subsidiaries. The Operating Partnership is presently the
controlling partner in various consolidated partnerships consisting of 27 properties and 5,530
units and various uncompleted development properties having a noncontrolling interest book value of
$11.1 million at December 31, 2009. 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 Operating Partnership, 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 December 31, 2009, the Operating
Partnership estimates the value of Noncontrolling Interest distributions would have been
approximately $45.5 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 December 31, 2009 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 Operating Partnerships Partially Owned Properties is subject to
change. To the extent that the partnerships underlying assets are worth less than the underlying
liabilities, the Operating Partnership has no obligation to remit any consideration to the
Noncontrolling Interests in these Partially Owned Properties.
Effective January 1, 2008, the rules governing fair value measurements changed. These rules
established a comprehensive framework for measuring fair value in accordance with accounting
principles generally accepted in the United States and required expanded disclosures about fair
value measurements. This did not have a material effect on the Operating Partnerships consolidated
results of operations or financial position. See Note 11 for further discussion.
Effective January 1, 2008, companies were permitted to elect a Fair Value Option under which
a company
F-17
may irrevocably elect fair value as the initial and subsequent measurement attribute for
certain financial instruments. The Fair Value Option is available on a contract-by-contract basis
with changes in fair value recognized in earnings as those changes occur. The Operating Partnership
has not adopted this optional standard.
Effective for the quarter ended June 30, 2009, disclosures about fair value of financial
instruments are required for interim reporting periods in summarized financial information for
publicly traded companies as well as in annual financial statements. This does not have a material
effect on the Operating Partnerships consolidated results of operations or financial position. See
Note 11 for further discussion.
Effective January 1, 2010, companies will be required to discuss the reasons for transfers
into or out of Level 3 of the fair value hierarchy and, if significant, disclose these transfers on
a gross basis. Companies will also be required to disclose significant transfers between Level 1
and Level 2 and the reasons for these transfers. In addition, companies should provide fair value
disclosures by each class rather than major category of assets and liabilities as well as the
valuation techniques and inputs used in determining the fair value of assets or liabilities
classified as Level 2 or 3. The Operating Partnership does not expect this will have a material
effect on its consolidated results of operations or financial position.
Effective January 1, 2011, companies will be required to separately disclose purchases, sales,
issuances and settlements on a gross basis in the reconciliation of recurring Level 3 measurements.
The Operating Partnership does not expect this will have a material effect on its consolidated
results of operations or financial position.
Effective January 1, 2009, in an effort to improve financial standards for derivative
instruments and hedging activities, companies are required to enhance disclosures to enable
investors to better understand their effects on an entitys financial position, financial
performance and cash flows. Among other requirements, entities are required to provide enhanced
disclosures about: (1) how and why an entity uses derivative instruments; (2) how derivative
instruments and related hedged items are accounted for; and (3) how derivative instruments and
related hedged items affect an entitys financial position, financial performance and cash flows.
Other than the enhanced disclosure requirements, this does not have a material effect on the
Operating Partnerships consolidated financial statements. See Note 11 for further discussion.
Effective for the quarter ended June 30, 2009, companies are required to disclose the date
through which an entity has evaluated subsequent events in accordance with general standards of
accounting for and disclosure of events that occur after the balance sheet date but before
financial statements are issued or are available to be issued. For public companies, this is the
date the financial statements are issued. This does not have a material effect on the Operating
Partnerships consolidated results of operations or financial position.
Effective January 1, 2009, issuers of certain convertible debt instruments that may be settled
in cash on conversion are 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
Operating Partnership is required to apply this retrospectively, the accounting for the Operating
Partnerships $650.0 million ($482.5 million outstanding at December 31, 2009) 3.85% convertible
unsecured notes that were issued in August 2006 and mature in August 2026 is affected. The
Operating Partnership recognized $20.6 million, $24.4 million and $25.0 million in interest expense
related to the stated coupon of 3.85% for the years ended December 31, 2009, 2008 and 2007,
respectively. The amount of the conversion option as of the date of issuance calculated by the
Operating Partnership 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 $10.6 million
or $0.04 per Unit for the year ended December 31, 2009 and is anticipated to result in a reduction
to earnings of approximately $7.8 million or $0.03 per Unit for the year ended December 31, 2010
assuming the Operating Partnership does not repurchase any additional amounts of this debt. In
addition, the Operating Partnership decreased the January 1, 2009 balance of retained earnings
(included in general partners capital) 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 (included in
general partners capital) by $44.3 million. Due to the required retrospective application, it
resulted in a reduction to earnings of approximately $13.3 million or $0.05 per Unit for the year
ended December 31, 2008 and approximately $10.1 million or $0.04 per Unit for the year ended
December 31, 2007. The carrying amount of the conversion option remaining in paid in capital
(included in general partners capital) was $44.3 million at both December 31, 2009 and 2008. The
unamortized cash and conversion option discounts totaled $12.8 million and $23.4 million at
December 31, 2009 and 2008, respectively.
F-18
3. Capital and Redeemable Limited Partners
The following tables present the changes in the Operating Partnerships issued and outstanding
Units (which includes OP Units and Long-Term Incentive Plan (LTIP) Units) and in the limited
partners Units for the years ended December 31, 2009, 2008 and 2007:
2009 | 2008 | 2007 | ||||||||||
General and Limited Partner Units |
||||||||||||
General and Limited Partner Units outstanding at January 1, |
289,466,537 | 287,974,981 | 313,466,216 | |||||||||
Issued to General Partner: |
||||||||||||
Conversion of Series E Preference Units |
612 | 36,830 | 80,895 | |||||||||
Conversion of Series H Preference Units |
| 2,750 | 5,463 | |||||||||
Conversion of Preference Interests |
| | 324,484 | |||||||||
Issuance of OP Units |
3,497,300 | | | |||||||||
Exercise of EQR share options |
422,713 | 995,129 | 1,040,765 | |||||||||
Employee Share Purchase Plan (ESPP) |
324,394 | 195,961 | 189,071 | |||||||||
Restricted EQR share grants, net |
298,717 | 461,954 | 352,433 | |||||||||
Issued to Limited Partners: |
||||||||||||
LTIP Units, net |
154,616 | | | |||||||||
OP Units issued through acquisitions/consolidations |
32,061 | 19,017 | | |||||||||
Conversion of Series B Junior Preference Units |
7,517 | | | |||||||||
OP Units Other: |
||||||||||||
Repurchased and retired |
(47,450 | ) | (220,085 | ) | (27,484,346 | ) | ||||||
General and Limited Partner Units outstanding at December 31, |
294,157,017 | 289,466,537 | 287,974,981 | |||||||||
Limited Partner Units |
||||||||||||
Limited Partner Units outstanding at January 1, |
16,679,777 | 18,420,320 | 19,914,583 | |||||||||
Limited Partner LTIP Units, net |
154,616 | | | |||||||||
Limited Partner OP Units issued through acquisitions/consolidations |
32,061 | 19,017 | | |||||||||
Conversion of Series B Junior Preference Units |
7,517 | | | |||||||||
Conversion of Limited Partner OP Units to EQR Common Shares |
(2,676,002 | ) | (1,759,560 | ) | (1,494,263 | ) | ||||||
Limited Partner Units outstanding at December 31, |
14,197,969 | 16,679,777 | 18,420,320 | |||||||||
Limited Partner Units Ownership Interest in Operating Partnership |
4.8 | % | 5.8 | % | 6.4 | % | ||||||
Limited Partner LTIP Units Issued: |
||||||||||||
Issuance per unit |
$ | 0.50 | | | ||||||||
Issuance contribution valuation |
$ | 0.1 million | | | ||||||||
Limited Partner OP Units Issued: |
||||||||||||
Acquisitions/consolidations per unit |
$ | 26.50 | $ | 44.64 | | |||||||
Acquisitions/consolidations valuation |
$ | 0.8 million | $ | 0.8 million | | |||||||
Conversion of Series B Junior Preference Units per unit |
$ | 24.50 | | | ||||||||
Conversion of Series B Junior Preference Units valuation |
$ | 0.2 million | | |
As of December 31, 2009, an unlimited amount of equity securities remains available for
issuance by EQR under a registration statement the SEC declared effective in December 2008 (under
SEC regulations enacted in 2005, the registration statement automatically expires on December 15,
2011 and does not contain a maximum issuance amount). Per the terms of ERPOPs partnership
agreement, EQR contributes the net proceeds of all equity offerings to the capital of the Operating
Partnership in exchange for additional OP Units (on a one-for-one common share per OP Unit basis)
or preference units (on a one-for-one preferred share per preference unit basis).
In September 2009, EQR announced the creation of an At-The-Market (ATM) share offering
program which would allow EQR 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. Per the terms of ERPOPs partnership agreement, EQR contributes the net
proceeds from all equity offerings to the capital of the Operating Partnership in
F-19
exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis). During the year ended
December 31, 2009, EQR issued approximately 3.5 million Common Shares at an average price of $35.38
per share for total consideration of approximately $123.7 million through the ATM program.
Concurrent with these transactions, the Operating Partnership issued approximately 3.5 million OP Units to EQR. As of December 31,
2009, transactions to issue approximately 1.1 million of the 3.5 million Common Shares had not yet
settled. As of December 31, 2009, the Company has increased the number of Common Shares issued and
outstanding by this amount and recorded a receivable of approximately $37.6 million included in
other assets on the consolidated balance sheets. EQR has authorization to issue an additional 13.5
million of its shares as of December 31, 2009.
During the year ended December 31, 2007, the Board of Trustees approved increases totaling
$1.2 billion to the Companys authorized share repurchase program. Considering the additional
authorizations and the repurchase activity for the year ended December 31, 2009, EQR has
authorization to repurchase an additional $466.5 million of its shares as of December 31, 2009.
During the year ended December 31, 2009, EQR repurchased 47,450 of its Common Shares at an
average price of $23.69 per share for total consideration of $1.1 million. These shares were
retired subsequent to the repurchases. Concurrent with these transactions, the Operating
Partnership repurchased and retired 47,450 OP Units previously issued to EQR. All of the shares
repurchased during the year ended December 31, 2009 were repurchased from employees at the then
current market prices to cover the minimum statutory tax withholding obligations related to the
vesting of employees restricted shares.
During the year ended December 31, 2008, EQR repurchased 220,085 of its Common Shares at an
average price of $35.93 per share for total consideration of $7.9 million. These shares were
retired subsequent to the repurchases. Concurrent with these transactions, the Operating
Partnership repurchased and retired 220,085 OP Units previously issued to EQR. Of the total shares
repurchased, 120,085 shares were repurchased from employees at an average price of $36.10 per share
(the average of the then current market prices) to cover the minimum statutory tax withholding
obligations related to the vesting of employees restricted shares. The remaining 100,000 shares
were repurchased in the open market at an average price of $35.74 per share. The Company also
funded $4.6 million in January 2008 for the settlement of 125,000 Common Shares that were
repurchased in December 2007 and recorded as other liabilities at December 31, 2007.
During the year ended December 31, 2007, EQR repurchased 27,484,346 of its Common Shares at an
average price of $44.62 per share for total consideration of $1.2 billion. These shares were
retired subsequent to the repurchases. Concurrent with these transactions, the Operating
Partnership repurchased and retired 27,484,346 OP Units previously issued to EQR. Of the total
shares repurchased, 84,046 shares were repurchased from employees at an average price of $53.85 per
share (the average of the then current market prices) to cover the minimum statutory tax
withholding obligations related to the vesting of employees restricted shares. The remaining
27,400,300 shares were repurchased in the open market at an average price of $44.59 per share. As
of December 31, 2007, transactions to repurchase 125,000 of the 27,484,346 Common Shares had not
yet settled. As of December 31, 2007, the Company has reduced the number of Common Shares issued
and outstanding by this amount and recorded a liability of $4.6 million included in other
liabilities on the consolidated balance sheets.
The Limited Partners of the Operating Partnership as of December 31, 2009 include various
individuals and entities that contributed their properties to the Operating Partnership in exchange
for OP Units, as well as the equity positions of the holders of LTIP Units. Subject to certain
exceptions (including the book-up requirements of LTIP Units), the Limited Partners may exchange
their Units with EQR for EQR Common Shares on a one-for-one basis. The carrying value of the
Limited Partner Units is based on the proportional relationship between the carrying values of
equity associated with General Partner Units relative to that of the Limited Partner Units. Net
income is allocated to the Limited Partner Units based on the weighted average ownership percentage
during the period.
As of September 30, 2009, the Operating Partnership evaluated the requirements for classifying
and measuring redeemable securities with respect to the presentation within the equity section of
the balance sheets with respect to Limited Partner Units. Although the Operating Partnership had
classified all Limited Partner Units within Partners Capital in all of the Operating
Partnerships previously issued consolidated financial statements, the Operating Partnership has
concluded that it is required to present a portion of these securities at the greater of carrying
value or their fair market value at each balance sheet date outside of Partners Capital in the
mezzanine section of the balance sheet. This immaterial error affects only the balance sheet
presentation of the Operating Partnerships equity accounts and has no impact on net income,
earnings per Unit or cash flows for any period presented. Although the Operating
F-20
Partnership
believes that the effects of these adjustments are not material to its previously issued
consolidated financial statements, the Operating Partnership has, and will in all future filings of
its financial statements, adjust prior periods
presented in the consolidated financial statements for comparability purposes and to conform
to the Operating Partnerships retrospective application of classifying and measuring redeemable
securities.
A portion of the Limited Partners Units are classified as mezzanine equity as they do not
meet the requirements for permanent equity classification. The Operating Partnership has the right
but not the obligation to make a cash payment to any and all holders of Limited Partner Units
requesting an exchange from EQR. Once the Operating Partnership elects not to redeem the Limited
Partner Units for cash, EQR is obligated to deliver EQR Common Shares to the exchanging limited
partner. If EQR is required, either by contract or securities law, to deliver registered EQR Common
Shares, such Limited Partner Units are referred to as Redeemable Limited Partner Units.
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 Limited Partner Units are adjusted to the
greater of carrying value or fair market value based on the Common Share price of EQR at the end of
each respective reporting period. EQR has the ability to deliver unregistered EQR Common Shares for
the remaining portion of the Limited Partner Units that are classified in permanent equity at
December 31, 2009 and 2008.
The carrying value of the Redeemable Limited Partner Units is allocated based on the number of
Redeemable Limited Partner Units in proportion to the number of Limited Partner Units in total.
Such percentage of the total carrying value of Limited Partner Units which is ascribed to the
Redeemable Limited Partner Units is then adjusted to the greater of carrying value or fair market
value as described above. As of December 31, 2009, the Redeemable Limited Partner Units have a
redemption value of approximately $258.3 million, which represents the value of EQR Common Shares
that would be issued in exchange with the limited partners of the Operating Partnership for
Redeemable Limited Partner Units.
The following table presents the changes in the redemption value of the Redeemable Limited
Partners for the years ended December 31, 2009, 2008 and 2007, respectively (amounts in thousands):
2009 | 2008 | 2007 | ||||||||||
Balance at January 1, |
$ | 264,394 | $ | 345,165 | $ | 509,310 | ||||||
Change in market value |
14,544 | (65,524 | ) | (146,284 | ) | |||||||
Change in carrying value |
(20,658 | ) | (15,247 | ) | (17,861 | ) | ||||||
Balance at December 31, |
$ | 258,280 | $ | 264,394 | $ | 345,165 | ||||||
EQR contributes all net proceeds from its various equity offerings (including proceeds
from exercise of options for EQR Common Shares) to the Operating Partnership. In return for those
contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it
has issued in the equity offering (or in the case of a preferred equity offering, a number of
preference units in ERPOP equal in number and having the same terms as the preferred shares issued
in the equity offering).
The following table presents the Operating Partnerships issued and outstanding Preference
Units as of December 31, 2009 and 2008:
F-21
Amounts in thousands | ||||||||||||||||||||
Annual | ||||||||||||||||||||
Redemption | Conversion | Dividend per | December 31, | December 31, | ||||||||||||||||
Date (1) (2) | Rate (2) | Unit (3) | 2009 | 2008 | ||||||||||||||||
Preference Units: |
||||||||||||||||||||
7.00% Series E Cumulative Convertible Preference Units;
liquidation value $25 per
unit; 328,466 and 329,016
units issued and
outstanding at December 31,
2009 and December 31, 2008,
respectively |
11/1/98 | 1.1128 | $ | 1.75 | $ | 8,212 | $ | 8,225 | ||||||||||||
7.00% Series H Cumulative Convertible Preference Units;
liquidation value $25 per
unit; 22,459 units issued
and outstanding at December
31, 2009 and December 31,
2008 |
6/30/98 | 1.4480 | $ | 1.75 | 561 | 561 | ||||||||||||||
8.29% Series K Cumulative Redeemable Preference Units;
liquidation value $50 per
unit; 1,000,000 units
issued and outstanding at
December 31, 2009 and
December 31, 2008 |
12/10/26 | N/A | $ | 4.145 | 50,000 | 50,000 | ||||||||||||||
6.48% Series N Cumulative Redeemable Preference Units;
liquidation value $250 per
unit; 600,000 units issued
and outstanding at December
31, 2009 and December 31,
2008 (4) |
6/19/08 | N/A | $ | 16.20 | 150,000 | 150,000 | ||||||||||||||
$ | 208,773 | $ | 208,786 | |||||||||||||||||
(1) | On or after the redemption date, redeemable preference units (Series K and N) may be redeemed for cash at the option of the Operating Partnership, in whole or in part, at a redemption price equal to the liquidation price per unit, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption of the corresponding EQR Preferred Shares. | |
(2) | On or after the redemption date, convertible preference units (Series E & H) may be redeemed under certain circumstances at the option of the Operating Partnership for cash (in the case of Series E) or OP Units (in the case of Series H), in whole or in part, at various redemption prices per unit based upon the contractual conversion rate, plus accrued and unpaid distributions, if any, in conjunction with the concurrent redemption/conversion of the corresponding EQR Preferred Shares. | |
(3) | Dividends on all series of Preference Units are payable quarterly at various pay dates. The dividend listed for Series N is a Preference Unit rate and the equivalent depositary unit annual dividend is $1.62 per unit. | |
(4) | The Series N Preference Units have a corresponding depositary unit that consists of ten times the number of units and one-tenth the liquidation value and dividend per unit. |
During the year ended December 31, 2007, the Operating Partnership redeemed for cash all
700,000 units of its 8.60% Series D Preference Units with a liquidation value of $175.0 million in
conjunction with the concurrent redemption of the corresponding EQR Preferred Shares. In addition,
the Operating Partnership recorded the write-off of approximately $6.1 million in original issuance
costs as a premium on redemption of Preference Units in the accompanying consolidated statements of
operations.
During the year ended December 31, 2007, the Operating Partnership issued an irrevocable
notice to redeem for cash all 230,000 units of its 7.625% Series J Preference Interests with a
liquidation value of $11.5 million. This notice
triggered the holders accelerated conversion right, which they exercised. As a result, the 230,000
units were converted into 324,484 EQR Common Shares.
The following table presents the Operating Partnerships issued and outstanding Junior
Convertible Preference Units (the Junior Preference Units) as of December 31, 2009 and 2008:
F-22
Amounts in thousands | ||||||||||||||||||||
Annual | ||||||||||||||||||||
Redemption | Conversion | Dividend | December 31, | December 31, | ||||||||||||||||
Date | Rate | per Unit (1) | 2009 | 2008 | ||||||||||||||||
Junior Preference Units: |
||||||||||||||||||||
Series B Junior Convertible Preference Units;
liquidation value $25
per unit; 0 and 7,367
units issued and
outstanding at
December 31, 2009 and
December 31, 2008,
respectively |
7/29/09 | 1.020408 | $ | 2.00 | (2) | $ | | $ | 184 | |||||||||||
$ | | $ | 184 | |||||||||||||||||
(1) | Dividends on the Junior Preference Units were payable quarterly at various pay dates. | |
(2) | On July 30, 2009, the Operating Partnership elected to convert all 7,367 Series B Junior Preference Units into 7,517 OP Units. The actual preference unit dividends declared for the period outstanding in 2009 was $1.17 per unit. |
During the year ended December 31, 2009, the Operating Partnership acquired all of its
partners interests in five partially owned properties consisting of 1,587 units for $9.2 million.
In addition, the Operating Partnership also acquired a portion of the outside partner interests in
two partially owned properties, one funded using cash of $2.1 million and the other funded through
the issuance of 32,061 OP Units valued at $0.8 million. In conjunction with these transactions, the
Operating Partnership reduced paid in capital (included in general partners capital) by $1.5
million and Noncontrolling Interests Partially Owned Properties by $11.7 million.
During the year ended December 31, 2008, the Operating Partnership acquired all of its
partners interests in one partially owned property consisting of 144 units for $5.9 million and
three partially owned land parcels for $1.6 million. In addition, the Operating Partnership made an
additional payment of $1.3 million related to an April 2006 acquisition of a partners interest in
a now wholly owned property, partially funded through the issuance of 19,017 OP Units valued at
$0.8 million.
4. Real Estate
The following table summarizes the carrying amounts for the Operating Partnerships investment
in real estate (at cost) as of December 31, 2009 and 2008 (amounts in thousands):
2009 | 2008 | |||||||
Land |
$ | 3,650,324 | $ | 3,671,299 | ||||
Depreciable property: |
||||||||
Buildings and improvements |
12,781,543 | 12,836,310 | ||||||
Furniture, fixtures and equipment |
1,111,978 | 1,072,284 | ||||||
Projects under development: |
||||||||
Land |
106,716 | 175,355 | ||||||
Construction-in-progress |
562,263 | 680,118 | ||||||
Land held for development: |
||||||||
Land |
181,430 | 205,757 | ||||||
Construction-in-progress |
70,890 | 49,116 | ||||||
Investment in real estate |
18,465,144 | 18,690,239 | ||||||
Accumulated depreciation |
(3,877,564 | ) | (3,561,300 | ) | ||||
Investment in real estate, net |
$ | 14,587,580 | $ | 15,128,939 | ||||
During the year ended December 31, 2009, the Operating Partnership acquired the entire
equity interest in the following from unaffiliated parties (purchase price in thousands):
F-23
Purchase | ||||||||||||
Properties | Units | Price | ||||||||||
Rental Properties |
2 | 566 | $ | 145,036 | ||||||||
Land Parcel (one) |
| | 11,500 | |||||||||
Total |
2 | 566 | $ | 156,536 | ||||||||
The Operating Partnership also acquired the 75% equity interest in one previously
unconsolidated property it did not already own consisting of 250 units with a gross sales price of
$18.5 million from its institutional joint venture partner.
During the year ended December 31, 2008, the Operating Partnership acquired the entire equity
interest in the following from unaffiliated parties (purchase price in thousands):
Purchase | ||||||||||||
Properties | Units | Price | ||||||||||
Rental Properties |
7 | 2,141 | $ | 380,683 | ||||||||
Uncompleted Developments |
| | 31,705 | |||||||||
Military Housing (1) |
1 | 978 | | |||||||||
Total |
8 | 3,119 | $ | 412,388 | ||||||||
(1) | The Operating Partnership assumed management of 978 housing units (828 units as of December 31, 2009) at McChord Air Force Base in Washington state and invested $2.4 million towards its redevelopment. McChord AFB adjoins Ft. Lewis, a U.S. Army base at which the Operating Partnership already manages 3,731 units (3,767 units as of December 31, 2009). |
During the year ended December 31, 2009, the Operating Partnership disposed of the
following to unaffiliated parties (sales price in thousands):
Properties | Units | Sales Price | ||||||||||
Rental Properties: |
||||||||||||
Consolidated |
54 | 11,055 | $ | 905,219 | ||||||||
Unconsolidated (1) |
6 | 1,434 | 96,018 | |||||||||
Condominium Conversion Properties |
1 | 62 | 12,021 | |||||||||
Total |
61 | 12,551 | $ | 1,013,258 | ||||||||
(1) | The Operating Partnership owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. The Operating Partnerships buyout of its partners interest in one previously unconsolidated property is not included in the above totals. |
The Operating Partnership recognized a net gain on sales of discontinued operations of
approximately $335.3 million and a net gain on sales of unconsolidated entities of approximately
$10.7 million on the above sales.
During the year ended December 31, 2008, the Operating Partnership disposed of the following
to unaffiliated parties (sales price in thousands):
Properties | Units | Sales Price | ||||||||||
Rental Properties: |
||||||||||||
Consolidated |
38 | 9,457 | $ | 862,099 | ||||||||
Unconsolidated (1) |
3 | 670 | 34,600 | |||||||||
Condominium Conversion Properties |
4 | 130 | 26,101 | |||||||||
Land Parcel (one) |
| | 3,300 | |||||||||
Total |
45 | 10,257 | $ | 926,100 | ||||||||
(1) | The Operating Partnership owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. |
F-24
The Operating Partnership recognized a net gain on sales of discontinued operations of
approximately $392.9 million, a net gain on sales of unconsolidated entities of approximately $2.9
million and a net gain on sales of land parcels of approximately $3.0 million on the above sales.
5. Commitments to Acquire/Dispose of Real Estate
As of the date of this filing, in addition to the properties that were subsequently acquired
as discussed in Note 21, the Operating Partnership had entered into separate agreements to acquire
two rental properties consisting of 852 units for $309.7 million.
As of the date of this filing, in addition to the properties that were subsequently disposed
of as discussed in Note 21, the Operating Partnership had entered into separate agreements to
dispose of the following (sales price in thousands):
Properties | Units | Sales Price | ||||||||||
Rental Properties: |
||||||||||||
Consolidated |
18 | 2,268 | $ | 191,501 | ||||||||
Unconsolidated |
1 | 216 | 10,700 | |||||||||
Total |
19 | 2,484 | $ | 202,201 | ||||||||
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 Operating Partnership 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 table summarizes the Operating Partnerships investments in
partially owned entities as of December 31, 2009 (amounts in thousands except for project and unit
amounts):
Consolidated | Unconsolidated | |||||||||||||||||||||||
Development Projects | ||||||||||||||||||||||||
Held for | Completed, | Completed | Institutional | |||||||||||||||||||||
and/or Under | Not | and | Joint | |||||||||||||||||||||
Development | Stabilized (4) | Stabilized | Other | Total | Ventures (5) | |||||||||||||||||||
Total projects (1) |
| 3 | 3 | 21 | 27 | 34 | ||||||||||||||||||
Total units (1) |
| 1,024 | 710 | 3,796 | 5,530 | 8,086 | ||||||||||||||||||
Debt Secured (2): |
||||||||||||||||||||||||
EQR Ownership (3) |
$ | 303,253 | $ | 218,965 | $ | 113,385 | $ | 219,136 | $ | 854,739 | $ | 101,809 | ||||||||||||
Noncontrolling Ownership |
| | | 82,732 | 82,732 | 305,426 | ||||||||||||||||||
Total (at 100%) |
$ | 303,253 | $ | 218,965 | $ | 113,385 | $ | 301,868 | $ | 937,471 | $ | 407,235 | ||||||||||||
(1) | Project and unit counts exclude all uncompleted development projects until those projects are completed. | |
(2) | All debt is non-recourse to the Operating Partnership with the exception of $42.2 million in mortgage debt on various development projects. In addition, $66.0 million in mortgage debt on one development project will become recourse to the Operating Partnership upon completion of that project. | |
(3) | Represents the Operating Partnerships current economic ownership interest. | |
(4) | Projects included here are substantially complete. However, they may still require additional exterior and interior work for all units to be available for leasing. | |
(5) | Unconsolidated debt maturities and rates for institutional joint ventures are as follows: $112.6 million, May 1, 2010, 8.33%; $121.0 million, December 1, 2010, 7.54%; $143.8 million, March 1, 2011, 6.95%; and $29.8 million, July 1, 2019, 5.305%. A portion of this mortgage debt is also partially collateralized by $42.6 million in unconsolidated restricted cash set aside from the net proceeds of property sales. During the third quarter of 2009, the Operating Partnership acquired its partners |
F-25
interest in one of the previously unconsolidated properties containing 250 units for $18.5 million and as a result, the project is now consolidated and wholly owned. |
7. Deposits Restricted
The following table presents the Operating Partnerships restricted deposits as of December
31, 2009 and 2008 (amounts in thousands):
December 31, | December 31, | |||||||
2009 | 2008 | |||||||
Taxdeferred (1031) exchange proceeds |
$ | 244,257 | $ | | ||||
Earnest money on pending acquisitions |
6,000 | 1,200 | ||||||
Restricted deposits on debt (1) |
49,565 | 96,229 | ||||||
Resident security and utility deposits |
39,361 | 41,478 | ||||||
Other |
12,825 | 13,825 | ||||||
Totals |
$ | 352,008 | $ | 152,732 | ||||
(1) | Primarily represents amounts held in escrow by the lender and released as draw requests are made on fully funded development mortgage loans. |
8. Mortgage Notes Payable
As of December 31, 2009, the Operating Partnership had outstanding mortgage debt of
approximately $4.8 billion.
During the year ended December 31, 2009, the Operating Partnership:
§ | Repaid $956.8 million of mortgage loans; | ||
§ | Obtained $500.0 million of mortgage loan proceeds through the issuance of an 11-year cross-collateralized loan with an all-in fixed interest rate for 10 years at approximately 5.6% secured by 13 properties; | ||
§ | Obtained $40.0 million of new mortgage loans to accommodate the delayed sale of two properties that closed in January 2010; | ||
§ | Obtained $198.8 million of new mortgage loans on development properties; | ||
§ | Recognized a gain on early debt extinguishment of $2.4 million and wrote-off approximately $1.1 million of unamortized deferred financing costs; and | ||
§ | Was released from $17.3 million of mortgage debt assumed by the purchaser on two disposed properties. |
As of December 31, 2009, scheduled maturities for the Operating Partnerships outstanding
mortgage indebtedness were at various dates through September 1, 2048. At December 31, 2009, the
interest rate range on the Operating Partnerships mortgage debt was 0.20% to 12.465%. During the
year ended December 31, 2009, the weighted average interest rate on the Operating Partnerships
mortgage debt was 4.89%.
The historical cost, net of accumulated depreciation, of encumbered properties was $5.8
billion and $6.5 billion at December 31, 2009 and 2008, respectively.
Aggregate payments of principal on mortgage notes payable for each of the next five years and
thereafter are as follows (amounts in thousands):
Year | Total | |||
2010 |
$ | 110,817 | ||
2011 |
758,850 | |||
2012 |
268,146 | |||
2013 |
167,361 | |||
2014 |
18,409 | |||
Thereafter |
3,459,863 | |||
Total |
$ | 4,783,446 | ||
F-26
As of December 31, 2008, the Operating Partnership had outstanding mortgage debt of
approximately $5.0 billion.
During the year ended December 31, 2008, the Operating Partnership:
§ | Repaid $435.4 million of mortgage loans; | ||
§ | Assumed $24.9 million of mortgage debt on an uncompleted development property in connection with its acquisition; | ||
§ | Obtained $500.0 million of mortgage loan proceeds through the issuance of an 11.5 year cross-collateralized loan with a fixed stated interest rate for 10.5 years at 5.19% secured by 13 properties; | ||
§ | Obtained $550.0 million of mortgage loan proceeds through the issuance of an 11.5 year cross-collateralized loan with a fixed stated interest rate for 10.5 years at approximately 6% secured by 15 properties; | ||
§ | Obtained $543.0 million of mortgage loan proceeds through the issuance of an 8 year cross-collateralized loan with a fixed stated interest rate for 7 years at approximately 6% secured by 18 properties; and | ||
§ | Obtained an additional $248.5 million of new mortgage loans primarily on development properties. |
The Operating Partnership recorded approximately $81,000 and $131,000 of prepayment penalties
and write-offs of unamortized deferred financing costs, respectively, as additional interest
related to debt extinguishment of mortgages during the year ended December 31, 2008.
As of December 31, 2008, scheduled maturities for the Operating Partnerships outstanding
mortgage indebtedness were at various dates through September 1, 2048. At December 31, 2008, the
interest rate range on the Operating Partnerships mortgage debt was 0.60% to 12.465%. During the
year ended December 31, 2008, the weighted average interest rate on the Operating Partnerships
mortgage debt was 5.18%.
9. Notes
The following tables summarize the Operating Partnerships unsecured note balances and certain
interest rate and maturity date information as of and for the years ended December 31, 2009 and
2008, respectively:
Net | Interest | Weighted | Maturity | |||||||||||||
December 31, 2009 | Principal | Rate | Average | Date | ||||||||||||
(Amounts are in thousands) | Balance | Ranges | Interest Rate | Ranges | ||||||||||||
Fixed Rate Public/Private Notes (1) |
$ | 3,771,700 | 3.85% - 7.57% | 5.93 | % | 2011 - 2026 | ||||||||||
Floating Rate Public/Private Notes (1) |
801,824 | (1) | 1.37 | % | 2010 - 2013 | |||||||||||
Floating Rate Tax-Exempt Bonds |
35,600 | (2) | 0.37 | % | 2028 | |||||||||||
Totals |
$ | 4,609,124 | ||||||||||||||
Net | Interest | Weighted | Maturity | |||||||||||||
December 31, 2008 | Principal | Rate | Average | Date | ||||||||||||
(Amounts are in thousands) | Balance | Ranges | Interest Rate | Ranges | ||||||||||||
Fixed Rate Public/Private Notes (1) |
$ | 4,684,068 | 3.85% - 7.57% | 5.69 | % | 2009 - 2026 | ||||||||||
Floating Rate Public/Private Notes (1) |
651,554 | (1) | 3.89 | % | 2009 - 2010 | |||||||||||
Fixed Rate Tax-Exempt Bonds |
75,790 | 5.20% | 5.07 | % | 2029 | |||||||||||
Floating Rate Tax-Exempt Bonds |
35,600 | (2) | 1.05 | % | 2028 | |||||||||||
Totals |
$ | 5,447,012 | ||||||||||||||
(1) | At December 31, 2009, $300.0 million in fair value interest rate swaps converts a portion of the $400.0 million face value 5.200% notes due April 1, 2013 to a floating interest rate. At December 31, 2008, $150.0 million in fair value interest rate swaps converted a portion of the $227.4 million face value 4.750% notes due June 15, 2009 to a floating interest rate. | |
(2) | The floating interest rate is based on the 7-Day Securities Industry and Financial Markets Association (SIFMA) rate, which is the tax-exempt index equivalent of LIBOR. The interest rate is 0.27% and 0.75% at December 31, 2009 and 2008, respectively. |
F-27
The Operating Partnerships unsecured public debt contains certain financial and
operating covenants including, among other things, maintenance of certain financial ratios. The
Operating Partnership was in compliance with its unsecured public debt covenants for both the years
ended December 31, 2009 and 2008.
As of December 31, 2009, an unlimited amount of debt securities remains available for issuance
by the Operating Partnership under a registration statement that became automatically effective
upon filing with the SEC in December 2008 (under SEC regulations enacted in 2005, the registration
statement automatically expires on December 21, 2011 and does not contain a maximum issuance
amount).
During the year ended December 31, 2009, the Operating Partnership:
§ | Repurchased at par $105.2 million of its 4.75% fixed rate public notes due June 15, 2009 pursuant to a cash tender offer announced on January 16, 2009 and wrote-off approximately $79,000 of unamortized deferred financing costs and approximately $46,000 of unamortized discounts on notes payable; | ||
§ | Repaid the remaining $122.2 million of its 4.75% fixed rate public notes at maturity; | ||
§ | Repurchased at par $185.2 million of its 6.95% fixed rate public notes due March 2, 2011 pursuant to a cash tender offer announced on January 16, 2009 and wrote-off approximately $0.4 million of unamortized deferred financing costs and approximately $1.0 million of unamortized discounts on notes payable; | ||
§ | Repurchased $21.7 million of its 6.95% fixed rate public notes due March 2, 2011 at a price of 106% of par pursuant to a cash tender offer announced on December 2, 2009, recognized a loss on early debt extinguishment of $1.3 million and wrote-off approximately $0.2 million of unamortized net premiums on notes payable; | ||
§ | Repurchased $146.1 million of its 6.625% fixed rate public notes due March 15, 2012 at a price of 108% of par pursuant to a cash tender offer announced on December 2, 2009, recognized a loss on early debt extinguishment of $11.7 million and wrote-off approximately $0.3 million of unamortized deferred financing costs and approximately $0.2 million of unamortized net discounts on notes payable; | ||
§ | Repurchased $127.9 million of its 5.50% fixed rate public notes due October 1, 2012 at a price of 107% of par pursuant to a cash tender offer announced on December 2, 2009, recognized a loss on early debt extinguishment of $9.0 million and wrote-off approximately $0.5 million of unamortized deferred financing costs and approximately $0.4 million of unamortized discounts on notes payable; | ||
§ | Repurchased $75.8 million of its 5.20% fixed rate tax-exempt notes and wrote-off approximately $0.7 million of unamortized deferred financing costs; | ||
§ | Repurchased $17.5 million of its 3.85% convertible fixed rate public notes due August 15, 2026 at a price of 88.4% of par and recognized a gain on early debt extinguishment of $2.0 million and wrote-off approximately $0.1 million of unamortized deferred financing costs and approximately $0.8 million of unamortized discounts on notes payable; and | ||
§ | Repurchased at par $48.5 million of its 3.85% convertible fixed rate public notes due August 15, 2026 pursuant to a cash tender offer announced on December 2, 2009 and wrote-off approximately $0.3 million of unamortized deferred financing costs and approximately $1.5 million of unamortized discounts on notes payable. |
During the year ended December 31, 2008, the Operating Partnership:
§ | Repurchased $72.6 million of its 4.75% fixed rate public notes due June 15, 2009 at a price of 99.0% of par and recognized debt extinguishment gains of $0.7 million and wrote-off approximately $0.1 million of unamortized deferred financing costs; | ||
§ | Repurchased $101.4 million of its 3.85% convertible fixed rate public notes due August 15, 2026 at a price of 82.3% of par and recognized debt extinguishment gains of $18.0 million and wrote-off approximately $0.8 million of unamortized deferred financing costs; and | ||
§ | Repaid $130.0 million of fixed rate private notes at maturity. |
On October 11, 2007, the Operating Partnership closed on a $500.0 million senior unsecured
term loan. The loan matures on October 5, 2010, subject to two one-year extension options
exercisable by the Operating Partnership. The Operating Partnership has the ability to increase
available borrowings by an additional $250.0 million under certain circumstances. Advances under
the loan bear interest at variable rates based upon LIBOR plus a spread (currently 0.50%) dependent
upon the current credit rating on the Operating Partnerships long-term senior unsecured debt. EQR
has guaranteed the Operating Partnerships term loan up to the maximum amount and for the full term
of the loan.
F-28
On August 23, 2006, the Operating Partnership issued $650.0 million of exchangeable senior
notes that mature on August 15, 2026. Following the repurchases discussed above, the notes had a
face value of $482.5 million at December 31, 2009. The notes bear interest at a fixed rate of
3.85%. The notes are exchangeable into EQR Common Shares, at the option of the holders, under
specific circumstances or on or after August 15, 2025, at an initial exchange rate of 16.3934
shares per $1,000 principal amount of notes (equivalent to an initial exchange price of $61.00 per
share). The initial exchange rate is subject to adjustment in certain circumstances, including upon
an increase in EQRs dividend rate. Upon an exchange of the notes, the Operating Partnership will
settle any amounts up to the principal amount of the notes in cash and the remaining exchange
value, if any, will be settled, at the Operating Partnerships option, in cash, EQR Common Shares
or a combination of both. See Note 2 for more information on the change in the recognition of
interest expense for the exchangeable senior notes.
On or after August 18, 2011, the Operating Partnership may redeem the notes at a redemption
price equal to the principal amount of the notes plus any accrued and unpaid interest thereon. Upon
notice of redemption by the Operating Partnership, the holders may elect to exercise their exchange
rights. In addition, on August 18, 2011, August 15, 2016 and August 15, 2021 or following the
occurrence of certain change in control transactions prior to August 18, 2011, note holders may
require the Operating Partnership to repurchase the notes for an amount equal to the principal
amount of the notes plus any accrued and unpaid interest thereon.
Note holders may also require an exchange of the notes should the closing sale price of EQR
Common Shares exceed 130% of the exchange price for a certain period of time or should the trading
price on the notes be less than 98% of the product of the closing sales price of EQR Common Shares
multiplied by the applicable exchange rate for a certain period of time.
Aggregate payments of principal on unsecured notes payable for each of the next five years and
thereafter are as follows (amounts in thousands):
Year | Total (1) | |||
2010 (2) |
$ | 491,616 | ||
2011 (3) |
569,229 | |||
2012 |
474,685 | |||
2013 |
400,810 | |||
2014 |
499,034 | |||
Thereafter |
2,173,750 | |||
Total |
$ | 4,609,124 | ||
(1) | Principal payments on unsecured notes include amortization of any discounts or premiums related to the notes. Premiums and discounts are amortized over the life of the unsecured notes. | |
(2) | Includes the $500.0 million term loan, which matures on October 5, 2010, subject to two one-year extension options exercisable by the Operating Partnership. | |
(3) | Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity of 2026. |
10. Lines of Credit
The Operating Partnership has a $1.5 billion 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.
During the year ended December 31, 2008, one of the providers of the Operating Partnerships
unsecured revolving credit facility declared bankruptcy. Under the existing terms of the credit
facility, the providers share is up to $75.0 million of potential borrowings. As a result, the
Operating Partnerships borrowing capacity under the unsecured revolving credit facility has, in
essence, been permanently reduced to $1.425 billion of potential borrowings. The obligation to fund
by all of the other providers has not changed.
F-29
As of December 31, 2009, the amount available on the credit facility was $1.37 billion (net of
$56.7 million which was restricted/dedicated to support letters of credit and net of the $75.0
million discussed above). The Operating Partnership did not draw and had no balance outstanding on
its revolving credit facility at any time during the year ended December 31, 2009. As of December
31, 2008, the amount available on the credit facility was $1.29 billion (net of $130.0 million
which was restricted/dedicated to support letters of credit and net of the $75.0 million discussed
above). During the year ended December 31, 2008, the weighted average interest rate was 4.31%.
11. Derivative and Other Fair Value Instruments
The valuation of financial instruments requires the Operating Partnership to make estimates
and judgments that affect the fair value of the instruments. The Operating Partnership, 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 Operating
Partnership 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 Operating Partnerships mortgage notes payable and unsecured notes
were approximately $4.8 billion and $4.6 billion, respectively, at December 31, 2009. The fair
values of the Operating Partnerships mortgage notes payable and unsecured notes were approximately
$4.6 billion and $4.7 billion, respectively, at December 31, 2009. The carrying values of the
Operating Partnerships mortgage notes payable and unsecured notes were approximately $5.0 billion
and $5.4 billion, respectively, at December 31, 2008. The fair values of the Operating
Partnerships mortgage notes payable and unsecured notes were approximately $5.0 billion and $4.7
billion, respectively, at December 31, 2008. The fair values of the Operating Partnerships
financial instruments, other than mortgage notes payable, unsecured notes, derivative instruments
and investment securities, including cash and cash equivalents, lines of credit and other financial
instruments, approximate their carrying or contract values.
In the normal course of business, the Operating Partnership is exposed to the effect of
interest rate changes. The Operating Partnership seeks to limit 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 Operating Partnerships consolidated derivative instruments
at December 31, 2009 (dollar amounts are in thousands):
Forward | Development | |||||||||||
Fair Value | Starting | Cash Flow | ||||||||||
Hedges (1) | Swaps (2) | Hedges (3) | ||||||||||
Current Notional Balance |
$ | 315,693 | $ | 700,000 | $ | 58,367 | ||||||
Lowest Possible Notional |
$ | 315,693 | $ | 700,000 | $ | 3,020 | ||||||
Highest Possible Notional |
$ | 317,694 | $ | 700,000 | $ | 91,343 | ||||||
Lowest Interest Rate |
2.009 | % | 4.005 | % | 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 Convert 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 in 2012, 2013 and 2014. | |
(3) | Development Cash Flow Hedges Convert outstanding floating rate debt to a fixed interest rate. |
The following tables provide the location of the Operating Partnerships derivative
instruments within the accompanying Consolidated Balance Sheets and their fair market values as of
December 31, 2009 and 2008, respectively (amounts in thousands):
F-30
Asset Derivatives | Liability Derivatives | |||||||||||
Balance Sheet | Balance Sheet | |||||||||||
December 31, 2009 | Location | Fair Value | Location | Fair Value | ||||||||
Derivatives designated as hedging instruments: |
||||||||||||
Interest Rate Contracts: |
||||||||||||
Fair Value Hedges |
Other assets | $ | 5,186 | Other liabilities | $ | | ||||||
Forward Starting Swaps |
Other assets | 23,630 | Other liabilities | | ||||||||
Development Cash Flow Hedges |
Other assets | | Other liabilities | (3,577 | ) | |||||||
Total |
$ | 28,816 | $ | (3,577 | ) | |||||||
Asset Derivatives | Liability Derivatives | |||||||||||
Balance Sheet | Balance Sheet | |||||||||||
December 31, 2008 | Location | Fair Value | Location | Fair Value | ||||||||
Derivatives designated as hedging instruments: |
||||||||||||
Interest Rate Contracts: |
||||||||||||
Fair Value Hedges |
Other assets | $ | 6,802 | Other liabilities | $ | | ||||||
Forward Starting Swaps |
Other assets | | Other liabilities | | ||||||||
Development Cash Flow Hedges |
Other assets | 5 | Other liabilities | (6,826 | ) | |||||||
Total |
$ | 6,807 | $ | (6,826 | ) | |||||||
The following tables provide a summary of the effect of fair value hedges on the
Operating Partnerships accompanying Consolidated Statements of Operations for the years ended
December 31, 2009 and 2008, respectively (amounts in thousands):
Location of Gain/(Loss) | Amount of Gain/(Loss) | Income Statement | Amount of Gain/(Loss) | |||||||||||
December 31, 2009 | 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 | $ | (1,167 | ) | Fixed rate debt | Interest expense | $ | 1,167 | ||||||
Total |
$ | (1,167 | ) | $ | 1,167 | |||||||||
Location of Gain/(Loss) | Amount of Gain/(Loss) | Income Statement | Amount of Gain/(Loss) | |||||||||||
December 31, 2008 | 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 | $ | 8,117 | Fixed rate debt | Interest expense | $ | (8,117 | ) | ||||||
Total |
$ | 8,117 | $ | (8,117 | ) | |||||||||
The following tables provide a summary of the effect of cash flow hedges on the Operating
Partnerships accompanying Consolidated Statements of Operations for the years ended December 31,
2009 and 2008, 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 | ||||||||||||||||
December 31, 2009 | 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 |
$ | 34,432 | Interest expense | $ | (3,724 | ) | N/A | $ | | |||||||||||
Development Interest Rate Swaps/Caps |
3,244 | Interest expense | | N/A | | |||||||||||||||
Total |
$ | 37,676 | $ | (3,724 | ) | $ | | |||||||||||||
F-31
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 | ||||||||||||||
December 31, 2008 | 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 |
$ | (19,216 | ) | Interest expense | $ | (2,696 | ) | N/A | $ | (371 | ) | |||||||
Development Interest Rate Swaps/Caps |
(4,971 | ) | Interest expense | (29 | ) | N/A | | |||||||||||
Total |
$ | (24,187 | ) | $ | (2,725 | ) | $ | (371 | ) | |||||||||
As of December 31, 2009, there were approximately $4.2 million in deferred gains, net,
included in accumulated other comprehensive income. Based on the estimated fair values of the net
derivative instruments at December 31, 2009, the Operating Partnership may recognize an estimated
$5.8 million of accumulated other comprehensive income as additional interest expense during the
year ending December 31, 2010.
In January 2009, the Operating Partnership received approximately $0.4 million to terminate a
fair value hedge of interest rates in conjunction with the public tender of the Operating
Partnerships 4.75% fixed rate public notes due June 15, 2009. Approximately $0.2 million of the
settlement received was deferred and recognized as a reduction of interest expense through the
maturity on June 15, 2009.
In April and May 2009, the Operating Partnership received approximately $10.8 million to
terminate six treasury locks in conjunction with the issuance of a $500.0 million 11-year mortgage
loan. The entire amount was deferred as a component of accumulated other comprehensive income and
is recognized as a reduction of interest expense over the first ten years of the mortgage loan.
In February 2008, the Operating Partnership paid approximately $13.2 million to terminate
three forward starting swaps in conjunction with the issuance of a $500.0 million 11.5-year
mortgage loan. The entire amount was deferred as a component of accumulated other comprehensive
loss and is recognized as an increase to interest expense over the first ten years of the mortgage
loan.
In November 2008, the Operating Partnership paid approximately $13.5 million to terminate six
forward starting swaps in conjunction with the issuance of a $543.0 million 8-year mortgage loan.
Approximately $13.1 million of the settlement payment was deferred as a component of accumulated
other comprehensive loss and is recognized as an increase to interest expense over the life of the
underlying hedged item.
The Operating Partnership has invested in various investment securities in an effort to
increase the amounts earned on the significant amount of unrestricted cash on hand throughout 2008
and 2009. During the year ended December 31, 2009, the Operating Partnership sold a majority of its
investment securities, receiving proceeds of approximately $215.8 million, and recorded a $4.9
million realized gain on sale (specific identification) which is included in interest and other
income. The following tables set 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 December 31, 2009 and 2008, respectively (amounts in thousands):
Other Assets | ||||||||||||||||||||||||
December 31, 2009 | Amortized | Unrealized | Unrealized | Book/ | Interest and | |||||||||||||||||||
Security | Maturity | Cost | Gains | Losses | Fair Value | Other Income | ||||||||||||||||||
Held-to-Maturity |
||||||||||||||||||||||||
FDIC-insured promissory notes |
Less than one year | $ | | $ | | $ | | $ | | $ | 458 | |||||||||||||
Total Held-to-Maturity |
| | | | 458 | |||||||||||||||||||
Available-for-Sale |
||||||||||||||||||||||||
FDIC-insured certificates of deposit |
Less than one year | 25,000 | 93 | | 25,093 | 491 | ||||||||||||||||||
Other |
Between one and five years or N/A | 675 | 370 | | 1,045 | 7,754 | ||||||||||||||||||
Total Available-for-Sale |
25,675 | 463 | | 26,138 | 8,245 | |||||||||||||||||||
Grand Total |
$ | 25,675 | $ | 463 | $ | | $ | 26,138 | $ | 8,703 | ||||||||||||||
F-32
Other Assets | ||||||||||||||||||||||||
December 31, 2008 | Amortized | Unrealized | Unrealized | Book/ | Interest and | |||||||||||||||||||
Security | Maturity | Cost | Gains | Losses | Fair Value | Other Income | ||||||||||||||||||
Held-to-Maturity |
||||||||||||||||||||||||
FDIC-insured promissory notes |
Less than one year | $ | 75,000 | $ | | $ | | $ | 75,000 | $ | 21 | |||||||||||||
Total Held-to-Maturity |
75,000 | | | 75,000 | 21 | |||||||||||||||||||
Available-for-Sale |
||||||||||||||||||||||||
FDIC-insured certificates of deposit |
Less than one year | 54,000 | 301 | | 54,301 | 305 | ||||||||||||||||||
Other |
Between one and five years or N/A | 28,001 | 1,531 | | 29,532 | 638 | ||||||||||||||||||
Total Available-for-Sale |
82,001 | 1,832 | | 83,833 | 943 | |||||||||||||||||||
Grand Total |
$ | 157,001 | $ | 1,832 | $ | | $ | 158,833 | $ | 964 | ||||||||||||||
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. | ||
§ | Level 3 Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
The Operating Partnerships derivative positions are valued using models developed by the
respective counterparty as well as models developed internally by the Operating Partnership that
use as their basis readily observable market parameters (such as forward yield curves and credit
default swap data) and are classified within Level 2 of the valuation hierarchy. In addition,
employee holdings other than EQR Common Shares within the supplemental executive retirement plan
(the SERP) have a fair value of $61.1 million as of December 31, 2009 and are included in other
assets and other liabilities on the consolidated balance sheet. These SERP investments are valued
using quoted market prices for identical assets and are classified within Level 1 of the valuation
hierarchy.
The Operating Partnerships investment securities are valued using quoted market prices or
readily available market interest rate data. The quoted market prices are classified within Level 1
of the valuation hierarchy and the market interest rate data are classified within Level 2 of the
valuation hierarchy. Redeemable Limited Partners are valued using the quoted market price of EQR
Common Shares and are classified within Level 2 of the valuation hierarchy.
The Operating Partnerships real estate asset impairment charge was the result of an analysis
of the parcels fair value (determined using internally developed models that were based on market
assumptions and comparable sales data) (Level 3) compared to its current capitalized carrying
value. The valuation technique used to measure fair value is consistent with how similar assets
were measured in prior periods. See Note 19 for further discussion.
12. Earnings Per Unit
The following tables set forth the computation of net income per Unit basic and net income
per Unit diluted (amounts in thousands except per Unit amounts):
F-33
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
Numerator for net income per Unit basic and diluted: |
||||||||||||
Income (loss) from continuing operations |
$ | 20,192 | $ | (21,325 | ) | $ | 13,147 | |||||
Net loss (income) attributable to Noncontrolling Interests Partially Owned Properties |
558 | (2,650 | ) | (2,200 | ) | |||||||
Allocation to Preference Units |
(14,479 | ) | (14,507 | ) | (22,792 | ) | ||||||
Allocation to Preference Interests and Junior Preference Units |
(9 | ) | (15 | ) | (441 | ) | ||||||
Allocation to premium on redemption of Preference Units |
| | (6,154 | ) | ||||||||
Income (loss) from continuing operations available to Units |
6,262 | (38,497 | ) | (18,440 | ) | |||||||
Discontinued operations, net |
361,837 | 457,738 | 1,034,209 | |||||||||
Numerator for net income per Unit basic and diluted |
$ | 368,099 | $ | 419,241 | $ | 1,015,769 | ||||||
Denominator for net income per Unit basic and diluted: |
||||||||||||
Denominator for net income per Unit basic |
289,167 | 287,631 | 298,392 | |||||||||
Effect of dilutive securities: |
||||||||||||
Dilution for Units issuable upon assumed exercise/vesting
of EQRs long-term compensation award shares/units |
938 | |||||||||||
Denominator for net income per Unit diluted |
290,105 | 287,631 | 298,392 | |||||||||
Net income per Unit basic |
$ | 1.27 | $ | 1.46 | $ | 3.40 | ||||||
Net income per Unit diluted |
$ | 1.27 | $ | 1.46 | $ | 3.40 | ||||||
Net income per Unit basic: |
||||||||||||
Income (loss) from continuing operations available to Units |
$ | 0.022 | $ | (0.134 | ) | $ | (0.062 | ) | ||||
Discontinued operations, net |
1.249 | 1.590 | 3.467 | |||||||||
Net income per Unit basic |
$ | 1.271 | $ | 1.456 | $ | 3.405 | ||||||
Net income per Unit diluted: |
||||||||||||
Income (loss) from continuing operations available to Units |
$ | 0.022 | $ | (0.134 | ) | $ | (0.062 | ) | ||||
Discontinued operations, net |
1.247 | 1.590 | 3.467 | |||||||||
Net income per Unit diluted |
$ | 1.269 | $ | 1.456 | $ | 3.405 | ||||||
Potential common shares issuable from the assumed exercise/vesting of EQR long-term
compensation award shares/units are automatically anti-dilutive and therefore excluded from the
diluted earnings per Unit calculation as the Operating Partnership had a loss from continuing
operations for the years ended December 31, 2008 and 2007, respectively.
Convertible preference interests/units that could be converted into 402,501, 427,090 and 652,534
weighted average Common Shares (which would be contributed to the Operating Partnership in exchange
for OP Units) for the years ended December 31, 2009, 2008 and 2007, respectively, were outstanding
but were not included in the computation of diluted earnings per Unit because the effects would be
anti-dilutive. In addition, the effect of the Common Shares/OP Units that could ultimately be
issued upon the conversion/exchange of the Operating Partnerships $650.0 million ($482.5 million
outstanding at December 31, 2009) exchangeable senior notes was not included in the computation of
diluted earnings per Unit because the effects would be anti-dilutive.
For additional disclosures regarding the employee share options and restricted shares, see Notes 2
and 14.
13. Discontinued Operations
The Operating Partnership has presented separately as discontinued operations in all periods
the results of operations for all consolidated assets disposed of, all operations related to active
condominium conversion properties effective upon their respective transfer into a TRS and all
properties held for sale, if any. Results are reflective of dispositions through June 30, 2010.
The components of discontinued operations are outlined below and include the results of
operations for the respective periods that the Operating Partnership owned such assets during each
of the years ended December 31, 2009, 2008
F-34
and 2007 (amounts in thousands).
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
REVENUES |
||||||||||||
Rental income |
$ | 95,487 | $ | 196,329 | $ | 345,376 | ||||||
Total revenues |
95,487 | 196,329 | 345,376 | |||||||||
EXPENSES (1) |
||||||||||||
Property and maintenance |
33,057 | 59,009 | 108,351 | |||||||||
Real estate taxes and insurance |
11,101 | 21,930 | 42,377 | |||||||||
Property management |
| (62 | ) | 266 | ||||||||
Depreciation |
24,219 | 49,556 | 91,180 | |||||||||
General and administrative |
34 | 29 | 15 | |||||||||
Total expenses |
68,411 | 130,462 | 242,189 | |||||||||
Discontinued operating income |
27,076 | 65,867 | 103,187 | |||||||||
Interest and other income |
21 | 249 | 328 | |||||||||
Other expenses |
(1 | ) | | (3 | ) | |||||||
Interest (2): |
||||||||||||
Expense incurred, net |
(1,390 | ) | (3,061 | ) | (7,847 | ) | ||||||
Amortization of deferred financing costs |
(333 | ) | (20 | ) | (1,776 | ) | ||||||
Income and other tax benefit (expense) |
1,165 | 1,846 | 7,307 | |||||||||
Discontinued operations |
26,538 | 64,881 | 101,196 | |||||||||
Net gain on sales of discontinued operations |
335,299 | 392,857 | 933,013 | |||||||||
Discontinued operations, net |
$ | 361,837 | $ | 457,738 | $ | 1,034,209 | ||||||
(1) | Includes expenses paid in the current period for properties sold or held for sale in prior periods related to the Operating Partnerships 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 2009 and the first six months of 2010 (excluding
condominium conversion properties), the investment in real estate, net of accumulated depreciation,
and the mortgage notes payable balances at December 31, 2008 were $662.2 million and $38.9 million,
respectively. For the properties sold during the first six months of 2010 (excluding condominium
conversion properties), the investment in real estate, net of accumulated depreciation, and the
mortgage notes payable balances at December 31, 2009 were $85.3 million and $40.0 million,
respectively.
The net real estate basis of the Operating Partnerships active condominium conversion
properties owned by the TRS and included in discontinued operations (excludes the Operating
Partnerships halted conversions as they are now held for use), which were included in investment
in real estate, net in the consolidated balance sheets, was $11.8 million and $24.1 million at
December 31, 2009 and 2008, respectively.
14. Share Incentive Plans
Any Common Shares issued pursuant to EQRs incentive equity compensation and employee share
purchase plans will result in the Operating Partnership issuing OP Units to EQR on a one-for-one
basis with the Operating Partnership receiving the net cash proceeds of such issuances.
On May 15, 2002, the shareholders of EQR approved the Companys 2002 Share Incentive Plan. The
maximum aggregate number of awards that may be granted under this plan may not exceed 7.5% of the
Companys outstanding Common Shares calculated on a fully diluted basis and determined annually on the first day of each calendar year. As of January
1, 2010, this amount equaled 22,091,629, of which 6,295,992 shares were available for future
issuance. No awards may be granted under the 2002 Share Incentive Plan, as restated, after February
20, 2012.
F-35
Pursuant to the 2002 Share Incentive Plan, as restated, and the Amended and Restated 1993
Share Option and Share Award Plan, as amended (collectively the Share Incentive Plans), officers,
trustees and key employees of the Company may be granted share options to acquire Common Shares
(Options) including non-qualified share options (NQSOs), incentive share options (ISOs) and
share appreciation rights (SARs), or may be granted restricted or non-restricted shares, subject
to conditions and restrictions as described in the Share Incentive Plans. In addition, each year
prior to 2007, certain executive officers of the Company participated in the Companys
performance-based restricted share plan. Effective January 1, 2007, the Company elected to
discontinue the award of new performance-based award grants. Options, SARs, restricted shares,
performance shares and LTIP Units (see discussion below) are sometimes collectively referred to
herein as Awards.
The Options are generally granted at the fair market value of the Companys Common Shares at
the date of grant, vest in three equal installments over a three-year period, are exercisable upon
vesting and expire ten years from the date of grant. The exercise price for all Options under the
Share Incentive Plans is equal to the fair market value of the underlying Common Shares at the time
the Option is granted. Options exercised result in new Common Shares being issued on the open
market. The Amended and Restated 1993 Share Option and Share Award Plan, as amended, will terminate
at such time as all outstanding Awards have expired or have been exercised/vested. The Board of
Trustees may at any time amend or terminate the Share Incentive Plans, but termination will not
affect Awards previously granted. Any Options which had vested prior to such a termination would
remain exercisable by the holder.
Restricted shares that have been awarded through December 31, 2009 generally vest three years
from the award date. In addition, the Companys unvested restricted shareholders have the same
voting rights as any other Common Share holder. During the three-year period of restriction, the
Companys unvested restricted shareholders receive quarterly dividend payments on their shares at
the same rate and on the same date as any other Common Share holder. As a result, dividends paid on
unvested restricted shares are included as a component of retained earnings (included in general
partners capital) and have not been considered in reducing net income available to Units in a
manner similar to the Operating Partnerships preference unit dividends for the earnings per Unit
calculation. If employment is terminated prior to the lapsing of the restriction, the shares are
generally canceled.
In December 2008, the Companys 2002 Share Incentive Plan was amended to allow for the
issuance of long-term incentive plan units (LTIP Units) to officers of the Company as an
alternative to the Companys restricted shares. LTIP Units are a class of partnership interests
that under certain conditions, including vesting, are convertible by the holder into an equal
number of OP Units, which are redeemable by the holder for EQR Common Shares on a one-for-one basis
or the cash value of such shares at the option of the Operating Partnership. In connection with the
February 2009 grant of long-term incentive compensation for services provided during 2008, officers
of the Company were allowed to choose, on a one-for-one basis, between restricted shares and LTIP
Units. Similar to restricted shares, LTIP Units generally vest three years from the award date. In
addition, LTIP Unit holders receive quarterly dividend payments on their LTIP Units at the same
rate and on the same date as any other OP Unit holder. As a result, dividends paid on LTIP Units
are included as a component of the Limited Partners capital and have not been considered in
reducing net income available to Units in a manner similar to the Operating Partnerships
preference unit dividends for the earnings per Unit calculation. If employment is terminated prior
to vesting, the LTIP Units are generally canceled. An LTIP Unit will automatically convert to an OP
Unit when the capital account of each LTIP Unit increases (books-up) to a specified target. If
the capital target is not attained within ten years following the date of issuance, the LTIP Unit
will automatically be canceled and no compensation will be payable to the holder of such canceled
LTIP Unit.
EQRs Share Incentive Plans provide for certain benefits upon retirement at or after age 62.
As of November 4, 2008, but effective as of January 1, 2009, EQR changed the definition of
retirement for employees (including all officers but not non-employee members of EQRs Board of
Trustees) under its Share Incentive Plans. For employees hired prior to January 1, 2009, retirement
generally will mean the termination of employment (other than for cause): (i) on or after age 62;
or (ii) prior to age 62 after meeting the requirements of the Rule of 70 (described below). For
employees hired after January 1, 2009, retirement generally will mean the termination of employment
(other than for cause) after meeting the requirements of the Rule of 70.
The Rule of 70 is met when an employees years of service with EQR (which must be at least 15
years) plus his or her age (which must be at least 55 years) on the date of termination equals or
exceeds 70 years. In addition, the employee must give EQR at least 6 months advance written notice
of his or her intention to retire and sign a release upon termination of employment, releasing EQR
from customary claims and agreeing to ongoing non-competition and
F-36
employee non-solicitation provisions. John Powers, Executive Vice President Human Resources,
became eligible for retirement in 2009 as he turned 62. Frederick C. Tuomi, President Property
Management, became eligible for retirement under the Rule of 70 in 2009. The following executive
officers of EQR will become eligible for retirement under the Rule of 70 in the next two years:
Bruce C. Strohm, Executive Vice President and General Counsel 2010 and David J. Neithercut, Chief
Executive Officer and President 2011.
For employees hired prior to January 1, 2009, who retire at or after age 62, such employees
unvested restricted shares and share options would immediately vest, and share options would
continue to be exercisable for the balance of the applicable ten-year option period, as was
provided under the Share Incentive Plans prior to the adoption of the Rule of 70. For all other
employees (those hired after January 1, 2009 and those hired before such date who choose to retire
prior to age 62), upon such retirement under the new definition of retirement of employees, such
employees unvested restricted shares and share options would continue to vest per the original
vesting schedule (subject to immediate vesting upon the occurrence of a subsequent change in
control of EQR or the employees death), and options would continue to be exercisable for the
balance of the applicable ten-year option period, subject to the employees compliance with the
non-competition and employee non-solicitation provisions. If an employee violates these provisions
after such retirement, all unvested restricted shares and unvested and vested share options at the
time of the violation would be void, unless otherwise determined by the Compensation Committee of
EQRs Board of Trustees.
The following tables summarize compensation information regarding the performance shares,
restricted shares, LTIP Units, share options and Employee Share Purchase Plan (ESPP) for the
three years ended December 31, 2009, 2008 and 2007 (amounts in thousands):
Year Ended December 31, 2009 | ||||||||||||||||
Compensation | Compensation | Compensation | Dividends | |||||||||||||
Expense | Capitalized | Equity | Incurred | |||||||||||||
Performance shares |
$ | 103 | $ | 76 | $ | 179 | $ | | ||||||||
Restricted shares |
10,065 | 1,067 | 11,132 | 1,627 | ||||||||||||
LTIP Units |
1,036 | 158 | 1,194 | 254 | ||||||||||||
Share options |
5,458 | 538 | 5,996 | | ||||||||||||
ESPP discount |
1,181 | 122 | 1,303 | | ||||||||||||
Total |
$ | 17,843 | $ | 1,961 | $ | 19,804 | $ | 1,881 | ||||||||
Year Ended December 31, 2008 | ||||||||||||||||
Compensation | Compensation | Compensation | Dividends | |||||||||||||
Expense | Capitalized | Equity | Incurred | |||||||||||||
Performance shares |
$ | (8 | ) | $ | | $ | (8 | ) | $ | | ||||||
Restricted shares |
15,761 | 1,517 | 17,278 | 2,175 | ||||||||||||
Share options |
5,361 | 485 | 5,846 | | ||||||||||||
ESPP discount |
1,197 | 92 | 1,289 | | ||||||||||||
Total |
$ | 22,311 | $ | 2,094 | $ | 24,405 | $ | 2,175 | ||||||||
Year Ended December 31, 2007 | ||||||||||||||||
Compensation | Compensation | Compensation | Dividends | |||||||||||||
Expense | Capitalized | Equity | Incurred | |||||||||||||
Performance shares |
$ | 1,278 | $ | | $ | 1,278 | $ | | ||||||||
Restricted shares |
13,816 | 1,414 | 15,230 | 2,296 | ||||||||||||
Share options |
4,922 | 423 | 5,345 | | ||||||||||||
ESPP discount |
1,615 | 86 | 1,701 | | ||||||||||||
Total |
$ | 21,631 | $ | 1,923 | $ | 23,554 | $ | 2,296 | ||||||||
Compensation expense is generally recognized for Awards as follows:
F-37
§ | Restricted shares, LTIP Units and share options Straight-line method over the vesting period of the options or shares regardless of cliff or ratable vesting distinctions. | ||
§ | Performance shares Accelerated method with each vesting tranche valued as a separate award, with a separate vesting date, consistent with the estimated value of the award at each period end. | ||
§ | ESPP discount Immediately upon the purchase of common shares each quarter. |
The Company accelerates the recognition of compensation expense for all Awards for those
individuals approaching or meeting the retirement age criteria discussed above. The total
compensation expense related to Awards not yet vested at December 31, 2009 is $18.7 million, which
is expected to be recognized over a weighted average term of 1.3 years.
See Note 2 for additional information regarding the Companys share-based compensation.
The table below summarizes the Award activity of the Share Incentive Plans for the three years
ended December 31, 2009, 2008 and 2007:
Weighted | Weighted | Weighted | ||||||||||||||||||||||
Common | Average | Average Fair | Average Fair | |||||||||||||||||||||
Shares Subject | Exercise Price | Restricted | Value per | LTIP | Value per | |||||||||||||||||||
to Options | per Option | Shares | Restricted Share | Units | LTIP Unit | |||||||||||||||||||
Balance at December 31, 2006 |
9,415,787 | $ | 29.71 | 1,302,757 | $ | 34.85 | ||||||||||||||||||
Awards granted (1) |
1,030,935 | $ | 53.46 | 453,580 | $ | 52.56 | ||||||||||||||||||
Awards exercised/vested (2) (3) |
(1,040,765 | ) | $ | 27.00 | (477,002 | ) | $ | 31.78 | ||||||||||||||||
Awards forfeited |
(166,585 | ) | $ | 44.88 | (101,147 | ) | $ | 41.92 | ||||||||||||||||
Awards expired |
(54,231 | ) | $ | 36.45 | | | ||||||||||||||||||
Balance at December 31, 2007 |
9,185,141 | $ | 32.37 | 1,178,188 | $ | 42.30 | ||||||||||||||||||
Awards granted (1) |
1,436,574 | $ | 38.46 | 524,983 | $ | 38.29 | ||||||||||||||||||
Awards exercised/vested (2) (3) |
(995,129 | ) | $ | 24.75 | (644,131 | ) | $ | 35.99 | ||||||||||||||||
Awards forfeited |
(113,786 | ) | $ | 43.95 | (63,029 | ) | $ | 44.87 | ||||||||||||||||
Awards expired |
(39,541 | ) | $ | 35.91 | | | ||||||||||||||||||
Balance at December 31, 2008 |
9,473,259 | $ | 33.94 | 996,011 | $ | 44.16 | | | ||||||||||||||||
Awards granted (1) |
2,541,005 | $ | 23.08 | 362,997 | $ | 22.62 | 155,189 | $ | 21.11 | |||||||||||||||
Awards exercised/vested (2) (3) |
(422,713 | ) | $ | 21.62 | (340,362 | ) | $ | 42.67 | | | ||||||||||||||
Awards forfeited |
(146,151 | ) | $ | 30.07 | (64,280 | ) | $ | 35.28 | (573 | ) | $ | 21.11 | ||||||||||||
Awards expired |
(95,650 | ) | $ | 32.21 | | | | | ||||||||||||||||
Balance at December 31, 2009 |
11,349,750 | $ | 32.03 | 954,366 | $ | 37.10 | 154,616 | $ | 21.11 | |||||||||||||||
(1) | The weighted average grant date fair value for Options granted during the years ended December 31, 2009, 2008 and 2007 was $3.38 per share, $4.08 per share and $6.26 per share, respectively. | |
(2) | The aggregate intrinsic value of options exercised during the years ended December 31, 2009, 2008 and 2007 was $2.8 million, $15.6 million and $13.7 million, respectively. These values were calculated as the difference between the strike price of the underlying awards and the per share price at which each respective award was exercised. | |
(3) | The fair value of restricted shares vested during the years ended December 31, 2009, 2008 and 2007 was $8.0 million, $23.9 million and $25.5 million, respectively. |
The following table summarizes information regarding options outstanding and exercisable
at December 31, 2009:
F-38
Options Outstanding (1) | Options Exercisable (2) | |||||||||||||||||||||||
Weighted | ||||||||||||||||||||||||
Average | Weighted | Weighted | ||||||||||||||||||||||
Remaining | Average | Average | ||||||||||||||||||||||
Contractual | Exercise | Exercise | ||||||||||||||||||||||
Range of Exercise Prices | Options | Life in Years | Price | Options | Price | |||||||||||||||||||
$ | 16.05 to $21.40 | 5,031 | 0.07 | $ | 21.06 | 5,031 | $ | 21.06 | ||||||||||||||||
$ | 21.41 to $26.75 | 3,719,303 | 6.79 | $ | 23.48 | 1,290,389 | $ | 24.26 | ||||||||||||||||
$ | 26.76 to $32.10 | 3,992,533 | 3.64 | $ | 29.55 | 3,992,533 | $ | 29.55 | ||||||||||||||||
$ | 32.11 to $37.45 | 29,831 | 5.26 | $ | 32.56 | 25,982 | $ | 32.50 | ||||||||||||||||
$ | 37.46 to $42.80 | 2,718,309 | 6.72 | $ | 40.41 | 2,005,249 | $ | 41.05 | ||||||||||||||||
$ | 42.81 to $48.15 | 4,308 | 6.64 | $ | 45.21 | 4,097 | $ | 45.29 | ||||||||||||||||
$ | 48.16 to $53.50 | 880,435 | 6.75 | $ | 53.50 | 651,534 | $ | 53.50 | ||||||||||||||||
$ | 16.05 to $53.50 | 11,349,750 | 5.66 | $ | 32.03 | 7,974,815 | $ | 33.55 | ||||||||||||||||
Vested and expected to vest
as of December 31, 2009 |
10,772,282 | 5.63 | $ | 32.40 | ||||||||||||||||||||
(1) | The aggregate intrinsic value of both options outstanding and options vested and expected to vest as of December 31, 2009 is $49.9 million. | |
(2) | The aggregate intrinsic value and weighted average remaining contractual life in years of options exercisable as of December 31, 2009 is $29.3 million and 4.3 years, respectively. |
Note: The aggregate intrinsic values in Notes (1) and (2) above were both calculated as the
excess, if any, between the Companys closing share price of $33.78 per share on December 31, 2009
and the strike price of the underlying awards.
As of December 31, 2008 and 2007, 7,522,344 Options (with a weighted average exercise price of
$31.58) and 7,000,222 Options (with a weighted average exercise price of $28.45) were exercisable,
respectively.
15. Employee Plans
The Company established an Employee Share Purchase Plan to provide each employee and EQR
trustee the ability to annually acquire up to $100,000 of Common Shares of EQR. In 2003, EQRs
shareholders approved an increase in the aggregate number of Common Shares available under the ESPP
to 7,000,000 (from 2,000,000). The Company has 3,561,333 Common Shares available for purchase under
the ESPP at December 31, 2009. The Common Shares may be purchased quarterly at a price equal to 85%
of the lesser of: (a) the closing price for a share on the last day of such quarter; and (b) the
greater of: (i) the closing price for a share on the first day of such quarter, and (ii) the
average closing price for a share for all the business days in the quarter. The following table
summarizes information regarding the Common Shares issued under the ESPP (the net proceeds noted
below were contributed to the Operating Partnership in exchange for OP Units):
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(Amounts in thousands except share and per share amounts) | ||||||||||||
Shares issued |
324,394 | 195,961 | 189,071 | |||||||||
Issuance price ranges |
$14.21 $24.84 | $23.51 $37.61 | $31.38 $43.17 | |||||||||
Issuance proceeds |
$5,292 | $6,170 | $7,165 |
The Company established a defined contribution plan (the 401(k) Plan) to provide
retirement benefits for employees that meet minimum employment criteria. The Operating Partnership,
on behalf of the Company, matches dollar for dollar up to the first 3% of eligible compensation
that a participant contributes to the 401(k) Plan. Participants are vested in the Companys
contributions over five years. The Operating Partnership recognized an expense in the amount of
$3.5 million, $3.8 million and $4.2 million for the years ended December 31, 2009, 2008 and 2007,
respectively.
F-39
The Operating Partnership, on behalf of the Company, may also elect to make an annual
discretionary profit-sharing contribution as a percentage of each individual employees eligible
compensation under the 401(k) Plan. The Operating Partnership did not make a contribution for the
years ended December 31, 2009 and 2008 and as such, no expense was recognized in either year. The
Operating Partnership recognized an expense of approximately $1.5 million for the year ended
December 31, 2007.
The Company established a supplemental executive retirement plan (the SERP) to provide
certain officers and EQR trustees an opportunity to defer a portion of their eligible compensation
in order to save for retirement. The SERP is restricted to investments in EQR Common Shares,
certain marketable securities that have been specifically approved and cash equivalents. The
deferred compensation liability represented in the SERP and the securities issued to fund such
deferred compensation liability are consolidated by the Operating Partnership and carried on the
Operating Partnerships balance sheet, and the Companys Common Shares held in the SERP are
accounted for as a reduction to General Partners capital.
16. Distribution Reinvestment and Share Purchase Plan
On November 3, 1997, the Company filed with the SEC a Form S-3 Registration Statement to
register 14,000,000 Common Shares pursuant to a Distribution Reinvestment and Share Purchase Plan
(the DRIP Plan). The registration statement was declared effective on November 25, 1997. The
remaining shares available for issuance under the 1997 registration lapsed in December 2008.
On December 16, 2008, the Company filed with the SEC a Form S-3 Registration Statement to
register 5,000,000 Common Shares under the DRIP Plan. The registration statement was automatically
declared effective the same day and expires at the earlier of the date in which all 5,000,000
shares have been issued or December 15, 2011. The Company has 4,932,533 Common Shares available for
issuance under the DRIP Plan at December 31, 2009.
The DRIP Plan provides holders of record and beneficial owners of Common Shares and Preferred
Shares with a simple and convenient method of investing cash distributions in additional Common
Shares (which is referred to herein as the Dividend Reinvestment DRIP Plan). Common Shares may
also be purchased on a monthly basis with optional cash payments made by participants in the DRIP
Plan and interested new investors, not currently shareholders of EQR, at the market price of the
Common Shares less a discount ranging between 0% and 5%, as determined in accordance with the DRIP
Plan (which is referred to herein as the Share Purchase DRIP Plan). Common Shares purchased
under the DRIP Plan may, at the option of EQR, be directly issued by EQR or purchased by EQRs
transfer agent in the open market using participants funds. The net proceeds from any Common Share
issuances are contributed to the Operating Partnership in exchange for OP Units.
17. Transactions with Related Parties
Pursuant to the terms of the partnership agreement for the Operating Partnership, the
Operating Partnership is required to reimburse EQR for all expenses incurred by EQR in excess of
income earned by EQR through its indirect 1% ownership of various entities. Amounts paid on behalf
of EQR are reflected in the consolidated statements of operations as general and administrative
expenses.
The Operating Partnership provided asset and property management services to certain related
entities for properties not owned by the Operating Partnership, which terminated in December 2008.
Fees received for providing such services were approximately $0.3 million for both the years ended
December 31, 2008 and 2007.
The Operating Partnership leases its corporate headquarters from an entity controlled by EQRs
Chairman of the Board of Trustees. The lease terminates on July 31, 2011. Amounts incurred for such
office space for the years ended December 31, 2009, 2008 and 2007, respectively, were approximately
$3.0 million, $2.9 million and $2.9 million. The Operating Partnership believes these amounts equal
market rates for such rental space.
18. Commitments and Contingencies
The Operating Partnership, as an owner of real estate, is subject to various Federal, state
and local environmental laws. Compliance by the Operating Partnership with existing laws has not
had a material adverse effect on the Operating
Partnership. However, the Operating Partnership 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.
F-40
The Operating Partnership 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 Operating Partnership 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 Operating Partnership
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 Operating Partnership. Accordingly, the Operating Partnership is defending the suit
vigorously. Due to the pendency of the Operating Partnerships 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 and as a result, no amounts have been accrued at December 31, 2009. While no assurances
can be given, the Operating Partnership does not believe that the suit, if adversely determined,
would have a material adverse effect on the Operating Partnership.
The Operating Partnership 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 Operating Partnership.
The Operating Partnership 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 Operating Partnership periodically assesses the adequacy of the reserve and
makes adjustments as necessary. During the year ended December 31, 2009, the Operating Partnership
recorded additional reserves of approximately $3.3 million (primarily related to an insurance
settlement), paid approximately $4.7 million in claims and released approximately $2.2 million of
remaining reserves for settled claims. As a result, the Operating Partnership had total reserves of
approximately $6.7 million at December 31, 2009. While no assurances can be given, the Operating
Partnership does not believe that the ultimate resolution of these potential liabilities, if
adversely determined, would have a material adverse effect on the Operating Partnership.
As of December 31, 2009, the Operating Partnership has four projects totaling 1,700 units in
various stages of development with estimated completion dates ranging through June 30, 2011. Some
of the projects are developed solely by the Operating Partnership, while others are 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 Operating Partnership 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).
During the years ended December 31, 2009, 2008 and 2007, total operating lease payments
incurred for office space, including a portion of real estate taxes, insurance, repairs and
utilities, and including rent due under three ground leases, aggregated $8.4 million, $8.3 million
and $7.6 million, respectively.
The Company has entered into a retirement benefits agreement with its Chairman of the Board of
Trustees and deferred compensation agreements with its Vice Chairman and two former chief executive
officers. During the years ended December 31, 2009 and 2007, the Operating Partnership recognized
compensation expense of $1.2 million and $0.7 million, respectively, related to these agreements.
During the year ended December 31, 2008, the Operating Partnership reduced compensation expense by
$0.4 million related to these agreements.
The following table summarizes the Operating Partnerships contractual obligations for minimum
rent payments under operating leases and deferred compensation for the next five years and
thereafter as of December 31, 2009:
F-41
Payments Due by Year (in thousands) | ||||||||||||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Total | ||||||||||||||||||||||
Operating Leases: |
||||||||||||||||||||||||||||
Minimum Rent Payments (a) |
$ | 6,520 | $ | 4,661 | $ | 2,468 | $ | 2,194 | $ | 1,824 | $ | 306,365 | $ | 324,032 | ||||||||||||||
Other Long-Term Liabilities: |
||||||||||||||||||||||||||||
Deferred Compensation (b) |
1,457 | 2,070 | 2,070 | 1,472 | 1,664 | 9,841 | 18,574 |
(a) | Minimum basic rent due for various office space the Operating Partnership leases and fixed base rent due on ground leases for four properties/parcels. | |
(b) | Estimated payments to EQRs Chairman, Vice Chairman and two former CEOs based on planned retirement dates. |
19. Impairment and Other Expenses
During the year ended December 31, 2009, the Operating Partnership recorded an approximate
$11.1 million non-cash asset impairment charge on a parcel of land held for development. During the
year ended December 31, 2008, the Operating Partnership recorded approximately $116.4 million of
non-cash asset impairment charges on land held for development related to five potential
development projects that will no longer be pursued. These charges were the result of an analysis
of each parcels estimated fair value (determined using internally developed models based on market
assumptions and comparable sales data) compared to its current capitalized carrying value and
managements decision to reduce the number of planned development projects the Operating
Partnership will undertake.
During the years ended December 31, 2009, 2008 and 2007, the Operating Partnership incurred
charges of $6.5 million, $5.8 million and $1.8 million, respectively, related to the write-off of
various pursuit and out-of-pocket costs for terminated acquisition, disposition (including halted
condominium conversions) and development transactions and related to transaction closing costs,
such as survey, title and legal fees, on the acquisition of operating properties and are included
in other expenses on the Consolidated Statements of Operations.
20. 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 Operating Partnerships primary business is owning, managing and operating 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 Operating Partnerships operating segments
have been aggregated by geography in a manner identical to that which is provided to its chief
operating decision maker.
The Operating Partnerships 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 Operating Partnerships total revenues during the three years ended December 31, 2009, 2008,
or 2007.
The primary financial measure for the Operating Partnerships rental real estate properties 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 Operating Partnership
believes that NOI is helpful to investors as a supplemental measure of the operating performance of
a real estate company because it is a direct measure of the actual operating results of the
Operating Partnerships 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
F-42
real estate specific to continuing operations for the years ended
December 31, 2009, 2008 and 2007, respectively, as well as total assets for the years ended
December 31, 2009 and 2008, respectively (amounts in thousands):
Year Ended December 31, 2009 | ||||||||||||||||||||||||
Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
Rental income: |
||||||||||||||||||||||||
Same store (1) |
$ | 544,166 | $ | 358,718 | $ | 395,014 | $ | 427,876 | $ | | $ | 1,725,774 | ||||||||||||
Non-same store/other (2) (3) |
63,663 | 18,031 | 13,473 | 26,394 | 86,030 | 207,591 | ||||||||||||||||||
Properties sold June YTD 2010 (4) |
| | | | (22,664 | ) | (22,664 | ) | ||||||||||||||||
Total rental income |
607,829 | 376,749 | 408,487 | 454,270 | 63,366 | 1,910,701 | ||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Same store (1) |
203,061 | 129,144 | 163,473 | 148,616 | | 644,294 | ||||||||||||||||||
Non-same store/other (2) (3) |
26,684 | 8,226 | 5,288 | 13,384 | 76,528 | 130,110 | ||||||||||||||||||
Properties sold June YTD 2010 (4) |
| | | | (8,415 | ) | (8,415 | ) | ||||||||||||||||
Total operating expenses |
229,745 | 137,370 | 168,761 | 162,000 | 68,113 | 765,989 | ||||||||||||||||||
NOI: |
||||||||||||||||||||||||
Same store (1) |
341,105 | 229,574 | 231,541 | 279,260 | | 1,081,480 | ||||||||||||||||||
Non-same store/other (2) (3) |
36,979 | 9,805 | 8,185 | 13,010 | 9,502 | 77,481 | ||||||||||||||||||
Properties sold June YTD 2010 (4) |
| | | | (14,249 | ) | (14,249 | ) | ||||||||||||||||
Total NOI |
$ | 378,084 | $ | 239,379 | $ | 239,726 | $ | 292,270 | $ | (4,747 | ) | $ | 1,144,712 | |||||||||||
Total assets |
$ | 5,042,017 | $ | 2,591,361 | $ | 2,757,701 | $ | 2,774,666 | $ | 2,251,770 | $ | 15,417,515 | ||||||||||||
(1) | Same store includes properties owned for all of both 2009 and 2008 which represented 113,598 units. | |
(2) | Non-same store includes properties acquired after January 1, 2008. | |
(3) | Other includes ECH, development, condominium conversion overhead of $1.4 million and other corporate operations. Also reflects a $9.6 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
(4) | Properties sold June YTD 2010 reflects discontinued operations for properties sold during the first six months of 2010. |
Year Ended December 31, 2008 | ||||||||||||||||||||||||
Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
Rental income: |
||||||||||||||||||||||||
Same store (1) |
$ | 553,712 | $ | 372,197 | $ | 407,871 | $ | 444,403 | $ | | $ | 1,778,183 | ||||||||||||
Non-same store/other (2) (3) |
37,000 | 18,347 | 6,090 | 23,400 | 101,934 | 186,771 | ||||||||||||||||||
Properties sold June YTD 2010 (4) |
| | | | (23,086 | ) | (23,086 | ) | ||||||||||||||||
Total rental income |
590,712 | 390,544 | 413,961 | 467,803 | 78,848 | 1,941,868 | ||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Same store (1) |
199,673 | 128,448 | 166,022 | 150,980 | | 645,123 | ||||||||||||||||||
Non-same store/other (2) (3) |
16,806 | 7,664 | 2,995 | 14,363 | 101,742 | 143,570 | ||||||||||||||||||
Properties sold June YTD 2010 (4) |
| | | | (8,301 | ) | (8,301 | ) | ||||||||||||||||
Total operating expenses |
216,479 | 136,112 | 169,017 | 165,343 | 93,441 | 780,392 | ||||||||||||||||||
NOI: |
||||||||||||||||||||||||
Same store (1) |
354,039 | 243,749 | 241,849 | 293,423 | | 1,133,060 | ||||||||||||||||||
Non-same store/other (2) (3) |
20,194 | 10,683 | 3,095 | 9,037 | 192 | 43,201 | ||||||||||||||||||
Properties sold June YTD 2010 (4) |
| | | | (14,785 | ) | (14,785 | ) | ||||||||||||||||
Total NOI |
$ | 374,233 | $ | 254,432 | $ | 244,944 | $ | 302,460 | $ | (14,593 | ) | $ | 1,161,476 | |||||||||||
Total assets |
$ | 5,039,670 | $ | 2,653,018 | $ | 2,857,703 | $ | 2,865,069 | $ | 3,119,650 | $ | 16,535,110 | ||||||||||||
(1) | Same store includes properties owned for all of both 2009 and 2008 which represented 113,598 units. |
F-43
(2) | Non-same store includes properties acquired after January 1, 2008. | |
(3) | Other includes ECH, development, condominium conversion overhead of $2.8 million and other corporate operations. Also reflects a $13.6 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
(4) | Properties sold June YTD 2010 reflects discontinued operations for properties sold during the first six months of 2010. |
Year Ended December 31, 2007 | ||||||||||||||||||||||||
Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
Rental income: |
||||||||||||||||||||||||
Same store (1) |
$ | 502,221 | $ | 351,925 | $ | 379,978 | $ | 451,072 | $ | | $ | 1,685,196 | ||||||||||||
Non-same store/other (2) (3) |
46,641 | 17,380 | 48,840 | 35,448 | 104,369 | 252,678 | ||||||||||||||||||
Properties sold in 2009 (4) |
| | | | (123,011 | ) | (123,011 | ) | ||||||||||||||||
Properties sold June YTD 2010 (5) |
| | | | (22,234 | ) | (22,234 | ) | ||||||||||||||||
Total rental income |
548,862 | 369,305 | 428,818 | 486,520 | (40,876 | ) | 1,792,629 | |||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||
Same store (1) |
184,287 | 126,161 | 153,734 | 154,700 | | 618,882 | ||||||||||||||||||
Non-same store/other (2) (3) |
22,656 | 7,222 | 19,133 | 19,730 | 101,111 | 169,852 | ||||||||||||||||||
Properties sold in 2009 (4) |
| | | | (46,472 | ) | (46,472 | ) | ||||||||||||||||
Properties sold June YTD 2010 (5) |
| | | | (8,124 | ) | (8,124 | ) | ||||||||||||||||
Total operating expenses |
206,943 | 133,383 | 172,867 | 174,430 | 46,515 | 734,138 | ||||||||||||||||||
NOI: |
||||||||||||||||||||||||
Same store (1) |
317,934 | 225,764 | 226,244 | 296,372 | | 1,066,314 | ||||||||||||||||||
Non-same store/other (2) (3) |
23,985 | 10,158 | 29,707 | 15,718 | 3,258 | 82,826 | ||||||||||||||||||
Properties sold in 2009 (4) |
| | | | (76,539 | ) | (76,539 | ) | ||||||||||||||||
Properties sold June YTD 2010 (5) |
| | | | (14,110 | ) | (14,110 | ) | ||||||||||||||||
Total NOI |
$ | 341,919 | $ | 235,922 | $ | 255,951 | $ | 312,090 | $ | (87,391 | ) | $ | 1,058,491 | |||||||||||
(1) | Same store includes properties owned for all of both 2008 and 2007 which represented 115,051 units. | |
(2) | Non-same store includes properties acquired after January 1, 2007. | |
(3) | Other includes ECH, development, condominium conversion overhead of $4.8 million and other corporate operations. Also reflects a $16.6 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
(4) | Reflects discontinued operations for properties sold during 2009. | |
(5) | Properties sold June YTD 2010 reflects discontinued operations for properties sold during the first six months of 2010. | |
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 Central Valley, Denver, Portland, San Francisco Bay Area and Seattle/Tacoma. | |
(c) | Southeast Atlanta, Jacksonville, Orlando, Raleigh/Durham, South Florida and Tampa. | |
(d) | Southwest Albuquerque, Dallas/Ft. Worth, Inland Empire, Los Angeles, Orange County, Phoenix, San Diego and Tulsa. |
The following table presents a reconciliation of NOI from our rental real estate specific to
continuing operations for the years ended December 31, 2009, 2008 and 2007, respectively:
F-44
Year Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(Amounts in thousands) | ||||||||||||
Rental income |
$ | 1,910,701 | $ | 1,941,868 | $ | 1,792,629 | ||||||
Property and maintenance expense |
(480,840 | ) | (501,824 | ) | (466,835 | ) | ||||||
Real estate taxes and insurance expense |
(213,211 | ) | (201,505 | ) | (179,827 | ) | ||||||
Property management expense |
(71,938 | ) | (77,063 | ) | (87,476 | ) | ||||||
Total operating expenses |
(765,989 | ) | (780,392 | ) | (734,138 | ) | ||||||
Net operating income |
$ | 1,144,712 | $ | 1,161,476 | $ | 1,058,491 | ||||||
21. Subsequent Events/Other
Subsequent Events
Subsequent to December 31, 2009 and up until the time of this filing, the Operating
Partnership:
§ | Acquired five apartment properties consisting of 1,174 units for $495.6 million; | ||
§ | Sold four consolidated apartment properties consisting of 1,025 units for $94.9 million (excluding condominium units) and one unconsolidated apartment property consisting of 268 units for $13.4 million (sales price listed is the gross sales price); | ||
§ | Assumed $10.4 million of mortgage debt in conjunction with the acquisition of one property; | ||
§ | Was released from $40.0 million of mortgage debt assumed by the purchaser on two disposed properties; | ||
§ | Repaid $24.2 million of mortgage loans; | ||
§ | Entered into $200.0 million of forward starting swaps to hedge changes in interest rates related to future secured or unsecured debt issuances; | ||
§ | EQR repurchased and retired 58,130 of its Common Shares at an average price of $32.46 per share for total consideration of $1.9 million from employees to cover the minimum statutory tax withholding obligations related to the vesting of employees restricted shares. Concurrent with these transactions, the Operating Partnership repurchased and retired 58,130 OP Units previously issued to EQR; and | ||
§ | Issued 1.1 million Common Shares at an average price of $33.87 per share for total consideration of $35.8 million under EQRs ATM share offering program. |
Other
During the years ended December 31, 2008 and 2007, the Operating Partnership recognized $0.7
million and $0.3 million, respectively, of forfeited deposits for various terminated transactions,
which are included in interest and other income. In addition, during 2009, 2008 and 2007, the
Operating Partnership received $0.2 million, $1.7 million and $4.1 million, respectively, for the
settlement of litigation/insurance claims, which are included in interest and other income in the
accompanying consolidated statements of operations.
During the years ended December 31, 2009, 2008 and 2007, in addition to the amounts discussed
below for EQRs former Chief Financial Officer (CFO) and one other former EQR executive vice
president, the Operating Partnership recorded approximately $1.4 million, $4.3 million and $0.5
million of additional general and administrative expense, respectively, and $1.6 million, $0.8
million and $1.6 million of additional property management expense, respectively, related primarily
to cash severance for various employees.
During the year ended December 31, 2007, the Operating Partnership entered into
resignation/release agreements with EQRs former CFO and one other former EQR executive vice
president. The Operating Partnership recorded approximately $3.4 million of additional general and
administrative expense during the year ended December 31, 2007 related to cash severance and
accelerated vesting of share options and restricted/performance shares.
The Operating Partnership recorded a reduction to general and administrative expense of
approximately $1.7 million during the year ended December 31, 2007 due to the successful resolution
of a certain lawsuit in Florida, resulting in the reversal of the majority of a previously
established litigation reserve. The Operating Partnership had previously recorded a reduction to
general and administrative expense of approximately $2.8 million during the year
ended December 31, 2006 due to the recovery of insurance proceeds related to the same lawsuit.
F-45
During the year ended December 31, 2007, the Operating Partnership received $1.2 million
related to its 7.075% ownership interest in Wellsford Park Highlands Corporation (WPHC), an
entity which owns a condominium development in Denver, Colorado. The Operating Partnership recorded
a gain of approximately $0.7 million as income from investments in unconsolidated entities and has
no further ownership interest in WPHC.
22. Quarterly Financial Data (Unaudited)
The following unaudited quarterly data has been prepared on the basis of a December 31
year-end. All amounts have also been restated in accordance with the guidance on discontinued
operations, noncontrolling interests and convertible debt, and reflect dispositions and/or
properties held for sale through June 30, 2010. Amounts are in thousands, except for per Unit
amounts.
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
2009 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
Total revenues (1) |
$ | 482,475 | $ | 480,333 | $ | 480,874 | $ | 477,365 | ||||||||
Operating income (1) |
132,245 | 126,944 | 128,837 | 133,239 | ||||||||||||
Income (loss) from continuing operations (1) |
11,948 | 12,339 | 9,051 | (13,146 | ) | |||||||||||
Discontinued operations, net (1) |
73,473 | 93,593 | 134,314 | 60,457 | ||||||||||||
Net income * |
85,421 | 105,932 | 143,365 | 47,311 | ||||||||||||
Net income available to Units |
81,866 | 102,314 | 140,061 | 43,858 | ||||||||||||
Earnings per Unit basic: |
||||||||||||||||
Net income available to Units |
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
Weighted average Units outstanding |
288,710 | 288,990 | 289,262 | 289,693 | ||||||||||||
Earnings per Unit diluted: |
||||||||||||||||
Net income available to Units |
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
Weighted average Units outstanding |
288,853 | 289,338 | 290,215 | 289,693 |
(1) | The amounts presented for 2009 are not equal to the same amounts previously reported in the Form 10-K filed with the SEC on February 25, 2010 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first six months of 2010. Below is a reconciliation to the amounts previously reported in the Form 10-K: |
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
2009 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
Total revenues previously reported in 2009 Form 10-K |
$ | 488,238 | $ | 485,954 | $ | 486,532 | $ | 482,987 | ||||||||
Total revenues subsequently reclassified to discontinued operations |
(5,763 | ) | (5,621 | ) | (5,658 | ) | (5,622 | ) | ||||||||
Total revenues disclosed in Form 8-K |
$ | 482,475 | $ | 480,333 | $ | 480,874 | $ | 477,365 | ||||||||
Operating income previously reported in 2009 Form 10-K |
$ | 134,320 | $ | 129,002 | $ | 130,798 | $ | 135,270 | ||||||||
Operating income subsequently reclassified to discontinued operations |
(2,075 | ) | (2,058 | ) | (1,961 | ) | (2,031 | ) | ||||||||
Operating income disclosed in Form 8-K |
$ | 132,245 | $ | 126,944 | $ | 128,837 | $ | 133,239 | ||||||||
Income from continuing operations previously reported in 2009 Form 10-K |
$ | 14,023 | $ | 14,397 | $ | 11,012 | $ | (11,401 | ) | |||||||
Income from continuing operations subsequently reclassified to
discontinued operations |
(2,075 | ) | (2,058 | ) | (1,961 | ) | (1,745 | ) | ||||||||
Income from continuing operations disclosed in Form 8-K |
$ | 11,948 | $ | 12,339 | $ | 9,051 | $ | (13,146 | ) | |||||||
Discontinued operations, net previously reported in 2009 Form 10-K |
$ | 71,398 | $ | 91,535 | $ | 132,353 | $ | 58,712 | ||||||||
Discontinued operations, net from properties sold subsequent
to the respective reporting period |
2,075 | 2,058 | 1,961 | 1,745 | ||||||||||||
Discontinued operations, net disclosed in Form 8-K |
$ | 73,473 | $ | 93,593 | $ | 134,314 | $ | 60,457 | ||||||||
F-46
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
2008 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
Total revenues (2) |
$ | 470,343 | $ | 488,052 | $ | 498,958 | $ | 495,230 | ||||||||
Operating income (2) |
127,462 | 149,038 | 143,845 | 29,144 | ||||||||||||
Income (loss) from continuing operations (2) |
6,434 | 30,125 | 22,052 | (79,936 | ) | |||||||||||
Discontinued operations, net (2) |
141,094 | 109,868 | 165,073 | 41,703 | ||||||||||||
Net income (loss) * |
147,528 | 139,993 | 187,125 | (38,233 | ) | |||||||||||
Net income (loss) available to Units |
143,623 | 134,973 | 183,387 | (42,742 | ) | |||||||||||
Earnings per Unit basic: |
||||||||||||||||
Net income (loss) available to Units |
$ | 0.50 | $ | 0.47 | $ | 0.64 | $ | (0.15 | ) | |||||||
Weighted average Units outstanding |
287,079 | 287,440 | 287,743 | 288,251 | ||||||||||||
Earnings per Unit diluted: |
||||||||||||||||
Net income (loss) available to Units |
$ | 0.50 | $ | 0.46 | $ | 0.63 | $ | (0.15 | ) | |||||||
Weighted average Units outstanding |
289,317 | 290,445 | 290,795 | 288,251 |
(2) | The amounts presented for 2008 are not equal to the same amounts previously reported in the Form 10-K filed with the SEC on February 25, 2010 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first six months of 2010. Below is a reconciliation to the amounts previously reported in the Form 10-K: |
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
2008 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
Total revenues previously reported in 2009 Form 10-K |
$ | 476,035 | $ | 493,778 | $ | 504,737 | $ | 501,119 | ||||||||
Total revenues subsequently reclassified to discontinued operations |
(5,692 | ) | (5,726 | ) | (5,779 | ) | (5,889 | ) | ||||||||
Total revenues disclosed in Form 8-K |
$ | 470,343 | $ | 488,052 | $ | 498,958 | $ | 495,230 | ||||||||
Operating income previously reported in 2009 Form 10-K |
$ | 129,593 | $ | 151,215 | $ | 145,954 | $ | 31,396 | ||||||||
Operating income subsequently reclassified to discontinued operations |
(2,131 | ) | (2,177 | ) | (2,109 | ) | (2,252 | ) | ||||||||
Operating income disclosed in Form 8-K |
$ | 127,462 | $ | 149,038 | $ | 143,845 | $ | 29,144 | ||||||||
Income (loss) from continuing operations previously reported in
2009 Form 10-K |
$ | 8,504 | $ | 32,239 | $ | 24,118 | $ | (77,684 | ) | |||||||
Income from continuing operations subsequently reclassified to
discontinued operations |
(2,070 | ) | (2,114 | ) | (2,066 | ) | (2,252 | ) | ||||||||
Income (loss) from continuing operations disclosed in Form 8-K |
$ | 6,434 | $ | 30,125 | $ | 22,052 | $ | (79,936 | ) | |||||||
Discontinued operations, net previously reported in 2009 Form 10-K |
$ | 139,024 | $ | 107,754 | $ | 163,007 | $ | 39,451 | ||||||||
Discontinued operations, net from properties sold subsequent
to the respective reporting period |
2,070 | 2,114 | 2,066 | 2,252 | ||||||||||||
Discontinued operations, net disclosed in Form 8-K |
$ | 141,094 | $ | 109,868 | $ | 165,073 | $ | 41,703 | ||||||||
* | The Operating Partnership did not have any extraordinary items or cumulative effect of change in accounting principle during the years ended December 31, 2009 and 2008. Therefore, income before extraordinary items and cumulative effect of change in accounting principle is not shown as it was equal to the net income amounts disclosed above. |
F-47
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
Overall Summary
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
Overall Summary
December 31, 2009
Properties | Investment in Real | Accumulated | Investment in Real | |||||||||||||||||||||
(H) | Units (H) | Estate, Gross | Depreciation | Estate, Net | Encumbrances | |||||||||||||||||||
Wholly Owned Unencumbered |
281 | 76,487 | $ | 11,112,317,728 | $ | (2,477,548,347 | ) | $ | 8,634,769,381 | $ | | |||||||||||||
Wholly Owned Encumbered |
151 | 42,309 | 5,903,435,223 | (1,272,390,073 | ) | 4,631,045,150 | 2,441,648,706 | |||||||||||||||||
Portfolio/Entity Encumbrances (1) |
| | | | | 1,404,327,000 | ||||||||||||||||||
Wholly Owned Properties |
432 | 118,796 | 17,015,752,951 | (3,749,938,420 | ) | 13,265,814,531 | 3,845,975,706 | |||||||||||||||||
Partially Owned Unencumbered |
| | 125,900,815 | (740,000 | ) | 125,160,815 | | |||||||||||||||||
Partially Owned Encumbered |
27 | 5,530 | 1,323,490,147 | (126,885,454 | ) | 1,196,604,693 | 937,470,654 | |||||||||||||||||
Partially Owned Properties |
27 | 5,530 | 1,449,390,962 | (127,625,454 | ) | 1,321,765,508 | 937,470,654 | |||||||||||||||||
Total Unencumbered Properties |
281 | 76,487 | 11,238,218,543 | (2,478,288,347 | ) | 8,759,930,196 | | |||||||||||||||||
Total Encumbered Properties |
178 | 47,839 | 7,226,925,370 | (1,399,275,527 | ) | 5,827,649,843 | 4,783,446,360 | |||||||||||||||||
Total Consolidated Investment
in Real Estate |
459 | 124,326 | $ | 18,465,143,913 | $ | (3,877,563,874 | ) | $ | 14,587,580,039 | $ | 4,783,446,360 | |||||||||||||
(1) | See attached Encumbrances Reconciliation. |
S-1
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
Encumbrances Reconciliation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
Encumbrances Reconciliation
December 31, 2009
Number of | ||||||||||||
Properties | See Properties | |||||||||||
Portfolio/Entity Encumbrances | Encumbered by | With Note: | Amount | |||||||||
EQR-Bond Partnership |
10 | I | $ | 88,189,000 | ||||||||
EQR-Fanwell 2007 LP |
7 | J | 223,138,000 | |||||||||
EQR-Wellfan 2008 LP (R) |
15 | K | 550,000,000 | |||||||||
EQR-SOMBRA 2008 LP |
19 | L | 543,000,000 | |||||||||
Portfolio/Entity Encumbrances |
51 | 1,404,327,000 | ||||||||||
Individual Property Encumbrances |
3,379,119,360 | |||||||||||
Total Encumbrances per
Financial Statements |
$ | 4,783,446,360 | ||||||||||
S-2
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
(Amounts in thousands)
Schedule III Real Estate and Accumulated Depreciation
(Amounts in thousands)
The changes in total real estate for the years ended December 31, 2009, 2008 and 2007 are as
follows:
2009 | 2008 | 2007 | ||||||||||
Balance, beginning of year |
$ | 18,690,239 | $ | 18,333,350 | $ | 17,235,175 | ||||||
Acquisitions and development |
512,977 | 995,026 | 2,456,495 | |||||||||
Improvements |
125,965 | 172,165 | 260,371 | |||||||||
Dispositions and other |
(864,037 | ) | (810,302 | ) | (1,618,691 | ) | ||||||
Balance, end of year |
$ | 18,465,144 | $ | 18,690,239 | $ | 18,333,350 | ||||||
The changes in accumulated depreciation for the years ended December 31, 2009, 2008, and 2007 are
as follows:
2009 | 2008 | 2007 | ||||||||||
Balance, beginning of year |
$ | 3,561,300 | $ | 3,170,125 | $ | 3,022,480 | ||||||
Depreciation |
600,375 | 602,908 | 616,414 | |||||||||
Dispositions and other |
(284,111 | ) | (211,733 | ) | (468,769 | ) | ||||||
Balance, end of year |
$ | 3,877,564 | $ | 3,561,300 | $ | 3,170,125 | ||||||
S-3
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
ERPOP Wholly Owned Unencumbered: |
||||||||||||||||||||||||||||||||||||||||||||||||
10 Chelsea |
New York, NY | (F) | | $ | | $ | 12,373,942 | $ | | $ | | $ | | $ | 12,373,942 | $ | 12,373,942 | $ | | $ | 12,373,942 | $ | | |||||||||||||||||||||||||
1210 Mass |
Washington, D.C. (G) | 2004 | 144 | 9,213,512 | 36,559,189 | | 220,857 | 9,213,512 | 36,780,046 | 45,993,558 | (6,423,703 | ) | 39,569,855 | | ||||||||||||||||||||||||||||||||||
1401 Joyce on Pentagon Row |
Arlington, VA | 2004 | 326 | 9,780,000 | 89,680,000 | | 5,931 | 9,780,000 | 89,685,931 | 99,465,931 | (1,233,242 | ) | 98,232,689 | | ||||||||||||||||||||||||||||||||||
1660 Peachtree |
Atlanta, GA | 1999 | 355 | 7,924,126 | 23,602,563 | | 1,894,957 | 7,924,126 | 25,497,520 | 33,421,646 | (6,182,090 | ) | 27,239,556 | | ||||||||||||||||||||||||||||||||||
2400 M St |
Washington, D.C. (G) | 2006 | 359 | 30,006,593 | 113,763,785 | | 558,625 | 30,006,593 | 114,322,410 | 144,329,003 | (17,133,520 | ) | 127,195,483 | | ||||||||||||||||||||||||||||||||||
420 East 80th Street |
New York, NY | 1961 | 155 | 39,277,000 | 23,026,984 | | 2,113,716 | 39,277,000 | 25,140,700 | 64,417,700 | (4,602,918 | ) | 59,814,782 | | ||||||||||||||||||||||||||||||||||
600 Washington |
New York, NY (G) | 2004 | 135 | 32,852,000 | 43,140,551 | | 134,302 | 32,852,000 | 43,274,853 | 76,126,853 | (7,763,293 | ) | 68,363,560 | | ||||||||||||||||||||||||||||||||||
70 Greene |
Jersey City, NJ | (F) | | 28,170,659 | 236,492,172 | | 17,660 | 28,170,659 | 236,509,832 | 264,680,491 | (239 | ) | 264,680,252 | | ||||||||||||||||||||||||||||||||||
71 Broadway |
New York, NY (G) | 1997 | 238 | 22,611,600 | 77,492,171 | | 1,834,887 | 22,611,600 | 79,327,058 | 101,938,658 | (15,158,734 | ) | 86,779,924 | | ||||||||||||||||||||||||||||||||||
Abington Glen |
Abington, MA | 1968 | 90 | 553,105 | 3,697,396 | | 2,248,042 | 553,105 | 5,945,438 | 6,498,543 | (2,417,588 | ) | 4,080,955 | | ||||||||||||||||||||||||||||||||||
Acacia Creek |
Scottsdale, AZ | 1988-1994 | 304 | 3,663,473 | 21,172,386 | | 2,568,227 | 3,663,473 | 23,740,613 | 27,404,086 | (10,266,173 | ) | 17,137,913 | | ||||||||||||||||||||||||||||||||||
Arden Villas |
Orlando, FL | 1999 | 336 | 5,500,000 | 28,600,796 | | 2,974,514 | 5,500,000 | 31,575,310 | 37,075,310 | (6,643,466 | ) | 30,431,844 | | ||||||||||||||||||||||||||||||||||
Agliano |
Tampa, FL | (F) | | 5,000,000 | | | | 5,000,000 | | 5,000,000 | | 5,000,000 | | |||||||||||||||||||||||||||||||||||
Arrington Place Condominium
Homes, LLC |
Issaquah, WA | 1988 | 2 | 115,341 | 277,636 | | 137,956 | 115,341 | 415,592 | 530,933 | | 530,933 | | |||||||||||||||||||||||||||||||||||
Ashton, The |
Corona Hills, CA | 1986 | 492 | 2,594,264 | 33,042,398 | | 5,567,898 | 2,594,264 | 38,610,296 | 41,204,560 | (17,184,686 | ) | 24,019,874 | | ||||||||||||||||||||||||||||||||||
Audubon Village |
Tampa, FL | 1990 | 447 | 3,576,000 | 26,121,909 | | 3,392,307 | 3,576,000 | 29,514,216 | 33,090,216 | (12,008,137 | ) | 21,082,079 | | ||||||||||||||||||||||||||||||||||
Auvers Village |
Orlando, FL | 1991 | 480 | 3,808,823 | 29,322,243 | | 5,885,011 | 3,808,823 | 35,207,254 | 39,016,077 | (14,394,028 | ) | 24,622,049 | | ||||||||||||||||||||||||||||||||||
Avenue Royale |
Jacksonville, FL | 2001 | 200 | 5,000,000 | 17,785,388 | | 793,671 | 5,000,000 | 18,579,059 | 23,579,059 | (3,838,016 | ) | 19,741,043 | | ||||||||||||||||||||||||||||||||||
Avon Place |
Avon, CT | 1973 | 163 | 1,788,943 | 12,440,003 | | 1,458,517 | 1,788,943 | 13,898,520 | 15,687,463 | (4,694,409 | ) | 10,993,054 | | ||||||||||||||||||||||||||||||||||
Ball Park Lofts |
Denver, CO (G) | 2003 | 339 | 5,481,556 | 51,658,740 | | 1,923,728 | 5,481,556 | 53,582,468 | 59,064,024 | (10,882,774 | ) | 48,181,250 | | ||||||||||||||||||||||||||||||||||
Barrington Place |
Oviedo, FL | 1998 | 233 | 6,990,000 | 15,740,825 | | 2,422,739 | 6,990,000 | 18,163,564 | 25,153,564 | (4,675,275 | ) | 20,478,289 | | ||||||||||||||||||||||||||||||||||
Bay Hill |
Long Beach, CA | 2002 | 160 | 7,600,000 | 27,437,239 | | 681,288 | 7,600,000 | 28,118,527 | 35,718,527 | (6,036,077 | ) | 29,682,450 | | ||||||||||||||||||||||||||||||||||
Bayside at the Islands |
Gilbert, AZ | 1989 | 272 | 3,306,484 | 15,573,006 | | 2,634,844 | 3,306,484 | 18,207,850 | 21,514,334 | (8,304,288 | ) | 13,210,046 | | ||||||||||||||||||||||||||||||||||
Bella Terra I |
Mukilteo, WA (G) | 2002 | 235 | 5,686,861 | 26,070,540 | | 482,536 | 5,686,861 | 26,553,076 | 32,239,937 | (6,384,335 | ) | 25,855,602 | | ||||||||||||||||||||||||||||||||||
Bella Vista |
Phoenix, AZ | 1995 | 248 | 2,978,879 | 20,641,333 | | 3,306,763 | 2,978,879 | 23,948,096 | 26,926,975 | (10,482,003 | ) | 16,444,972 | | ||||||||||||||||||||||||||||||||||
Bella Vista I, II, III Combined |
Woodland Hills, CA | 2003-2007 | 579 | 31,682,754 | 121,095,785 | | 1,226,679 | 31,682,754 | 122,322,464 | 154,005,218 | (19,518,553 | ) | 134,486,665 | | ||||||||||||||||||||||||||||||||||
Belle Arts Condominium Homes, LLC |
Bellevue, WA | 2000 | 1 | 63,158 | 248,929 | | (5,541 | ) | 63,158 | 243,388 | 306,546 | | 306,546 | | ||||||||||||||||||||||||||||||||||
Bellevue Meadows |
Bellevue, WA | 1983 | 180 | 4,507,100 | 12,574,814 | | 3,907,130 | 4,507,100 | 16,481,944 | 20,989,044 | (6,521,606 | ) | 14,467,438 | | ||||||||||||||||||||||||||||||||||
Beneva Place |
Sarasota, FL | 1986 | 192 | 1,344,000 | 9,665,447 | | 1,647,177 | 1,344,000 | 11,312,624 | 12,656,624 | (4,801,902 | ) | 7,854,722 | | ||||||||||||||||||||||||||||||||||
Bermuda Cove |
Jacksonville, FL | 1989 | 350 | 1,503,000 | 19,561,896 | | 4,272,602 | 1,503,000 | 23,834,498 | 25,337,498 | (10,254,068 | ) | 15,083,430 | | ||||||||||||||||||||||||||||||||||
Bishop Park |
Winter Park, FL | 1991 | 324 | 2,592,000 | 17,990,436 | | 3,308,263 | 2,592,000 | 21,298,699 | 23,890,699 | (9,523,006 | ) | 14,367,693 | | ||||||||||||||||||||||||||||||||||
Bradford Apartments |
Newington, CT | 1964 | 64 | 401,091 | 2,681,210 | | 530,656 | 401,091 | 3,211,866 | 3,612,957 | (1,158,262 | ) | 2,454,695 | | ||||||||||||||||||||||||||||||||||
Briar Knoll Apts |
Vernon, CT | 1986 | 150 | 928,972 | 6,209,988 | | 1,191,279 | 928,972 | 7,401,267 | 8,330,239 | (2,695,671 | ) | 5,634,568 | | ||||||||||||||||||||||||||||||||||
Bridford Lakes II |
Greensboro, NC | (F) | | 1,100,564 | 792,509 | | | 1,100,564 | 792,509 | 1,893,073 | | 1,893,073 | | |||||||||||||||||||||||||||||||||||
Bridgewater at Wells Crossing |
Orange Park, FL | 1986 | 288 | 2,160,000 | 13,347,549 | | 1,873,730 | 2,160,000 | 15,221,279 | 17,381,279 | (5,912,232 | ) | 11,469,047 | | ||||||||||||||||||||||||||||||||||
Brookside II (MD) |
Frederick, MD | 1979 | 204 | 2,450,800 | 6,913,202 | | 2,447,010 | 2,450,800 | 9,360,212 | 11,811,012 | (4,509,419 | ) | 7,301,593 | | ||||||||||||||||||||||||||||||||||
Camellero |
Scottsdale, AZ | 1979 | 348 | 1,924,900 | 17,324,593 | | 5,273,017 | 1,924,900 | 22,597,610 | 24,522,510 | (13,069,472 | ) | 11,453,038 | | ||||||||||||||||||||||||||||||||||
Carlyle Mill |
Alexandria, VA | 2002 | 317 | 10,000,000 | 51,367,913 | | 3,451,440 | 10,000,000 | 54,819,353 | 64,819,353 | (13,315,143 | ) | 51,504,210 | | ||||||||||||||||||||||||||||||||||
Center Pointe |
Beaverton, OR | 1996 | 264 | 3,421,535 | 15,708,853 | | 2,492,166 | 3,421,535 | 18,201,019 | 21,622,554 | (6,246,724 | ) | 15,375,830 | | ||||||||||||||||||||||||||||||||||
Centre Club |
Ontario, CA | 1994 | 312 | 5,616,000 | 23,485,891 | | 2,383,588 | 5,616,000 | 25,869,479 | 31,485,479 | (8,827,536 | ) | 22,657,943 | | ||||||||||||||||||||||||||||||||||
Centre Club II |
Ontario, CA | 2002 | 100 | 1,820,000 | 9,528,898 | | 477,327 | 1,820,000 | 10,006,225 | 11,826,225 | (2,805,581 | ) | 9,020,644 | | ||||||||||||||||||||||||||||||||||
Chandler Court |
Chandler, AZ | 1987 | 316 | 1,353,100 | 12,175,173 | | 4,100,225 | 1,353,100 | 16,275,398 | 17,628,498 | (8,644,695 | ) | 8,983,803 | | ||||||||||||||||||||||||||||||||||
Chatelaine Park |
Duluth, GA | 1995 | 303 | 1,818,000 | 24,489,671 | | 1,699,278 | 1,818,000 | 26,188,949 | 28,006,949 | (10,446,917 | ) | 17,560,032 | | ||||||||||||||||||||||||||||||||||
Chesapeake Glen Apts (fka
Greentree I, II & III) |
Glen Burnie, MD | 1973 | 796 | 8,993,411 | 27,301,052 | | 20,079,780 | 8,993,411 | 47,380,832 | 56,374,243 | (19,508,708 | ) | 36,865,535 | | ||||||||||||||||||||||||||||||||||
Chestnut Hills |
Puyallup, WA | 1991 | 157 | 756,300 | 6,806,635 | | 1,262,115 | 756,300 | 8,068,750 | 8,825,050 | (3,911,078 | ) | 4,913,972 | | ||||||||||||||||||||||||||||||||||
Chickasaw Crossing |
Orlando, FL | 1986 | 292 | 2,044,000 | 12,366,832 | | 1,599,289 | 2,044,000 | 13,966,121 | 16,010,121 | (5,954,605 | ) | 10,055,516 | | ||||||||||||||||||||||||||||||||||
Chinatown Gateway |
Los Angeles, CA | (F) | | 14,791,831 | 10,623,522 | | | 14,791,831 | 10,623,522 | 25,415,353 | | 25,415,353 | | |||||||||||||||||||||||||||||||||||
Citrus Falls |
Tampa, FL | 2003 | 273 | 8,190,000 | 28,894,280 | | 301,445 | 8,190,000 | 29,195,725 | 37,385,725 | (4,341,859 | ) | 33,043,866 | | ||||||||||||||||||||||||||||||||||
City View (GA) |
Atlanta, GA (G) | 2003 | 202 | 6,440,800 | 19,993,460 | | 1,055,835 | 6,440,800 | 21,049,295 | 27,490,095 | (4,334,939 | ) | 23,155,156 | | ||||||||||||||||||||||||||||||||||
Clarys Crossing |
Columbia, MD | 1984 | 198 | 891,000 | 15,489,721 | | 1,883,522 | 891,000 | 17,373,243 | 18,264,243 | (7,362,993 | ) | 10,901,250 | | ||||||||||||||||||||||||||||||||||
Cleo, The |
Los Angeles, CA | 1989 | 92 | 6,615,467 | 14,829,335 | | 3,628,567 | 6,615,467 | 18,457,902 | 25,073,369 | (2,371,221 | ) | 22,702,148 | | ||||||||||||||||||||||||||||||||||
Club at the Green |
Beaverton, OR | 1991 | 254 | 2,030,950 | 12,616,747 | | 2,247,596 | 2,030,950 | 14,864,343 | 16,895,293 | (7,238,462 | ) | 9,656,831 | | ||||||||||||||||||||||||||||||||||
Club at Tanasbourne |
Hillsboro, OR | 1990 | 352 | 3,521,300 | 16,257,934 | | 2,926,855 | 3,521,300 | 19,184,789 | 22,706,089 | (9,167,126 | ) | 13,538,963 | | ||||||||||||||||||||||||||||||||||
Coconut Palm Club |
Coconut Creek, GA | 1992 | 300 | 3,001,700 | 17,678,928 | | 2,358,855 | 3,001,700 | 20,037,783 | 23,039,483 | (8,501,236 | ) | 14,538,247 | | ||||||||||||||||||||||||||||||||||
Cortona at Dana Park |
Mesa, AZ | 1986 | 222 | 2,028,939 | 12,466,128 | | 2,177,104 | 2,028,939 | 14,643,232 | 16,672,171 | (6,687,671 | ) | 9,984,500 | | ||||||||||||||||||||||||||||||||||
Country Gables |
Beaverton, OR | 1991 | 288 | 1,580,500 | 14,215,444 | | 3,310,770 | 1,580,500 | 17,526,214 | 19,106,714 | (8,770,854 | ) | 10,335,860 | | ||||||||||||||||||||||||||||||||||
Cove at Boynton Beach I |
Boynton Beach, FL | 1996 | 252 | 12,600,000 | 31,469,651 | | 1,963,116 | 12,600,000 | 33,432,767 | 46,032,767 | (7,568,562 | ) | 38,464,205 | | ||||||||||||||||||||||||||||||||||
Cove at Boynton Beach II |
Boynton Beach, FL | 1998 | 296 | 14,800,000 | 37,874,719 | | | 14,800,000 | 37,874,719 | 52,674,719 | (8,265,424 | ) | 44,409,295 | | ||||||||||||||||||||||||||||||||||
Cove at Fishers Landing |
Vancouver, WA | 1993 | 253 | 2,277,000 | 15,656,887 | | 1,046,913 | 2,277,000 | 16,703,800 | 18,980,800 | (5,093,467 | ) | 13,887,333 | | ||||||||||||||||||||||||||||||||||
Creekside Village |
Mountlake Terrace, WA | 1987 | 512 | 2,807,600 | 25,270,594 | | 4,346,358 | 2,807,600 | 29,616,952 | 32,424,552 | (16,225,928 | ) | 16,198,624 | | ||||||||||||||||||||||||||||||||||
Crosswinds |
St. Petersburg, FL | 1986 | 208 | 1,561,200 | 5,756,822 | | 1,975,140 | 1,561,200 | 7,731,962 | 9,293,162 | (3,908,038 | ) | 5,385,124 | | ||||||||||||||||||||||||||||||||||
Crown Court |
Scottsdale, AZ | 1987 | 416 | 3,156,600 | 28,414,599 | | 6,606,348 | 3,156,600 | 35,020,947 | 38,177,547 | (15,991,526 | ) | 22,186,021 | | ||||||||||||||||||||||||||||||||||
Crowntree Lakes |
Orlando, FL | 2008 | 352 | 12,009,630 | 44,407,977 | | 69,018 | 12,009,630 | 44,476,995 | 56,486,625 | (3,012,893 | ) | 53,473,732 | | ||||||||||||||||||||||||||||||||||
Cypress Lake at Waterford |
Orlando, FL | 2001 | 316 | 7,000,000 | 27,654,816 | | 1,266,819 | 7,000,000 | 28,921,635 | 35,921,635 | (6,802,739 | ) | 29,118,896 | | ||||||||||||||||||||||||||||||||||
Dartmouth Woods |
Lakewood, CO | 1990 | 201 | 1,609,800 | 10,832,754 | | 1,667,117 | 1,609,800 | 12,499,871 | 14,109,671 | (5,954,496 | ) | 8,155,175 | | ||||||||||||||||||||||||||||||||||
Dean Estates |
Taunton, MA | 1984 | 58 | 498,080 | 3,329,560 | | 596,754 | 498,080 | 3,926,314 | 4,424,394 | (1,502,150 | ) | 2,922,244 | | ||||||||||||||||||||||||||||||||||
Deerwood (Corona) |
Corona, CA | 1992 | 316 | 4,742,200 | 20,272,892 | | 3,560,107 | 4,742,200 | 23,832,999 | 28,575,199 | (10,749,018 | ) | 17,826,181 | | ||||||||||||||||||||||||||||||||||
Defoor Village |
Atlanta, GA | 1997 | 156 | 2,966,400 | 10,570,210 | | 1,925,681 | 2,966,400 | 12,495,891 | 15,462,291 | (5,325,571 | ) | 10,136,720 | | ||||||||||||||||||||||||||||||||||
Desert Homes |
Phoenix, AZ | 1982 | 412 | 1,481,050 | 13,390,249 | | 4,286,304 | 1,481,050 | 17,676,553 | 19,157,603 | (9,476,519 | ) | 9,681,084 | | ||||||||||||||||||||||||||||||||||
Eagle Canyon |
Chino Hills, CA | 1985 | 252 | 1,808,900 | 16,274,361 | | 4,785,265 | 1,808,900 | 21,059,626 | 22,868,526 | (9,574,088 | ) | 13,294,438 | | ||||||||||||||||||||||||||||||||||
Ellipse at Government Center |
Fairfax, VA | 1989 | 404 | 19,433,000 | 56,816,266 | | 1,568,670 | 19,433,000 | 58,384,936 | 77,817,936 | (5,297,483 | ) | 72,520,453 | | ||||||||||||||||||||||||||||||||||
Emerson Place |
Boston, MA (G) | 1962 | 444 | 14,855,000 | 57,566,636 | | 14,682,314 | 14,855,000 | 72,248,950 | 87,103,950 | (34,480,864 | ) | 52,623,086 | | ||||||||||||||||||||||||||||||||||
Enclave at Lake Underhill |
Orlando, FL | 1989 | 312 | 9,359,750 | 29,539,650 | | 1,294,961 | 9,359,750 | 30,834,611 | 40,194,361 | (5,637,816 | ) | 34,556,545 | |
S-4
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
Enclave at Waterways |
Deerfield Beach, FL | 1998 | 300 | 15,000,000 | 33,194,576 | | 781,184 | 15,000,000 | 33,975,760 | 48,975,760 | (6,419,142 | ) | 42,556,618 | | ||||||||||||||||||||||||||||||||||
Enclave at Winston Park |
Coconut Creek, FL | 1995 | 278 | 5,560,000 | 19,939,324 | | 1,897,894 | 5,560,000 | 21,837,218 | 27,397,218 | (6,622,424 | ) | 20,774,794 | | ||||||||||||||||||||||||||||||||||
Enclave, The |
Tempe, AZ | 1994 | 204 | 1,500,192 | 19,281,399 | | 1,262,402 | 1,500,192 | 20,543,801 | 22,043,993 | (8,743,207 | ) | 13,300,786 | | ||||||||||||||||||||||||||||||||||
Estates at Phipps |
Atlanta, GA | 1996 | 234 | 9,360,000 | 29,705,236 | | 3,470,867 | 9,360,000 | 33,176,103 | 42,536,103 | (7,729,561 | ) | 34,806,542 | | ||||||||||||||||||||||||||||||||||
Estates at Wellington Green |
Wellington, FL | 2003 | 400 | 20,000,000 | 64,790,850 | | 1,403,085 | 20,000,000 | 66,193,935 | 86,193,935 | (12,261,007 | ) | 73,932,928 | | ||||||||||||||||||||||||||||||||||
Fairfield |
Stamford, CT (G) | 1996 | 263 | 6,510,200 | 39,690,120 | | 4,765,044 | 6,510,200 | 44,455,164 | 50,965,364 | (18,051,848 | ) | 32,913,516 | | ||||||||||||||||||||||||||||||||||
Fairland Gardens |
Silver Spring, MD | 1981 | 400 | 6,000,000 | 19,972,183 | | 5,715,278 | 6,000,000 | 25,687,461 | 31,687,461 | (11,518,636 | ) | 20,168,825 | | ||||||||||||||||||||||||||||||||||
Four Winds |
Fall River, MA | 1987 | 168 | 1,370,843 | 9,163,804 | | 1,794,370 | 1,370,843 | 10,958,174 | 12,329,017 | (3,800,504 | ) | 8,528,513 | | ||||||||||||||||||||||||||||||||||
Fox Hill Apartments |
Enfield, CT | 1974 | 168 | 1,129,018 | 7,547,256 | | 1,194,353 | 1,129,018 | 8,741,609 | 9,870,627 | (3,077,153 | ) | 6,793,474 | | ||||||||||||||||||||||||||||||||||
Fox Run (WA) |
Federal Way, WA | 1988 | 144 | 626,637 | 5,765,018 | | 1,582,816 | 626,637 | 7,347,834 | 7,974,471 | (4,183,905 | ) | 3,790,566 | | ||||||||||||||||||||||||||||||||||
Fox Run II (WA) |
Federal Way, WA | 1988 | 18 | 80,000 | 1,286,139 | | 53,086 | 80,000 | 1,339,225 | 1,419,225 | (344,614 | ) | 1,074,611 | | ||||||||||||||||||||||||||||||||||
Gables Grand Plaza |
Coral Gables, FL (G) | 1998 | 195 | | 44,601,000 | | 2,848,050 | | 47,449,050 | 47,449,050 | (10,729,673 | ) | 36,719,377 | | ||||||||||||||||||||||||||||||||||
Gallery, The |
Hermosa Beach,CA | 1971 | 168 | 18,144,000 | 46,565,936 | | 1,653,572 | 18,144,000 | 48,219,508 | 66,363,508 | (7,430,603 | ) | 58,932,905 | | ||||||||||||||||||||||||||||||||||
Gatehouse at Pine Lake |
Pembroke Pines, FL | 1990 | 296 | 1,896,600 | 17,070,795 | | 3,051,027 | 1,896,600 | 20,121,822 | 22,018,422 | (9,575,033 | ) | 12,443,389 | | ||||||||||||||||||||||||||||||||||
Gatehouse on the Green |
Plantation, FL | 1990 | 312 | 2,228,200 | 20,056,270 | | 5,634,556 | 2,228,200 | 25,690,826 | 27,919,026 | (11,367,821 | ) | 16,551,205 | | ||||||||||||||||||||||||||||||||||
Gates of Redmond |
Redmond, WA | 1979 | 180 | 2,306,100 | 12,064,015 | | 4,544,531 | 2,306,100 | 16,608,546 | 18,914,646 | (6,658,911 | ) | 12,255,735 | | ||||||||||||||||||||||||||||||||||
Gatewood |
Pleasanton, CA | 1985 | 200 | 6,796,511 | 20,249,392 | | 3,006,599 | 6,796,511 | 23,255,991 | 30,052,502 | (5,921,073 | ) | 24,131,429 | | ||||||||||||||||||||||||||||||||||
Glen Grove |
Wellesley, MA | 1979 | 125 | 1,344,601 | 8,988,383 | | 1,053,731 | 1,344,601 | 10,042,114 | 11,386,715 | (3,460,902 | ) | 7,925,813 | | ||||||||||||||||||||||||||||||||||
Governors Green |
Bowie, MD | 1999 | 478 | 19,845,000 | 73,335,916 | | 318,081 | 19,845,000 | 73,653,997 | 93,498,997 | (7,109,168 | ) | 86,389,829 | | ||||||||||||||||||||||||||||||||||
Greenfield Village |
Rocky Hill , CT | 1965 | 151 | 911,534 | 6,093,418 | | 596,950 | 911,534 | 6,690,368 | 7,601,902 | (2,402,735 | ) | 5,199,167 | | ||||||||||||||||||||||||||||||||||
Hamilton Villas |
Beverly Hills, CA | 1990 | 35 | 7,772,000 | 16,864,269 | | 977,701 | 7,772,000 | 17,841,970 | 25,613,970 | (1,311,689 | ) | 24,302,281 | | ||||||||||||||||||||||||||||||||||
Hammocks Place |
Miami, FL | 1986 | 296 | 319,180 | 12,513,467 | | 2,935,606 | 319,180 | 15,449,073 | 15,768,253 | (8,983,699 | ) | 6,784,554 | | ||||||||||||||||||||||||||||||||||
Hamptons |
Puyallup, WA | 1991 | 230 | 1,119,200 | 10,075,844 | | 1,638,725 | 1,119,200 | 11,714,569 | 12,833,769 | (5,534,580 | ) | 7,299,189 | | ||||||||||||||||||||||||||||||||||
Heritage Ridge |
Lynwood, WA | 1999 | 197 | 6,895,000 | 18,983,597 | | 366,008 | 6,895,000 | 19,349,605 | 26,244,605 | (4,056,716 | ) | 22,187,889 | | ||||||||||||||||||||||||||||||||||
Heritage, The |
Phoenix, AZ | 1995 | 204 | 1,209,705 | 13,136,903 | | 1,281,489 | 1,209,705 | 14,418,392 | 15,628,097 | (6,251,691 | ) | 9,376,406 | | ||||||||||||||||||||||||||||||||||
Heron Pointe |
Boynton Beach, FL | 1989 | 192 | 1,546,700 | 7,774,676 | | 1,771,988 | 1,546,700 | 9,546,664 | 11,093,364 | (4,639,319 | ) | 6,454,045 | | ||||||||||||||||||||||||||||||||||
Hidden Oaks |
Cary, NC | 1988 | 216 | 1,178,600 | 10,614,135 | | 2,476,030 | 1,178,600 | 13,090,165 | 14,268,765 | (6,307,228 | ) | 7,961,537 | | ||||||||||||||||||||||||||||||||||
High Meadow |
Ellington, CT | 1975 | 100 | 583,679 | 3,901,774 | | 696,440 | 583,679 | 4,598,214 | 5,181,893 | (1,587,808 | ) | 3,594,085 | | ||||||||||||||||||||||||||||||||||
Highland Glen |
Westwood, MA | 1979 | 180 | 2,229,095 | 16,828,153 | | 2,005,767 | 2,229,095 | 18,833,920 | 21,063,015 | (6,234,341 | ) | 14,828,674 | | ||||||||||||||||||||||||||||||||||
Highland Glen II |
Westwood, MA | 2007 | 102 | | 19,875,857 | | 44,875 | | 19,920,732 | 19,920,732 | (1,992,465 | ) | 17,928,267 | | ||||||||||||||||||||||||||||||||||
Highlands, The |
Scottsdale, AZ | 1990 | 272 | 11,823,840 | 31,990,970 | | 2,708,673 | 11,823,840 | 34,699,643 | 46,523,483 | (6,040,555 | ) | 40,482,928 | | ||||||||||||||||||||||||||||||||||
Hudson Crossing |
New York, NY (G) | 2003 | 259 | 23,420,000 | 70,086,976 | | 697,517 | 23,420,000 | 70,784,493 | 94,204,493 | (13,757,398 | ) | 80,447,095 | | ||||||||||||||||||||||||||||||||||
Hudson Pointe |
Jersey City, NJ | 2003 | 182 | 5,148,500 | 41,145,919 | | 549,664 | 5,148,500 | 41,695,583 | 46,844,083 | (8,757,283 | ) | 38,086,800 | | ||||||||||||||||||||||||||||||||||
Hunt Club II |
Charlotte, NC | (F) | | 100,000 | | | | 100,000 | | 100,000 | | 100,000 | | |||||||||||||||||||||||||||||||||||
Huntington Park |
Everett, WA | 1991 | 381 | 1,597,500 | 14,367,864 | | 3,365,663 | 1,597,500 | 17,733,527 | 19,331,027 | (10,099,086 | ) | 9,231,941 | | ||||||||||||||||||||||||||||||||||
Indian Bend |
Scottsdale, AZ | 1973 | 278 | 1,075,700 | 9,800,330 | | 2,932,003 | 1,075,700 | 12,732,333 | 13,808,033 | (7,600,280 | ) | 6,207,753 | | ||||||||||||||||||||||||||||||||||
Iron Horse Park |
Pleasant Hill, CA | 1973 | 252 | 15,000,000 | 24,335,549 | | 7,666,475 | 15,000,000 | 32,002,024 | 47,002,024 | (6,129,079 | ) | 40,872,945 | | ||||||||||||||||||||||||||||||||||
Isle at Arrowhead Ranch |
Glendale, AZ | 1996 | 256 | 1,650,237 | 19,593,123 | | 1,489,397 | 1,650,237 | 21,082,520 | 22,732,757 | (9,056,274 | ) | 13,676,483 | | ||||||||||||||||||||||||||||||||||
Kempton Downs |
Gresham, OR | 1990 | 278 | 1,217,349 | 10,943,372 | | 2,591,825 | 1,217,349 | 13,535,197 | 14,752,546 | (7,484,322 | ) | 7,268,224 | | ||||||||||||||||||||||||||||||||||
Kenwood Mews |
Burbank, CA | 1991 | 141 | 14,100,000 | 24,662,883 | | 1,083,935 | 14,100,000 | 25,746,818 | 39,846,818 | (4,004,773 | ) | 35,842,045 | | ||||||||||||||||||||||||||||||||||
Key Isle at Windermere |
Ocoee, FL | 2000 | 282 | 8,460,000 | 31,761,470 | | 1,065,103 | 8,460,000 | 32,826,573 | 41,286,573 | (5,594,683 | ) | 35,691,890 | | ||||||||||||||||||||||||||||||||||
Key Isle at Windermere II |
Ocoee, FL | 2008 | 165 | 3,306,286 | 24,519,643 | | 21,532 | 3,306,286 | 24,541,175 | 27,847,461 | (1,128,376 | ) | 26,719,085 | | ||||||||||||||||||||||||||||||||||
Kings Colony (FL) |
Miami, FL | 1986 | 480 | 19,200,000 | 48,379,586 | | 2,166,770 | 19,200,000 | 50,546,356 | 69,746,356 | (9,764,478 | ) | 59,981,878 | | ||||||||||||||||||||||||||||||||||
La Mirage |
San Diego, CA | 1988/1992 | 1,070 | 28,895,200 | 95,567,943 | | 11,944,873 | 28,895,200 | 107,512,816 | 136,408,016 | (47,505,193 | ) | 88,902,823 | | ||||||||||||||||||||||||||||||||||
La Mirage IV |
San Diego, CA | 2001 | 340 | 6,000,000 | 47,449,353 | | 2,281,163 | 6,000,000 | 49,730,516 | 55,730,516 | (14,335,799 | ) | 41,394,717 | | ||||||||||||||||||||||||||||||||||
Laguna Clara |
Santa Clara, CA | 1972 | 264 | 13,642,420 | 29,707,475 | | 2,734,032 | 13,642,420 | 32,441,507 | 46,083,927 | (7,744,190 | ) | 38,339,737 | | ||||||||||||||||||||||||||||||||||
Lake Buena Vista Combined |
Orlando, FL | 2000/2002 | 672 | 23,520,000 | 75,068,206 | | 3,308,158 | 23,520,000 | 78,376,364 | 101,896,364 | (14,053,589 | ) | 87,842,775 | | ||||||||||||||||||||||||||||||||||
Landings at Pembroke Lakes |
Pembroke Pines, FL | 1989 | 358 | 17,900,000 | 24,460,989 | | 4,685,147 | 17,900,000 | 29,146,136 | 47,046,136 | (5,719,019 | ) | 41,327,117 | | ||||||||||||||||||||||||||||||||||
Landings at Port Imperial |
W. New York, NJ | 1999 | 276 | 27,246,045 | 37,741,050 | | 6,181,520 | 27,246,045 | 43,922,570 | 71,168,615 | (13,437,378 | ) | 57,731,237 | | ||||||||||||||||||||||||||||||||||
Las Colinas at Black Canyon |
Phoenix, AZ | 2008 | 304 | 9,000,000 | 35,917,811 | | 44,291 | 9,000,000 | 35,962,102 | 44,962,102 | (2,585,056 | ) | 42,377,046 | | ||||||||||||||||||||||||||||||||||
Laurel Ridge II |
Chapel Hill, NC | (F) | | 22,551 | | | | 22,551 | | 22,551 | | 22,551 | | |||||||||||||||||||||||||||||||||||
Legacy Park Central |
Concord, CA | 2003 | 259 | 6,469,230 | 46,745,854 | | 251,005 | 6,469,230 | 46,996,859 | 53,466,089 | (9,193,887 | ) | 44,272,202 | | ||||||||||||||||||||||||||||||||||
Legends at Preston |
Morrisville, NC | 2000 | 382 | 3,055,906 | 27,150,092 | | 1,175,737 | 3,055,906 | 28,325,829 | 31,381,735 | (9,518,337 | ) | 21,863,398 | | ||||||||||||||||||||||||||||||||||
Lexington Farm |
Alpharetta, GA | 1995 | 352 | 3,521,900 | 22,888,305 | | 2,317,314 | 3,521,900 | 25,205,619 | 28,727,519 | (10,196,908 | ) | 18,530,611 | | ||||||||||||||||||||||||||||||||||
Lexington Park |
Orlando, FL | 1988 | 252 | 2,016,000 | 12,346,726 | | 2,324,817 | 2,016,000 | 14,671,543 | 16,687,543 | (6,466,654 | ) | 10,220,889 | | ||||||||||||||||||||||||||||||||||
Little Cottonwoods |
Tempe, AZ | 1984 | 379 | 3,050,133 | 26,991,689 | | 3,226,961 | 3,050,133 | 30,218,650 | 33,268,783 | (13,335,382 | ) | 19,933,401 | | ||||||||||||||||||||||||||||||||||
Longfellow Place |
Boston, MA (G) | 1975 | 710 | 53,164,160 | 183,940,619 | | 39,573,010 | 53,164,160 | 223,513,629 | 276,677,789 | (87,210,195 | ) | 189,467,594 | | ||||||||||||||||||||||||||||||||||
Longwood |
Decatur, GA | 1992 | 268 | 1,454,048 | 13,087,393 | | 1,879,528 | 1,454,048 | 14,966,921 | 16,420,969 | (8,242,200 | ) | 8,178,769 | | ||||||||||||||||||||||||||||||||||
Mariners Wharf |
Orange Park, FL | 1989 | 272 | 1,861,200 | 16,744,951 | | 3,076,406 | 1,861,200 | 19,821,357 | 21,682,557 | (8,833,950 | ) | 12,848,607 | | ||||||||||||||||||||||||||||||||||
Marquessa |
Corona Hills, CA | 1992 | 336 | 6,888,500 | 21,604,584 | | 2,594,899 | 6,888,500 | 24,199,483 | 31,087,983 | (10,949,316 | ) | 20,138,667 | | ||||||||||||||||||||||||||||||||||
Martha Lake |
Lynnwood, WA | 1991 | 155 | 821,200 | 7,405,070 | | 1,849,271 | 821,200 | 9,254,341 | 10,075,541 | (4,575,580 | ) | 5,499,961 | | ||||||||||||||||||||||||||||||||||
Merritt at Satellite Place |
Duluth, GA | 1999 | 424 | 3,400,000 | 30,115,674 | | 2,356,486 | 3,400,000 | 32,472,160 | 35,872,160 | (11,768,290 | ) | 24,103,870 | | ||||||||||||||||||||||||||||||||||
Martine, The |
Bellevue, WA | 1984 | 67 | 3,200,000 | 9,616,264 | | 2,566,663 | 3,200,000 | 12,182,927 | 15,382,927 | (1,206,954 | ) | 14,175,973 | | ||||||||||||||||||||||||||||||||||
Miramar Lakes |
Miramar, FL | 2003 | 344 | 17,200,000 | 51,487,235 | | 1,102,487 | 17,200,000 | 52,589,722 | 69,789,722 | (8,773,404 | ) | 61,016,318 | | ||||||||||||||||||||||||||||||||||
Mira Flores |
Palm Beach Gardens, FL | 1996 | 352 | 7,039,313 | 22,515,299 | | 1,983,657 | 7,039,313 | 24,498,956 | 31,538,269 | (7,479,514 | ) | 24,058,755 | | ||||||||||||||||||||||||||||||||||
Mission Bay |
Orlando, FL | 1991 | 304 | 2,432,000 | 21,623,560 | | 2,399,486 | 2,432,000 | 24,023,046 | 26,455,046 | (9,868,906 | ) | 16,586,140 | | ||||||||||||||||||||||||||||||||||
Mission Verde, LLC |
San Jose, CA | 1986 | 108 | 5,190,700 | 9,679,109 | | 3,096,413 | 5,190,700 | 12,775,522 | 17,966,222 | (4,872,692 | ) | 13,093,530 | | ||||||||||||||||||||||||||||||||||
Morningside |
Scottsdale, AZ | 1989 | 160 | 670,470 | 12,607,976 | | 1,505,060 | 670,470 | 14,113,036 | 14,783,506 | (6,186,636 | ) | 8,596,870 | | ||||||||||||||||||||||||||||||||||
Mosaic at Largo Station |
Hyattsville, MD | 2008 | 240 | 4,120,800 | 41,454,841 | | 10,342 | 4,120,800 | 41,465,183 | 45,585,983 | (158,486 | ) | 45,427,497 | | ||||||||||||||||||||||||||||||||||
Mozaic at Union Station |
Los Angeles, CA | 2007 | 272 | 8,500,000 | 53,033,269 | | 331,846 | 8,500,000 | 53,365,115 | 61,865,115 | (6,727,845 | ) | 55,137,270 | | ||||||||||||||||||||||||||||||||||
Nehoiden Glen |
Needham, MA | 1978 | 61 | 634,538 | 4,241,755 | | 774,820 | 634,538 | 5,016,575 | 5,651,113 | (1,782,807 | ) | 3,868,306 | | ||||||||||||||||||||||||||||||||||
New River Cove |
Davie, FL | 1999 | 316 | 15,800,000 | 46,142,895 | | 957,689 | 15,800,000 | 47,100,584 | 62,900,584 | (7,998,770 | ) | 54,901,814 | | ||||||||||||||||||||||||||||||||||
Northglen |
Valencia, CA | 1988 | 234 | 9,360,000 | 20,778,553 | | 1,602,779 | 9,360,000 | 22,381,332 | 31,741,332 | (7,395,933 | ) | 24,345,399 | | ||||||||||||||||||||||||||||||||||
Northampton 1 |
Largo, MD | 1977 | 344 | 1,843,200 | 17,528,381 | | 5,444,653 | 1,843,200 | 22,973,034 | 24,816,234 | (13,289,953 | ) | 11,526,281 | | ||||||||||||||||||||||||||||||||||
Northampton 2 |
Largo, MD | 1988 | 276 | 1,513,500 | 14,246,990 | | 3,369,035 | 1,513,500 | 17,616,025 | 19,129,525 | (9,812,176 | ) | 9,317,349 | |
S-5
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
Northlake (MD) |
Germantown, MD | 1985 | 304 | 15,000,000 | 23,142,302 | | 9,697,260 | 15,000,000 | 32,839,562 | 47,839,562 | (7,891,239 | ) | 39,948,323 | | ||||||||||||||||||||||||||||||||||
Northridge |
Pleasant Hill, CA | 1974 | 221 | 5,527,800 | 14,691,705 | | 7,715,193 | 5,527,800 | 22,406,898 | 27,934,698 | (8,425,802 | ) | 19,508,896 | | ||||||||||||||||||||||||||||||||||
Northwoods Village |
Cary, NC | 1986 | 228 | 1,369,700 | 11,460,337 | | 2,610,237 | 1,369,700 | 14,070,574 | 15,440,274 | (6,752,161 | ) | 8,688,113 | | ||||||||||||||||||||||||||||||||||
Oaks at Falls Church |
Falls Church, VA | 1966 | 176 | 20,240,000 | 20,152,616 | | 3,394,318 | 20,240,000 | 23,546,934 | 43,786,934 | (4,408,080 | ) | 39,378,854 | | ||||||||||||||||||||||||||||||||||
Ocean Crest |
Solana Beach, CA | 1986 | 146 | 5,111,200 | 11,910,438 | | 1,947,033 | 5,111,200 | 13,857,471 | 18,968,671 | (5,897,647 | ) | 13,071,024 | | ||||||||||||||||||||||||||||||||||
Ocean Walk |
Key West, FL | 1990 | 297 | 2,838,749 | 25,545,009 | | 3,098,120 | 2,838,749 | 28,643,129 | 31,481,878 | (12,439,731 | ) | 19,042,147 | | ||||||||||||||||||||||||||||||||||
Olympus Towers |
Seattle, WA (G) | 2000 | 328 | 14,752,034 | 73,335,425 | | 1,849,065 | 14,752,034 | 75,184,490 | 89,936,524 | (16,755,783 | ) | 73,180,741 | | ||||||||||||||||||||||||||||||||||
Orchard Ridge |
Lynnwood, WA | 1988 | 104 | 480,600 | 4,372,033 | | 1,004,299 | 480,600 | 5,376,332 | 5,856,932 | (3,079,942 | ) | 2,776,990 | | ||||||||||||||||||||||||||||||||||
Overlook Manor |
Frederick, MD | 1980/1985 | 108 | 1,299,100 | 3,930,931 | | 1,966,419 | 1,299,100 | 5,897,350 | 7,196,450 | (2,971,040 | ) | 4,225,410 | | ||||||||||||||||||||||||||||||||||
Overlook Manor II |
Frederick, MD | 1980/1985 | 182 | 2,186,300 | 6,262,597 | | 1,068,523 | 2,186,300 | 7,331,120 | 9,517,420 | (3,190,682 | ) | 6,326,738 | | ||||||||||||||||||||||||||||||||||
Paces Station |
Atlanta, GA | 1984-1989 | 610 | 4,801,500 | 32,548,053 | | 7,451,186 | 4,801,500 | 39,999,239 | 44,800,739 | (19,151,572 | ) | 25,649,167 | | ||||||||||||||||||||||||||||||||||
Palm Trace Landings |
Davie, FL | 1995 | 768 | 38,400,000 | 105,693,432 | | 2,255,576 | 38,400,000 | 107,949,008 | 146,349,008 | (18,165,757 | ) | 128,183,251 | | ||||||||||||||||||||||||||||||||||
Panther Ridge |
Federal Way, WA | 1980 | 260 | 1,055,800 | 9,506,117 | | 1,749,644 | 1,055,800 | 11,255,761 | 12,311,561 | (5,441,588 | ) | 6,869,973 | | ||||||||||||||||||||||||||||||||||
Parc 77 |
New York, NY (G) | 1903 | 137 | 40,504,000 | 18,025,679 | | 3,834,198 | 40,504,000 | 21,859,877 | 62,363,877 | (3,483,681 | ) | 58,880,196 | | ||||||||||||||||||||||||||||||||||
Parc Cameron |
New York, NY (G) | 1927 | 166 | 37,600,000 | 9,855,597 | | 4,598,285 | 37,600,000 | 14,453,882 | 52,053,882 | (2,690,596 | ) | 49,363,286 | | ||||||||||||||||||||||||||||||||||
Parc Coliseum |
New York, NY (G) | 1910 | 177 | 52,654,000 | 23,045,751 | | 6,544,183 | 52,654,000 | 29,589,934 | 82,243,934 | (4,544,383 | ) | 77,699,551 | | ||||||||||||||||||||||||||||||||||
Park at Turtle Run, The |
Coral Springs, FL | 2001 | 257 | 15,420,000 | 36,064,629 | | 845,589 | 15,420,000 | 36,910,218 | 52,330,218 | (7,548,286 | ) | 44,781,932 | | ||||||||||||||||||||||||||||||||||
Park West (CA) |
Los Angeles, CA | 1987/1990 | 444 | 3,033,500 | 27,302,383 | | 5,240,630 | 3,033,500 | 32,543,013 | 35,576,513 | (16,609,126 | ) | 18,967,387 | | ||||||||||||||||||||||||||||||||||
Parkside |
Union City, CA | 1979 | 208 | 6,246,700 | 11,827,453 | | 3,117,566 | 6,246,700 | 14,945,019 | 21,191,719 | (7,161,870 | ) | 14,029,849 | | ||||||||||||||||||||||||||||||||||
Parkview Terrace |
Redlands, CA | 1986 | 558 | 4,969,200 | 35,653,777 | | 11,145,688 | 4,969,200 | 46,799,465 | 51,768,665 | (20,005,489 | ) | 31,763,176 | | ||||||||||||||||||||||||||||||||||
Phillips Park |
Wellesley, MA | 1988 | 49 | 816,922 | 5,460,955 | | 922,418 | 816,922 | 6,383,373 | 7,200,295 | (2,187,540 | ) | 5,012,755 | | ||||||||||||||||||||||||||||||||||
Pine Harbour |
Orlando, FL | 1991 | 366 | 1,664,300 | 14,970,915 | | 3,397,750 | 1,664,300 | 18,368,665 | 20,032,965 | (10,499,000 | ) | 9,533,965 | | ||||||||||||||||||||||||||||||||||
Playa Pacifica |
Hermosa Beach,CA | 1972 | 285 | 35,100,000 | 33,473,822 | | 7,033,511 | 35,100,000 | 40,507,333 | 75,607,333 | (8,295,185 | ) | 67,312,148 | | ||||||||||||||||||||||||||||||||||
Pointe at South Mountain |
Phoenix, AZ | 1988 | 364 | 2,228,800 | 20,059,311 | | 3,062,291 | 2,228,800 | 23,121,602 | 25,350,402 | (10,925,588 | ) | 14,424,814 | | ||||||||||||||||||||||||||||||||||
Polos East |
Orlando, FL | 1991 | 308 | 1,386,000 | 19,058,620 | | 1,985,856 | 1,386,000 | 21,044,476 | 22,430,476 | (8,749,587 | ) | 13,680,889 | | ||||||||||||||||||||||||||||||||||
Port Royale |
Ft. Lauderdale, FL (G) | 1988 | 252 | 1,754,200 | 15,789,873 | | 7,046,148 | 1,754,200 | 22,836,021 | 24,590,221 | (11,433,671 | ) | 13,156,550 | | ||||||||||||||||||||||||||||||||||
Port Royale II |
Ft. Lauderdale, FL (G) | 1988 | 161 | 1,022,200 | 9,203,166 | | 4,361,815 | 1,022,200 | 13,564,981 | 14,587,181 | (6,425,531 | ) | 8,161,650 | | ||||||||||||||||||||||||||||||||||
Port Royale III |
Ft. Lauderdale, FL (G) | 1988 | 324 | 7,454,900 | 14,725,802 | | 8,250,546 | 7,454,900 | 22,976,348 | 30,431,248 | (10,185,647 | ) | 20,245,601 | | ||||||||||||||||||||||||||||||||||
Port Royale IV |
Ft. Lauderdale, FL | (F) | | | 142,528 | | | | 142,528 | 142,528 | | 142,528 | | |||||||||||||||||||||||||||||||||||
Portofino |
Chino Hills, CA | 1989 | 176 | 3,572,400 | 14,660,994 | | 1,641,168 | 3,572,400 | 16,302,162 | 19,874,562 | (7,223,146 | ) | 12,651,416 | | ||||||||||||||||||||||||||||||||||
Portofino (Val) |
Valencia, CA | 1989 | 216 | 8,640,000 | 21,487,126 | | 2,208,725 | 8,640,000 | 23,695,851 | 32,335,851 | (7,807,751 | ) | 24,528,100 | | ||||||||||||||||||||||||||||||||||
Portside Towers |
Jersey City, NJ (G) | 1992-1997 | 527 | 22,487,006 | 96,842,913 | | 11,875,240 | 22,487,006 | 108,718,153 | 131,205,159 | (42,913,617 | ) | 88,291,542 | | ||||||||||||||||||||||||||||||||||
Preserve at Deer Creek |
Deerfield Beach, FL | 1997 | 540 | 13,500,000 | 60,011,208 | | 2,557,136 | 13,500,000 | 62,568,344 | 76,068,344 | (14,375,360 | ) | 61,692,984 | | ||||||||||||||||||||||||||||||||||
Prime, The |
Arlington, VA | 2002 | 256 | 32,000,000 | 64,436,539 | | 522,323 | 32,000,000 | 64,958,862 | 96,958,862 | (9,409,731 | ) | 87,549,131 | | ||||||||||||||||||||||||||||||||||
Promenade (FL) |
St. Petersburg, FL | 1994 | 334 | 2,124,193 | 25,804,037 | | 3,774,704 | 2,124,193 | 29,578,741 | 31,702,934 | (12,495,571 | ) | 19,207,363 | | ||||||||||||||||||||||||||||||||||
Promenade at Aventura |
Aventura, FL | 1995 | 296 | 13,320,000 | 30,353,748 | | 3,374,189 | 13,320,000 | 33,727,937 | 47,047,937 | (10,875,031 | ) | 36,172,906 | | ||||||||||||||||||||||||||||||||||
Promenade at Town Center I |
Valencia, CA | 2001 | 294 | 14,700,000 | 35,390,279 | | 2,555,285 | 14,700,000 | 37,945,564 | 52,645,564 | (8,819,478 | ) | 43,826,086 | | ||||||||||||||||||||||||||||||||||
Promenade at Wyndham Lakes |
Coral Springs, FL | 1998 | 332 | 6,640,000 | 26,743,760 | | 2,106,433 | 6,640,000 | 28,850,193 | 35,490,193 | (9,789,644 | ) | 25,700,549 | | ||||||||||||||||||||||||||||||||||
Promenade Terrace |
Corona, CA | 1990 | 330 | 2,272,800 | 20,546,289 | | 4,316,282 | 2,272,800 | 24,862,571 | 27,135,371 | (12,475,798 | ) | 14,659,573 | | ||||||||||||||||||||||||||||||||||
Promontory Pointe I & II |
Phoenix, AZ | 1984/1996 | 424 | 2,355,509 | 30,421,840 | | 3,542,728 | 2,355,509 | 33,964,568 | 36,320,077 | (15,008,498 | ) | 21,311,579 | | ||||||||||||||||||||||||||||||||||
Prospect Towers |
Hackensack, NJ | 1995 | 157 | 3,926,600 | 27,966,416 | | 2,794,496 | 3,926,600 | 30,760,912 | 34,687,512 | (13,584,344 | ) | 21,103,168 | | ||||||||||||||||||||||||||||||||||
Prospect Towers II |
Hackensack, NJ | 2002 | 203 | 4,500,000 | 33,104,733 | | 1,488,208 | 4,500,000 | 34,592,941 | 39,092,941 | (9,533,531 | ) | 29,559,410 | | ||||||||||||||||||||||||||||||||||
Ravens Crest |
Plainsboro, NJ | 1984 | 704 | 4,670,850 | 42,080,642 | | 11,462,120 | 4,670,850 | 53,542,762 | 58,213,612 | (29,187,236 | ) | 29,026,376 | | ||||||||||||||||||||||||||||||||||
Redlands Lawn and Tennis |
Redlands, CA | 1986 | 496 | 4,822,320 | 26,359,328 | | 4,161,437 | 4,822,320 | 30,520,765 | 35,343,085 | (13,646,850 | ) | 21,696,235 | | ||||||||||||||||||||||||||||||||||
Redmond Ridge |
Redmond, WA | 2008 | 321 | 6,975,705 | 46,175,001 | | 45,624 | 6,975,705 | 46,220,625 | 53,196,330 | (2,843,477 | ) | 50,352,853 | | ||||||||||||||||||||||||||||||||||
Redmond Way |
Redmond , WA | (F) | | 15,546,376 | 36,373,555 | | | 15,546,376 | 36,373,555 | 51,919,931 | | 51,919,931 | | |||||||||||||||||||||||||||||||||||
Regency Palms |
Huntington Beach, CA | 1969 | 310 | 1,857,400 | 16,713,254 | | 3,712,651 | 1,857,400 | 20,425,905 | 22,283,305 | (10,614,152 | ) | 11,669,153 | | ||||||||||||||||||||||||||||||||||
Regency Park |
Centreville, VA | 1989 | 252 | 2,521,500 | 16,200,666 | | 7,636,375 | 2,521,500 | 23,837,041 | 26,358,541 | (10,358,549 | ) | 15,999,992 | | ||||||||||||||||||||||||||||||||||
Remington Place |
Phoenix, AZ | 1983 | 412 | 1,492,750 | 13,377,478 | | 4,275,847 | 1,492,750 | 17,653,325 | 19,146,075 | (9,565,200 | ) | 9,580,875 | | ||||||||||||||||||||||||||||||||||
Reserve at Town Center |
Loudon, VA | 2002 | 290 | 3,144,056 | 27,669,121 | | 627,250 | 3,144,056 | 28,296,371 | 31,440,427 | (6,416,926 | ) | 25,023,501 | | ||||||||||||||||||||||||||||||||||
Reserve at Town Center II (WA) |
Mill Creek, WA | 2009 | 100 | 4,310,417 | 16,280,257 | | | 4,310,417 | 16,280,257 | 20,590,674 | | 20,590,674 | | |||||||||||||||||||||||||||||||||||
Residences at Little River |
Haverhill, MA | 2003 | 174 | 6,905,138 | 19,172,747 | | 444,129 | 6,905,138 | 19,616,876 | 26,522,014 | (4,698,067 | ) | 21,823,947 | | ||||||||||||||||||||||||||||||||||
Retreat, The |
Phoenix, AZ | 1999 | 480 | 3,475,114 | 27,265,252 | | 2,167,531 | 3,475,114 | 29,432,783 | 32,907,897 | (11,185,912 | ) | 21,721,985 | | ||||||||||||||||||||||||||||||||||
Ridgewood Village I&II |
San Diego, CA | 1997 | 408 | 11,809,500 | 34,004,048 | | 1,624,481 | 11,809,500 | 35,628,529 | 47,438,029 | (12,773,079 | ) | 34,664,950 | | ||||||||||||||||||||||||||||||||||
Riverview Condominiums |
Norwalk, CT | 1991 | 92 | 2,300,000 | 7,406,730 | | 1,712,052 | 2,300,000 | 9,118,782 | 11,418,782 | (3,779,661 | ) | 7,639,121 | | ||||||||||||||||||||||||||||||||||
Rivers Bend (CT) |
Windsor, CT | 1973 | 373 | 3,325,517 | 22,573,826 | | 2,602,203 | 3,325,517 | 25,176,029 | 28,501,546 | (8,625,745 | ) | 19,875,801 | | ||||||||||||||||||||||||||||||||||
Rosecliff |
Quincy, MA | 1990 | 156 | 5,460,000 | 15,721,570 | | 1,295,669 | 5,460,000 | 17,017,239 | 22,477,239 | (6,067,378 | ) | 16,409,861 | | ||||||||||||||||||||||||||||||||||
Royal Oaks (FL) |
Jacksonville, FL | 1991 | 284 | 1,988,000 | 13,645,117 | | 3,269,729 | 1,988,000 | 16,914,846 | 18,902,846 | (6,963,204 | ) | 11,939,642 | | ||||||||||||||||||||||||||||||||||
Sabal Palm at Boot Ranch |
Palm Harbor, FL | 1996 | 432 | 3,888,000 | 28,923,692 | | 3,083,909 | 3,888,000 | 32,007,601 | 35,895,601 | (13,001,205 | ) | 22,894,396 | | ||||||||||||||||||||||||||||||||||
Sabal Palm at Carrollwood Place |
Tampa, FL | 1995 | 432 | 3,888,000 | 26,911,542 | | 2,387,547 | 3,888,000 | 29,299,089 | 33,187,089 | (11,825,739 | ) | 21,361,350 | | ||||||||||||||||||||||||||||||||||
Sabal Palm at Lake Buena Vista |
Orlando, FL | 1988 | 400 | 2,800,000 | 23,687,893 | | 2,974,366 | 2,800,000 | 26,662,259 | 29,462,259 | (11,110,613 | ) | 18,351,646 | | ||||||||||||||||||||||||||||||||||
Sabal Palm at Metrowest |
Orlando, FL | 1998 | 411 | 4,110,000 | 38,394,865 | | 3,337,848 | 4,110,000 | 41,732,713 | 45,842,713 | (16,831,065 | ) | 29,011,648 | | ||||||||||||||||||||||||||||||||||
Sabal Palm at Metrowest II |
Orlando, FL | 1997 | 456 | 4,560,000 | 33,907,283 | | 2,360,731 | 4,560,000 | 36,268,014 | 40,828,014 | (14,449,667 | ) | 26,378,347 | | ||||||||||||||||||||||||||||||||||
Sabal Pointe |
Coral Springs, FL | 1995 | 275 | 1,951,600 | 17,570,508 | | 3,777,034 | 1,951,600 | 21,347,542 | 23,299,142 | (10,648,877 | ) | 12,650,265 | | ||||||||||||||||||||||||||||||||||
Saddle Ridge |
Ashburn, VA | 1989 | 216 | 1,364,800 | 12,283,616 | | 1,990,344 | 1,364,800 | 14,273,960 | 15,638,760 | (7,367,887 | ) | 8,270,873 | | ||||||||||||||||||||||||||||||||||
Sage Condominium Homes, LLC |
Everett, WA | 2002 | 123 | 2,500,000 | 12,021,256 | | 376,058 | 2,500,000 | 12,397,314 | 14,897,314 | (1,840,905 | ) | 13,056,409 | | ||||||||||||||||||||||||||||||||||
Savannah at Park Place |
Atlanta, GA | 2001 | 416 | 7,696,095 | 34,114,542 | | 2,525,953 | 7,696,095 | 36,640,495 | 44,336,590 | (8,703,451 | ) | 35,633,139 | | ||||||||||||||||||||||||||||||||||
Scarborough Square |
Rockville, MD | 1967 | 121 | 1,815,000 | 7,608,126 | | 2,261,643 | 1,815,000 | 9,869,769 | 11,684,769 | (4,450,136 | ) | 7,234,633 | | ||||||||||||||||||||||||||||||||||
Sedona Ridge |
Phoenix, AZ | 1989 | 250 | 3,750,000 | 14,750,000 | | 18,442 | 3,750,000 | 14,768,442 | 18,518,442 | (544,735 | ) | 17,973,707 | | ||||||||||||||||||||||||||||||||||
Savoy III |
Aurora, CO | (F) | | 659,165 | 2,166,017 | | | 659,165 | 2,166,017 | 2,825,182 | | 2,825,182 | | |||||||||||||||||||||||||||||||||||
Seeley Lake |
Lakewood, WA | 1990 | 522 | 2,760,400 | 24,845,286 | | 3,617,319 | 2,760,400 | 28,462,605 | 31,223,005 | (13,264,730 | ) | 17,958,275 | | ||||||||||||||||||||||||||||||||||
Seventh & James |
Seattle, WA | 1992 | 96 | 663,800 | 5,974,803 | | 2,468,264 | 663,800 | 8,443,067 | 9,106,867 | (4,448,122 | ) | 4,658,745 | | ||||||||||||||||||||||||||||||||||
Shadow Creek |
Winter Springs, FL | 2000 | 280 | 6,000,000 | 21,719,768 | | 1,194,699 | 6,000,000 | 22,914,467 | 28,914,467 | (5,452,780 | ) | 23,461,687 | | ||||||||||||||||||||||||||||||||||
Sheridan Lake Club |
Dania Beach, FL | 2001 | 240 | 12,000,000 | 23,170,580 | | 778,994 | 12,000,000 | 23,949,574 | 35,949,574 | (3,663,655 | ) | 32,285,919 | | ||||||||||||||||||||||||||||||||||
Sheridan Ocean Club combined |
Dania Beach, FL | 1991 | 648 | 18,313,414 | 47,091,593 | | 12,407,259 | 18,313,414 | 59,498,852 | 77,812,266 | (17,823,519 | ) | 59,988,747 | |
S-6
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
Siena Terrace |
Lake Forest, CA | 1988 | 356 | 8,900,000 | 24,083,024 | | 2,547,877 | 8,900,000 | 26,630,901 | 35,530,901 | (10,596,345 | ) | 24,934,556 | | ||||||||||||||||||||||||||||||||||
Silver Springs (FL) |
Jacksonville, FL | 1985 | 432 | 1,831,100 | 16,474,735 | | 5,408,626 | 1,831,100 | 21,883,361 | 23,714,461 | (11,412,359 | ) | 12,302,102 | | ||||||||||||||||||||||||||||||||||
Skycrest |
Valencia, CA | 1999 | 264 | 10,560,000 | 25,574,457 | | 1,758,054 | 10,560,000 | 27,332,511 | 37,892,511 | (8,945,189 | ) | 28,947,322 | | ||||||||||||||||||||||||||||||||||
Skylark |
Union City, CA | 1986 | 174 | 1,781,600 | 16,731,916 | | 1,499,502 | 1,781,600 | 18,231,418 | 20,013,018 | (7,468,722 | ) | 12,544,296 | | ||||||||||||||||||||||||||||||||||
Skyview |
Rancho Santa Margarita, CA | 1999 | 260 | 3,380,000 | 21,952,863 | | 1,507,829 | 3,380,000 | 23,460,692 | 26,840,692 | (8,732,779 | ) | 18,107,913 | | ||||||||||||||||||||||||||||||||||
Sonoran |
Phoenix, AZ | 1995 | 429 | 2,361,922 | 31,841,724 | | 2,524,732 | 2,361,922 | 34,366,456 | 36,728,378 | (14,770,068 | ) | 21,958,310 | | ||||||||||||||||||||||||||||||||||
Southwood |
Palo Alto, CA | 1985 | 100 | 6,936,600 | 14,324,069 | | 1,782,759 | 6,936,600 | 16,106,828 | 23,043,428 | (6,885,238 | ) | 16,158,190 | | ||||||||||||||||||||||||||||||||||
Springbrook Estates |
Riverside, CA | (F) | | 18,200,000 | | | | 18,200,000 | | 18,200,000 | | 18,200,000 | | |||||||||||||||||||||||||||||||||||
St. Andrews at Winston Park |
Coconut Creek, FL | 1997 | 284 | 5,680,000 | 19,812,090 | | 1,942,381 | 5,680,000 | 21,754,471 | 27,434,471 | (6,624,247 | ) | 20,810,224 | | ||||||||||||||||||||||||||||||||||
Stoney Creek |
Lakewood, WA | 1990 | 231 | 1,215,200 | 10,938,134 | | 2,121,875 | 1,215,200 | 13,060,009 | 14,275,209 | (6,132,019 | ) | 8,143,190 | | ||||||||||||||||||||||||||||||||||
Summerset Village II |
Chatsworth, CA | (F) | | 260,646 | | | | 260,646 | | 260,646 | | 260,646 | | |||||||||||||||||||||||||||||||||||
Summerwood |
Hayward, CA | 1982 | 162 | 4,810,644 | 6,942,743 | | 1,996,377 | 4,810,644 | 8,939,120 | 13,749,764 | (3,817,956 | ) | 9,931,808 | | ||||||||||||||||||||||||||||||||||
Summit & Birch Hill |
Farmington, CT | 1967 | 186 | 1,757,438 | 11,748,112 | | 2,822,425 | 1,757,438 | 14,570,537 | 16,327,975 | (5,015,197 | ) | 11,312,778 | | ||||||||||||||||||||||||||||||||||
Summit at Lake Union |
Seattle, WA | 1995 -1997 | 150 | 1,424,700 | 12,852,461 | | 2,626,761 | 1,424,700 | 15,479,222 | 16,903,922 | (7,048,726 | ) | 9,855,196 | | ||||||||||||||||||||||||||||||||||
Sunforest II |
Davie, FL | (F) | | | 122,455 | | | 122,455 | 122,455 | | 122,455 | | ||||||||||||||||||||||||||||||||||||
Surrey Downs |
Bellevue, WA | 1986 | 122 | 3,057,100 | 7,848,618 | | 1,671,867 | 3,057,100 | 9,520,485 | 12,577,585 | (3,884,938 | ) | 8,692,647 | | ||||||||||||||||||||||||||||||||||
Sycamore Creek |
Scottsdale, AZ | 1984 | 350 | 3,152,000 | 19,083,727 | | 2,905,652 | 3,152,000 | 21,989,379 | 25,141,379 | (10,075,700 | ) | 15,065,679 | | ||||||||||||||||||||||||||||||||||
Tanasbourne Terrace |
Hillsboro, OR | 1986-1989 | 373 | 1,876,700 | 16,891,205 | | 3,652,548 | 1,876,700 | 20,543,753 | 22,420,453 | (11,647,285 | ) | 10,773,168 | | ||||||||||||||||||||||||||||||||||
Third Square |
Cambridge, MA (G) | 2008/2009 | 482 | 27,812,384 | 228,450,904 | | 35,771 | 27,812,384 | 228,486,675 | 256,299,059 | (7,382,758 | ) | 248,916,301 | | ||||||||||||||||||||||||||||||||||
Timber Hollow |
Chapel Hill, NC | 1986 | 198 | 800,000 | 11,219,537 | | 1,766,324 | 800,000 | 12,985,861 | 13,785,861 | (5,485,923 | ) | 8,299,938 | | ||||||||||||||||||||||||||||||||||
Tortuga Bay |
Orlando, FL | 2004 | 314 | 6,280,000 | 32,121,779 | | 906,989 | 6,280,000 | 33,028,768 | 39,308,768 | (6,712,448 | ) | 32,596,320 | | ||||||||||||||||||||||||||||||||||
Toscana |
Irvine, CA | 1991/1993 | 563 | 39,410,000 | 50,806,072 | | 5,964,389 | 39,410,000 | 56,770,461 | 96,180,461 | (19,353,127 | ) | 76,827,334 | | ||||||||||||||||||||||||||||||||||
Townes at Herndon |
Herndon, VA | 2002 | 218 | 10,900,000 | 49,216,125 | | 479,074 | 10,900,000 | 49,695,199 | 60,595,199 | (8,314,817 | ) | 52,280,382 | | ||||||||||||||||||||||||||||||||||
Trump Place, 140 Riverside |
New York, NY (G) | 2003 | 354 | 103,539,100 | 94,082,725 | | 1,147,155 | 103,539,100 | 95,229,880 | 198,768,980 | (16,744,933 | ) | 182,024,047 | | ||||||||||||||||||||||||||||||||||
Trump Place, 160 Riverside |
New York, NY (G) | 2001 | 455 | 139,933,500 | 190,964,745 | | 2,786,715 | 139,933,500 | 193,751,460 | 333,684,960 | (32,180,526 | ) | 301,504,434 | | ||||||||||||||||||||||||||||||||||
Trump Place, 180 Riverside |
New York, NY (G) | 1998 | 516 | 144,968,250 | 138,346,681 | | 3,748,129 | 144,968,250 | 142,094,810 | 287,063,060 | (25,082,865 | ) | 261,980,195 | | ||||||||||||||||||||||||||||||||||
Uwajimaya Village |
Seattle, WA | 2002 | 176 | 8,800,000 | 22,188,288 | | 92,029 | 8,800,000 | 22,280,317 | 31,080,317 | (4,706,104 | ) | 26,374,213 | | ||||||||||||||||||||||||||||||||||
Valencia Plantation |
Orlando, FL | 1990 | 194 | 873,000 | 12,819,377 | | 1,921,044 | 873,000 | 14,740,421 | 15,613,421 | (5,774,560 | ) | 9,838,861 | | ||||||||||||||||||||||||||||||||||
Victor on Venice |
Los Angeles, CA (G) | 2006 | 115 | 10,350,000 | 35,431,742 | | 88,033 | 10,350,000 | 35,519,775 | 45,869,775 | (4,843,395 | ) | 41,026,380 | | ||||||||||||||||||||||||||||||||||
View Pointe |
Riverside, CA | 1998 | 208 | 10,400,000 | 26,315,150 | | 1,200,000 | 10,400,000 | 27,515,150 | 37,915,150 | (5,030,516 | ) | 32,884,634 | | ||||||||||||||||||||||||||||||||||
Villa Encanto |
Phoenix, AZ | 1983 | 385 | 2,884,447 | 22,197,363 | | 3,276,624 | 2,884,447 | 25,473,987 | 28,358,434 | (11,669,028 | ) | 16,689,406 | | ||||||||||||||||||||||||||||||||||
Villa Solana |
Laguna Hills, CA | 1984 | 272 | 1,665,100 | 14,985,678 | | 4,647,822 | 1,665,100 | 19,633,500 | 21,298,600 | (11,446,894 | ) | 9,851,706 | | ||||||||||||||||||||||||||||||||||
Village at Bear Creek |
Lakewood, CO | 1987 | 472 | 4,519,700 | 40,676,390 | | 3,446,379 | 4,519,700 | 44,122,769 | 48,642,469 | (19,617,360 | ) | 29,025,109 | | ||||||||||||||||||||||||||||||||||
Virgil Square |
Los Angeles, CA | 1979 | 142 | 5,500,000 | 15,216,613 | | 1,194,964 | 5,500,000 | 16,411,577 | 21,911,577 | (3,276,237 | ) | 18,635,340 | | ||||||||||||||||||||||||||||||||||
Vista Del Lago |
Mission Viejo, CA | 1986-1988 | 608 | 4,525,800 | 40,736,293 | | 9,202,410 | 4,525,800 | 49,938,703 | 54,464,503 | (28,141,470 | ) | 26,323,033 | | ||||||||||||||||||||||||||||||||||
Vista Grove |
Mesa, AZ | 1997/1998 | 224 | 1,341,796 | 12,157,045 | | 1,158,364 | 1,341,796 | 13,315,409 | 14,657,205 | (5,725,705 | ) | 8,931,500 | | ||||||||||||||||||||||||||||||||||
Waterford at Deerwood |
Jacksonville, FL | 1985 | 248 | 1,496,913 | 10,659,702 | | 3,166,991 | 1,496,913 | 13,826,693 | 15,323,606 | (6,052,132 | ) | 9,271,474 | | ||||||||||||||||||||||||||||||||||
Waterford at Orange Park |
Orange Park, FL | 1986 | 280 | 1,960,000 | 12,098,784 | | 2,721,636 | 1,960,000 | 14,820,420 | 16,780,420 | (6,819,468 | ) | 9,960,952 | | ||||||||||||||||||||||||||||||||||
Waterford Place (CO) |
Thornton, CO | 1998 | 336 | 5,040,000 | 29,733,022 | | 1,152,921 | 5,040,000 | 30,885,943 | 35,925,943 | (7,873,544 | ) | 28,052,399 | | ||||||||||||||||||||||||||||||||||
Waterside |
Reston, VA | 1984 | 276 | 20,700,000 | 27,474,388 | | 7,037,810 | 20,700,000 | 34,512,198 | 55,212,198 | (7,063,776 | ) | 48,148,422 | | ||||||||||||||||||||||||||||||||||
Webster Green |
Needham, MA | 1985 | 77 | 1,418,893 | 9,485,006 | | 851,893 | 1,418,893 | 10,336,899 | 11,755,792 | (3,455,161 | ) | 8,300,631 | | ||||||||||||||||||||||||||||||||||
Welleby Lake Club |
Sunrise, FL | 1991 | 304 | 3,648,000 | 17,620,879 | | 2,896,482 | 3,648,000 | 20,517,361 | 24,165,361 | (8,470,303 | ) | 15,695,058 | | ||||||||||||||||||||||||||||||||||
West End Apartments (fka Emerson
Place/CRP II) |
Boston, MA (G) | 2008 | 310 | 469,546 | 163,121,700 | | 300,299 | 469,546 | 163,421,999 | 163,891,545 | (9,456,706 | ) | 154,434,839 | | ||||||||||||||||||||||||||||||||||
Westerly at Worldgate |
Herndon, VA | 1995 | 320 | 14,568,000 | 43,620,057 | | 859,340 | 14,568,000 | 44,479,397 | 59,047,397 | (4,062,187 | ) | 54,985,210 | | ||||||||||||||||||||||||||||||||||
Westfield Village |
Centerville, VA | 1988 | 228 | 7,000,000 | 23,245,834 | | 4,437,615 | 7,000,000 | 27,683,449 | 34,683,449 | (7,013,888 | ) | 27,669,561 | | ||||||||||||||||||||||||||||||||||
Westridge |
Tacoma, WA | 1987 -1991 | 714 | 3,501,900 | 31,506,082 | | 6,129,283 | 3,501,900 | 37,635,365 | 41,137,265 | (17,640,937 | ) | 23,496,328 | | ||||||||||||||||||||||||||||||||||
Westside Villas I |
Los Angeles, CA | 1999 | 21 | 1,785,000 | 3,233,254 | | 248,083 | 1,785,000 | 3,481,337 | 5,266,337 | (1,205,850 | ) | 4,060,487 | | ||||||||||||||||||||||||||||||||||
Westside Villas II |
Los Angeles, CA | 1999 | 23 | 1,955,000 | 3,541,435 | | 121,761 | 1,955,000 | 3,663,196 | 5,618,196 | (1,172,721 | ) | 4,445,475 | | ||||||||||||||||||||||||||||||||||
Westside Villas III |
Los Angeles, CA | 1999 | 36 | 3,060,000 | 5,538,871 | | 175,353 | 3,060,000 | 5,714,224 | 8,774,224 | (1,839,758 | ) | 6,934,466 | | ||||||||||||||||||||||||||||||||||
Westside Villas IV |
Los Angeles, CA | 1999 | 36 | 3,060,000 | 5,539,389 | | 183,800 | 3,060,000 | 5,723,189 | 8,783,189 | (1,829,435 | ) | 6,953,754 | | ||||||||||||||||||||||||||||||||||
Westside Villas V |
Los Angeles, CA | 1999 | 60 | 5,100,000 | 9,224,485 | | 321,252 | 5,100,000 | 9,545,737 | 14,645,737 | (3,065,130 | ) | 11,580,607 | | ||||||||||||||||||||||||||||||||||
Westside Villas VI |
Los Angeles, CA | 1989 | 18 | 1,530,000 | 3,023,523 | | 217,852 | 1,530,000 | 3,241,375 | 4,771,375 | (1,059,794 | ) | 3,711,581 | | ||||||||||||||||||||||||||||||||||
Westside Villas VII |
Los Angeles, CA | 2001 | 53 | 4,505,000 | 10,758,900 | | 319,584 | 4,505,000 | 11,078,484 | 15,583,484 | (2,980,705 | ) | 12,602,779 | | ||||||||||||||||||||||||||||||||||
Whispering Oaks |
Walnut Creek, CA | 1974 | 316 | 2,170,800 | 19,539,586 | | 4,514,721 | 2,170,800 | 24,054,307 | 26,225,107 | (11,707,288 | ) | 14,517,819 | | ||||||||||||||||||||||||||||||||||
Wimberly at Deerwood |
Jacksonville, FL | 2000 | 322 | 8,000,000 | 30,057,214 | | 1,290,981 | 8,000,000 | 31,348,195 | 39,348,195 | (5,763,793 | ) | 33,584,402 | | ||||||||||||||||||||||||||||||||||
Winchester Park |
Riverside, RI | 1972 | 416 | 2,822,618 | 18,868,626 | | 4,975,882 | 2,822,618 | 23,844,508 | 26,667,126 | (9,209,494 | ) | 17,457,632 | | ||||||||||||||||||||||||||||||||||
Winchester Wood |
Riverside, RI | 1989 | 62 | 683,215 | 4,567,154 | | 734,109 | 683,215 | 5,301,263 | 5,984,478 | (1,778,201 | ) | 4,206,277 | | ||||||||||||||||||||||||||||||||||
Windsor at Fair Lakes |
Fairfax, VA | 1988 | 250 | 10,000,000 | 28,587,109 | | 4,899,725 | 10,000,000 | 33,486,834 | 43,486,834 | (7,949,681 | ) | 35,537,153 | | ||||||||||||||||||||||||||||||||||
Winston, The (FL) |
Pembroke Pines, FL | 2001/2003 | 464 | 18,561,000 | 49,527,569 | | 1,164,016 | 18,561,000 | 50,691,585 | 69,252,585 | (5,608,757 | ) | 63,643,828 | | ||||||||||||||||||||||||||||||||||
Wood Creek (CA) |
Pleasant Hill, CA | 1987 | 256 | 9,729,900 | 23,009,768 | | 3,159,727 | 9,729,900 | 26,169,495 | 35,899,395 | (11,565,594 | ) | 24,333,801 | | ||||||||||||||||||||||||||||||||||
Woodbridge |
Cary, GA | 1993-1995 | 128 | 737,400 | 6,636,870 | | 1,292,934 | 737,400 | 7,929,804 | 8,667,204 | (4,074,182 | ) | 4,593,022 | | ||||||||||||||||||||||||||||||||||
Woodbridge (CT) |
Newington, CT | 1968 | 73 | 498,377 | 3,331,548 | | 753,387 | 498,377 | 4,084,935 | 4,583,312 | (1,441,100 | ) | 3,142,212 | | ||||||||||||||||||||||||||||||||||
Woodbridge II |
Cary, GA | 1993 -1995 | 216 | 1,244,600 | 11,243,364 | | 1,835,231 | 1,244,600 | 13,078,595 | 14,323,195 | (6,554,435 | ) | 7,768,760 | | ||||||||||||||||||||||||||||||||||
Woodleaf |
Campbell, CA | 1984 | 178 | 8,550,600 | 16,988,183 | | 1,356,904 | 8,550,600 | 18,345,087 | 26,895,687 | (7,467,411 | ) | 19,428,276 | | ||||||||||||||||||||||||||||||||||
Woodside |
Lorton, VA | 1987 | 252 | 1,326,000 | 12,510,903 | | 5,750,181 | 1,326,000 | 18,261,084 | 19,587,084 | (9,793,094 | ) | 9,793,990 | | ||||||||||||||||||||||||||||||||||
Management Business |
Chicago, IL | (D) | | | | | 76,743,332 | | 76,743,332 | 76,743,332 | (54,322,005 | ) | 22,421,327 | | ||||||||||||||||||||||||||||||||||
Operating Partnership |
Chicago, IL | (F) | | | 590,461 | | | | 590,461 | 590,461 | | 590,461 | | |||||||||||||||||||||||||||||||||||
ERPOP Wholly Owned Unencumbered |
76,487 | 2,392,106,041 | 7,868,101,520 | | 852,110,167 | 2,392,106,041 | 8,720,211,687 | 11,112,317,728 | (2,477,548,347 | ) | 8,634,769,381 | | ||||||||||||||||||||||||||||||||||||
ERPOP Wholly Owned Encumbered: |
||||||||||||||||||||||||||||||||||||||||||||||||
929 House |
Cambridge, MA (G) | 1975 | 127 | 3,252,993 | 21,745,595 | | 2,647,004 | 3,252,993 | 24,392,599 | 27,645,592 | (8,100,075 | ) | 19,545,517 | 3,327,985 | ||||||||||||||||||||||||||||||||||
Academy Village |
North Hollywood, CA | 1989 | 248 | 25,000,000 | 23,593,194 | | 5,321,205 | 25,000,000 | 28,914,399 | 53,914,399 | (6,806,094 | ) | 47,108,305 | 20,000,000 | ||||||||||||||||||||||||||||||||||
Acton Courtyard |
Berkeley, CA (G) | 2003 | 71 | 5,550,000 | 15,785,509 | | 27,579 | 5,550,000 | 15,813,088 | 21,363,088 | (2,130,743 | ) | 19,232,345 | 9,920,000 | ||||||||||||||||||||||||||||||||||
Alborada |
Fremont, CA | 1999 | 442 | 24,310,000 | 59,214,129 | | 2,086,983 | 24,310,000 | 61,301,112 | 85,611,112 | (20,968,744 | ) | 64,642,368 | (J | ) | |||||||||||||||||||||||||||||||||
Alexander on Ponce |
Atlanta, GA | 2003 | 330 | 9,900,000 | 35,819,022 | | 1,469,623 | 9,900,000 | 37,288,645 | 47,188,645 | (6,674,733 | ) | 40,513,912 | 28,880,000 |
S-7
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
Amberton |
Manassas, VA | 1986 | 190 | 900,600 | 11,921,815 | | 2,297,650 | 900,600 | 14,219,465 | 15,120,065 | (6,787,096 | ) | 8,332,969 | 10,705,000 | ||||||||||||||||||||||||||||||||||
Arbor Terrace |
Sunnyvale, CA | 1979 | 174 | 9,057,300 | 18,483,642 | | 2,004,829 | 9,057,300 | 20,488,471 | 29,545,771 | (8,378,022 | ) | 21,167,749 | (L | ) | |||||||||||||||||||||||||||||||||
Arboretum (MA) |
Canton, MA | 1989 | 156 | 4,685,900 | 10,992,751 | | 1,681,995 | 4,685,900 | 12,674,746 | 17,360,646 | (5,480,095 | ) | 11,880,551 | (I | ) | |||||||||||||||||||||||||||||||||
Artech Building |
Berkeley, CA (G) | 2002 | 21 | 1,642,000 | 9,152,518 | | 25,677 | 1,642,000 | 9,178,195 | 10,820,195 | (1,082,845 | ) | 9,737,350 | 3,200,000 | ||||||||||||||||||||||||||||||||||
Artisan Square |
Northridge, CA | 2002 | 140 | 7,000,000 | 20,537,359 | | 658,434 | 7,000,000 | 21,195,793 | 28,195,793 | (5,485,402 | ) | 22,710,391 | 22,779,715 | ||||||||||||||||||||||||||||||||||
Avanti |
Anaheim, CA | 1987 | 162 | 12,960,000 | 18,495,974 | | 908,613 | 12,960,000 | 19,404,587 | 32,364,587 | (3,174,529 | ) | 29,190,058 | 19,850,000 | ||||||||||||||||||||||||||||||||||
Azure Creek |
Phoenix, AZ | 2001 | 160 | 8,778,000 | 17,840,790 | | 645,782 | 8,778,000 | 18,486,572 | 27,264,572 | (3,804,488 | ) | 23,460,084 | 9,329,362 | ||||||||||||||||||||||||||||||||||
Bachenheimer Building |
Berkeley, CA (G) | 2004 | 44 | 3,439,000 | 13,866,379 | | 25,217 | 3,439,000 | 13,891,596 | 17,330,596 | (1,733,831 | ) | 15,596,765 | 8,585,000 | ||||||||||||||||||||||||||||||||||
Bella Vista Apartments at Boca
Del Mar |
Boca Raton, FL | 1985 | 392 | 11,760,000 | 20,190,252 | | 12,000,632 | 11,760,000 | 32,190,884 | 43,950,884 | (11,456,010 | ) | 32,494,874 | 26,134,010 | ||||||||||||||||||||||||||||||||||
Bellagio Apartment Homes |
Scottsdale, AZ | 1995 | 202 | 2,626,000 | 16,025,041 | | 831,149 | 2,626,000 | 16,856,190 | 19,482,190 | (3,908,319 | ) | 15,573,871 | (L | ) | |||||||||||||||||||||||||||||||||
Berkeleyan |
Berkeley, CA (G) | 1998 | 56 | 4,377,000 | 16,022,110 | | 229,734 | 4,377,000 | 16,251,844 | 20,628,844 | (2,057,935 | ) | 18,570,909 | 8,290,089 | ||||||||||||||||||||||||||||||||||
Bradley Park |
Puyallup, WA | 1999 | 155 | 3,813,000 | 18,313,645 | | 324,387 | 3,813,000 | 18,638,032 | 22,451,032 | (4,004,134 | ) | 18,446,898 | 11,473,193 | ||||||||||||||||||||||||||||||||||
Briarwood (CA) |
Sunnyvale, CA | 1985 | 192 | 9,991,500 | 22,247,278 | | 1,261,336 | 9,991,500 | 23,508,614 | 33,500,114 | (9,412,408 | ) | 24,087,706 | 12,800,000 | ||||||||||||||||||||||||||||||||||
Brookside (CO) |
Boulder, CO | 1993 | 144 | 3,600,400 | 10,211,159 | | 901,499 | 3,600,400 | 11,112,658 | 14,713,058 | (4,627,474 | ) | 10,085,584 | (L | ) | |||||||||||||||||||||||||||||||||
Brookside (MD) |
Frederick, MD | 1993 | 228 | 2,736,000 | 7,934,069 | | 2,002,739 | 2,736,000 | 9,936,808 | 12,672,808 | (4,365,449 | ) | 8,307,359 | 8,170,000 | ||||||||||||||||||||||||||||||||||
Canterbury |
Germantown, MD | 1986 | 544 | 2,781,300 | 32,942,531 | | 13,494,938 | 2,781,300 | 46,437,469 | 49,218,769 | (22,204,128 | ) | 27,014,641 | 31,680,000 | ||||||||||||||||||||||||||||||||||
Cape House I |
Jacksonville, FL | 1998 | 240 | 4,800,000 | 22,484,240 | | 322,184 | 4,800,000 | 22,806,424 | 27,606,424 | (3,188,882 | ) | 24,417,542 | 13,942,549 | ||||||||||||||||||||||||||||||||||
Cape House II |
Jacksonville, FL | 1998 | 240 | 4,800,000 | 22,229,836 | | 1,478,065 | 4,800,000 | 23,707,901 | 28,507,901 | (3,335,397 | ) | 25,172,504 | 13,580,843 | ||||||||||||||||||||||||||||||||||
Carmel Terrace |
San Diego, CA | 1988-1989 | 384 | 2,288,300 | 20,596,281 | | 9,824,689 | 2,288,300 | 30,420,970 | 32,709,270 | (14,800,220 | ) | 17,909,050 | (K | ) | |||||||||||||||||||||||||||||||||
Casa Capricorn |
San Diego, CA | 1981 | 192 | 1,262,700 | 11,365,093 | | 3,323,279 | 1,262,700 | 14,688,372 | 15,951,072 | (7,377,415 | ) | 8,573,657 | 26,668,000 | ||||||||||||||||||||||||||||||||||
Casa Ruiz |
San Diego, CA | 1976-1986 | 196 | 3,922,400 | 9,389,153 | | 3,241,003 | 3,922,400 | 12,630,156 | 16,552,556 | (6,137,987 | ) | 10,414,569 | 13,331,000 | ||||||||||||||||||||||||||||||||||
Cascade at Landmark |
Alexandria, VA | 1990 | 277 | 3,603,400 | 19,657,554 | | 5,923,020 | 3,603,400 | 25,580,574 | 29,183,974 | (11,584,038 | ) | 17,599,936 | 31,921,089 | ||||||||||||||||||||||||||||||||||
Cedar Glen |
Reading, MA | 1980 | 114 | 1,248,505 | 8,346,003 | | 1,203,443 | 1,248,505 | 9,549,446 | 10,797,951 | (3,326,979 | ) | 7,470,972 | 250,352 | ||||||||||||||||||||||||||||||||||
Centennial Court |
Seattle, WA (G) | 2001 | 187 | 3,800,000 | 21,280,039 | | 302,377 | 3,800,000 | 21,582,416 | 25,382,416 | (4,275,020 | ) | 21,107,396 | 16,113,616 | ||||||||||||||||||||||||||||||||||
Centennial Tower |
Seattle, WA (G) | 1991 | 221 | 5,900,000 | 48,800,339 | | 1,715,813 | 5,900,000 | 50,516,152 | 56,416,152 | (9,561,788 | ) | 46,854,364 | 25,992,480 | ||||||||||||||||||||||||||||||||||
Chelsea Square |
Redmond, WA | 1991 | 113 | 3,397,100 | 9,289,074 | | 1,012,005 | 3,397,100 | 10,301,079 | 13,698,179 | (4,144,272 | ) | 9,553,907 | (L | ) | |||||||||||||||||||||||||||||||||
Chestnut Glen |
Abington, MA | 1983 | 130 | 1,178,965 | 7,881,139 | | 781,795 | 1,178,965 | 8,662,934 | 9,841,899 | (3,026,591 | ) | 6,815,308 | 1,566,045 | ||||||||||||||||||||||||||||||||||
Church Corner |
Cambridge, MA (G) | 1987 | 85 | 5,220,000 | 16,744,643 | | 1,006,504 | 5,220,000 | 17,751,147 | 22,971,147 | (3,549,926 | ) | 19,421,221 | 12,000,000 | ||||||||||||||||||||||||||||||||||
Cierra Crest |
Denver, CO | 1996 | 480 | 4,803,100 | 34,894,898 | | 4,108,061 | 4,803,100 | 39,002,959 | 43,806,059 | (16,621,707 | ) | 27,184,352 | (L | ) | |||||||||||||||||||||||||||||||||
Colorado Pointe |
Denver, CO | 2006 | 193 | 5,790,000 | 28,815,766 | | 286,326 | 5,790,000 | 29,102,092 | 34,892,092 | (5,020,730 | ) | 29,871,362 | (K | ) | |||||||||||||||||||||||||||||||||
Conway Court |
Roslindale, MA | 1920 | 28 | 101,451 | 710,524 | | 202,001 | 101,451 | 912,525 | 1,013,976 | (348,221 | ) | 665,755 | 291,461 | ||||||||||||||||||||||||||||||||||
Copper Canyon |
Highlands Ranch, CO | 1999 | 222 | 1,442,212 | 16,251,114 | | 1,060,302 | 1,442,212 | 17,311,416 | 18,753,628 | (6,663,419 | ) | 12,090,209 | (K | ) | |||||||||||||||||||||||||||||||||
Country Brook |
Chandler, AZ | 1986-1996 | 396 | 1,505,219 | 29,542,535 | | 3,173,494 | 1,505,219 | 32,716,029 | 34,221,248 | (14,208,856 | ) | 20,012,392 | (K | ) | |||||||||||||||||||||||||||||||||
Country Club Lakes |
Jacksonville, FL | 1997 | 555 | 15,000,000 | 41,055,786 | | 3,409,114 | 15,000,000 | 44,464,900 | 59,464,900 | (9,259,567 | ) | 50,205,333 | 32,650,097 | ||||||||||||||||||||||||||||||||||
Creekside (San Mateo) |
San Mateo, CA | 1985 | 192 | 9,606,600 | 21,193,232 | | 1,342,448 | 9,606,600 | 22,535,680 | 32,142,280 | (9,138,978 | ) | 23,003,302 | (L | ) | |||||||||||||||||||||||||||||||||
Crescent at Cherry Creek |
Denver, CO | 1994 | 216 | 2,594,000 | 15,149,470 | | 1,628,146 | 2,594,000 | 16,777,616 | 19,371,616 | (7,365,717 | ) | 12,005,899 | (K | ) | |||||||||||||||||||||||||||||||||
Deerwood (SD) |
San Diego, CA | 1990 | 316 | 2,082,095 | 18,739,815 | | 12,650,658 | 2,082,095 | 31,390,473 | 33,472,568 | (16,199,425 | ) | 17,273,143 | (K | ) | |||||||||||||||||||||||||||||||||
Estates at Maitland Summit |
Orlando, FL | 1998 | 272 | 9,520,000 | 28,352,160 | | 575,347 | 9,520,000 | 28,927,507 | 38,447,507 | (5,679,623 | ) | 32,767,884 | (L | ) | |||||||||||||||||||||||||||||||||
Estates at Tanglewood |
Westminster, CO | 2003 | 504 | 7,560,000 | 51,256,538 | | 1,517,575 | 7,560,000 | 52,774,113 | 60,334,113 | (10,321,182 | ) | 50,012,931 | (J | ) | |||||||||||||||||||||||||||||||||
Fine Arts Building |
Berkeley, CA (G) | 2004 | 100 | 7,817,000 | 26,462,772 | | 32,870 | 7,817,000 | 26,495,642 | 34,312,642 | (3,411,363 | ) | 30,901,279 | 16,215,000 | ||||||||||||||||||||||||||||||||||
Gaia Building |
Berkeley, CA (G) | 2000 | 91 | 7,113,000 | 25,623,826 | | 69,290 | 7,113,000 | 25,693,116 | 32,806,116 | (3,288,778 | ) | 29,517,338 | 14,630,000 | ||||||||||||||||||||||||||||||||||
Gateway at Malden Center |
Malden, MA (G) | 1988 | 203 | 9,209,780 | 25,722,666 | | 6,685,173 | 9,209,780 | 32,407,839 | 41,617,619 | (8,946,922 | ) | 32,670,697 | 14,970,000 | ||||||||||||||||||||||||||||||||||
Geary Court Yard |
San Francisco, CA | 1990 | 164 | 1,722,400 | 15,471,429 | | 1,808,391 | 1,722,400 | 17,279,820 | 19,002,220 | (7,569,095 | ) | 11,433,125 | 19,055,297 | ||||||||||||||||||||||||||||||||||
Glen Meadow |
Franklin, MA | 1971 | 288 | 2,339,330 | 16,133,588 | | 3,246,048 | 2,339,330 | 19,379,636 | 21,718,966 | (7,183,798 | ) | 14,535,168 | 870,950 | ||||||||||||||||||||||||||||||||||
Gosnold Grove |
East Falmouth, MA | 1978 | 33 | 124,296 | 830,891 | | 309,656 | 124,296 | 1,140,547 | 1,264,843 | (451,196 | ) | 813,647 | 410,033 | ||||||||||||||||||||||||||||||||||
Grandeville at River Place |
Oviedo, FL | 2002 | 280 | 6,000,000 | 23,114,693 | | 1,425,629 | 6,000,000 | 24,540,322 | 30,540,322 | (5,961,733 | ) | 24,578,589 | 28,890,000 | ||||||||||||||||||||||||||||||||||
Greenhaven |
Union City, CA | 1983 | 250 | 7,507,000 | 15,210,399 | | 2,796,765 | 7,507,000 | 18,007,164 | 25,514,164 | (7,666,748 | ) | 17,847,416 | 10,975,000 | ||||||||||||||||||||||||||||||||||
Greenhouse Frey Road |
Kennesaw, GA | 1985 | 489 | 2,467,200 | 22,187,443 | | 4,703,192 | 2,467,200 | 26,890,635 | 29,357,835 | (15,127,566 | ) | 14,230,269 | (I | ) | |||||||||||||||||||||||||||||||||
Greenhouse Roswell |
Roswell, GA | 1985 | 236 | 1,220,000 | 10,974,727 | | 2,702,794 | 1,220,000 | 13,677,521 | 14,897,521 | (7,807,800 | ) | 7,089,721 | (I | ) | |||||||||||||||||||||||||||||||||
Greenwood Park |
Centennial, CO | 1994 | 291 | 4,365,000 | 38,372,440 | | 945,517 | 4,365,000 | 39,317,957 | 43,682,957 | (5,005,729 | ) | 38,677,228 | (L | ) | |||||||||||||||||||||||||||||||||
Greenwood Plaza |
Centennial, CO | 1996 | 266 | 3,990,000 | 35,846,708 | | 1,400,524 | 3,990,000 | 37,247,232 | 41,237,232 | (4,744,885 | ) | 36,492,347 | (L | ) | |||||||||||||||||||||||||||||||||
Hampshire Place |
Los Angeles, CA | 1989 | 259 | 10,806,000 | 30,335,330 | | 1,658,206 | 10,806,000 | 31,993,536 | 42,799,536 | (6,904,845 | ) | 35,894,691 | 16,616,685 | ||||||||||||||||||||||||||||||||||
Harbor Steps |
Seattle, WA (G) | 2000 | 730 | 59,900,000 | 158,829,432 | | 4,362,716 | 59,900,000 | 163,192,148 | 223,092,148 | (28,705,384 | ) | 194,386,764 | 130,391,465 | ||||||||||||||||||||||||||||||||||
Hathaway |
Long Beach, CA | 1987 | 385 | 2,512,500 | 22,611,912 | | 6,186,435 | 2,512,500 | 28,798,347 | 31,310,847 | (14,483,088 | ) | 16,827,759 | 46,517,800 | ||||||||||||||||||||||||||||||||||
Heights on Capitol Hill |
Seattle, WA (G) | 2006 | 104 | 5,425,000 | 21,138,028 | | 44,441 | 5,425,000 | 21,182,469 | 26,607,469 | (3,030,756 | ) | 23,576,713 | 19,320,000 | ||||||||||||||||||||||||||||||||||
Heritage at Stone Ridge |
Burlington, MA | 2005 | 180 | 10,800,000 | 31,808,335 | | 546,652 | 10,800,000 | 32,354,987 | 43,154,987 | (5,798,391 | ) | 37,356,596 | 28,427,439 | ||||||||||||||||||||||||||||||||||
Heritage Green |
Sturbridge, MA | 1974 | 130 | 835,313 | 5,583,898 | | 1,098,415 | 835,313 | 6,682,313 | 7,517,626 | (2,546,935 | ) | 4,970,691 | 693,516 | ||||||||||||||||||||||||||||||||||
Heronfield |
Kirkland, WA | 1990 | 202 | 9,245,000 | 27,018,110 | | 1,101,752 | 9,245,000 | 28,119,862 | 37,364,862 | (4,006,964 | ) | 33,357,898 | (K | ) | |||||||||||||||||||||||||||||||||
Highlands at Cherry Hill |
Cherry Hills, NJ | 2002 | 170 | 6,800,000 | 21,459,108 | | 538,174 | 6,800,000 | 21,997,282 | 28,797,282 | (4,069,030 | ) | 24,728,252 | 15,484,048 | ||||||||||||||||||||||||||||||||||
Highlands at South Plainfield |
South Plainfield, NJ | 2000 | 252 | 10,080,000 | 37,526,912 | | 663,395 | 10,080,000 | 38,190,307 | 48,270,307 | (6,490,163 | ) | 41,780,144 | 21,323,880 | ||||||||||||||||||||||||||||||||||
Ivory Wood |
Bothell, WA | 2000 | 144 | 2,732,800 | 13,888,282 | | 482,417 | 2,732,800 | 14,370,699 | 17,103,499 | (3,275,680 | ) | 13,827,819 | 8,020,000 | ||||||||||||||||||||||||||||||||||
Jaclen Towers |
Beverly, MA | 1976 | 100 | 437,072 | 2,921,735 | | 1,074,452 | 437,072 | 3,996,187 | 4,433,259 | (1,646,562 | ) | 2,786,697 | 1,323,710 | ||||||||||||||||||||||||||||||||||
La Terrazza at Colma Station |
Colma, CA (G) | 2005 | 153 | | 41,249,346 | | 410,660 | | 41,660,006 | 41,660,006 | (4,992,231 | ) | 36,667,775 | 25,940,000 | ||||||||||||||||||||||||||||||||||
LaSalle |
Beaverton, OR (G) | 1998 | 554 | 7,202,000 | 35,877,612 | | 2,229,769 | 7,202,000 | 38,107,381 | 45,309,381 | (10,809,605 | ) | 34,499,776 | 29,458,651 | ||||||||||||||||||||||||||||||||||
Legacy at Highlands Ranch |
Highlands Ranch, CO | 1999 | 422 | 6,330,000 | 37,557,013 | | 1,216,526 | 6,330,000 | 38,773,539 | 45,103,539 | (8,414,463 | ) | 36,689,076 | 20,745,845 | ||||||||||||||||||||||||||||||||||
Liberty Park |
Brain Tree, MA | 2000 | 202 | 5,977,504 | 26,749,111 | | 1,729,777 | 5,977,504 | 28,478,888 | 34,456,392 | (7,463,150 | ) | 26,993,242 | 24,980,280 | ||||||||||||||||||||||||||||||||||
Lincoln Heights |
Quincy, MA | 1991 | 336 | 5,928,400 | 33,595,262 | | 10,275,301 | 5,928,400 | 43,870,563 | 49,798,963 | (17,233,220 | ) | 32,565,743 | (L | ) | |||||||||||||||||||||||||||||||||
Longfellow Glen |
Sudbury, MA | 1984 | 120 | 1,094,273 | 7,314,994 | | 2,445,056 | 1,094,273 | 9,760,050 | 10,854,323 | (3,841,977 | ) | 7,012,346 | 2,516,426 | ||||||||||||||||||||||||||||||||||
Longview Place |
Waltham, MA | 2004 | 348 | 20,880,000 | 90,255,509 | | 655,229 | 20,880,000 | 90,910,738 | 111,790,738 | (15,161,254 | ) | 96,629,484 | 57,029,000 | ||||||||||||||||||||||||||||||||||
Market Street Village |
San Diego, CA | 2006 | 229 | 13,740,000 | 40,757,300 | | 324,266 | 13,740,000 | 41,081,566 | 54,821,566 | (5,723,977 | ) | 49,097,589 | (K | ) | |||||||||||||||||||||||||||||||||
Marks |
Englewood, CO (G) | 1987 | 616 | 4,928,500 | 44,622,314 | | 6,618,651 | 4,928,500 | 51,240,965 | 56,169,465 | (22,816,866 | ) | 33,352,599 | 19,195,000 | ||||||||||||||||||||||||||||||||||
Metro on First |
Seattle, WA (G) | 2002 | 102 | 8,540,000 | 12,209,981 | | 211,798 | 8,540,000 | 12,421,779 | 20,961,779 | (2,299,199 | ) | 18,662,580 | 16,650,000 | ||||||||||||||||||||||||||||||||||
Mill Creek |
Milpitas, CA | 1991 | 516 | 12,858,693 | 57,168,503 | | 2,033,999 | 12,858,693 | 59,202,502 | 72,061,195 | (15,011,304 | ) | 57,049,891 | 69,312,259 | ||||||||||||||||||||||||||||||||||
Mill Pond |
Millersville, MD | 1984 | 240 | 2,880,000 | 8,468,014 | | 2,513,878 | 2,880,000 | 10,981,892 | 13,861,892 | (4,961,115 | ) | 8,900,777 | 7,300,000 | ||||||||||||||||||||||||||||||||||
Millbrook Apartments Phase I |
Alexandria, VA | 1996 | 406 | 24,360,000 | 86,178,714 | | 2,289,889 | 24,360,000 | 88,468,603 | 112,828,603 | (15,524,271 | ) | 97,304,332 | 64,680,000 |
S-8
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
Missions at Sunbow |
Chula Vista, CA | 2003 | 336 | 28,560,000 | 59,287,595 | | 1,047,827 | 28,560,000 | 60,335,422 | 88,895,422 | (12,025,167 | ) | 76,870,255 | 55,091,000 | ||||||||||||||||||||||||||||||||||
Monte Viejo |
Phoneix, AZ | 2004 | 480 | 12,700,000 | 45,926,784 | | 838,810 | 12,700,000 | 46,765,594 | 59,465,594 | (8,623,568 | ) | 50,842,026 | 40,950,654 | ||||||||||||||||||||||||||||||||||
Montecito |
Valencia, CA | 1999 | 210 | 8,400,000 | 24,709,146 | | 1,619,229 | 8,400,000 | 26,328,375 | 34,728,375 | (8,540,320 | ) | 26,188,055 | (K | ) | |||||||||||||||||||||||||||||||||
Montierra |
Scottsdale, AZ | 1999 | 249 | 3,455,000 | 17,266,787 | | 1,333,781 | 3,455,000 | 18,600,568 | 22,055,568 | (7,147,233 | ) | 14,908,335 | 17,858,854 | ||||||||||||||||||||||||||||||||||
Montierra (CA) |
San Diego, CA | 1990 | 272 | 8,160,000 | 29,360,938 | | 6,316,570 | 8,160,000 | 35,677,508 | 43,837,508 | (12,394,537 | ) | 31,442,971 | (K | ) | |||||||||||||||||||||||||||||||||
Mosaic at Metro |
Hyattsville, MD | 2008 | 260 | | 59,642,561 | | 7,150 | | 59,649,711 | 59,649,711 | (1,742,735 | ) | 57,906,976 | 45,417,616 | ||||||||||||||||||||||||||||||||||
Mountain Park Ranch |
Phoenix, AZ | 1994 | 240 | 1,662,332 | 18,260,276 | | 1,607,657 | 1,662,332 | 19,867,933 | 21,530,265 | (8,696,270 | ) | 12,833,995 | (J | ) | |||||||||||||||||||||||||||||||||
Mountain Terrace |
Stevenson Ranch, CA | 1992 | 510 | 3,966,500 | 35,814,995 | | 10,964,196 | 3,966,500 | 46,779,191 | 50,745,691 | (19,089,347 | ) | 31,656,344 | 57,428,472 | ||||||||||||||||||||||||||||||||||
Noonan Glen |
Winchester, MA | 1983 | 18 | 151,344 | 1,011,700 | | 390,373 | 151,344 | 1,402,073 | 1,553,417 | (544,584 | ) | 1,008,833 | 186,674 | ||||||||||||||||||||||||||||||||||
North Pier at Harborside |
Jersey City, NJ (J) | 2003 | 297 | 4,000,159 | 94,348,092 | | 1,135,100 | 4,000,159 | 95,483,192 | 99,483,351 | (19,002,975 | ) | 80,480,376 | 76,862,000 | ||||||||||||||||||||||||||||||||||
Norton Glen |
Norton, MA | 1983 | 150 | 1,012,556 | 6,768,727 | | 3,537,621 | 1,012,556 | 10,306,348 | 11,318,904 | (4,021,072 | ) | 7,297,832 | 2,178,056 | ||||||||||||||||||||||||||||||||||
Oak Mill I |
Germantown, MD | 1984 | 208 | 10,000,000 | 13,155,522 | | 7,164,307 | 10,000,000 | 20,319,829 | 30,319,829 | (4,895,219 | ) | 25,424,610 | 12,892,091 | ||||||||||||||||||||||||||||||||||
Oak Mill II |
Germantown, MD | 1985 | 192 | 854,133 | 10,233,947 | | 5,449,900 | 854,133 | 15,683,847 | 16,537,980 | (7,553,991 | ) | 8,983,989 | 9,600,000 | ||||||||||||||||||||||||||||||||||
Oak Park North |
Agoura Hills, CA | 1990 | 220 | 1,706,900 | 15,362,666 | | 2,256,276 | 1,706,900 | 17,618,942 | 19,325,842 | (8,850,257 | ) | 10,475,585 | (I | ) | |||||||||||||||||||||||||||||||||
Oak Park South |
Agoura Hills, CA | 1989 | 224 | 1,683,800 | 15,154,608 | | 2,391,313 | 1,683,800 | 17,545,921 | 19,229,721 | (8,848,189 | ) | 10,381,532 | (I | ) | |||||||||||||||||||||||||||||||||
Oaks |
Santa Clarita, CA | 2000 | 520 | 23,400,000 | 61,020,438 | | 2,370,068 | 23,400,000 | 63,390,506 | 86,790,506 | (15,683,148 | ) | 71,107,358 | 41,984,858 | ||||||||||||||||||||||||||||||||||
Old Mill Glen |
Maynard, MA | 1983 | 50 | 396,756 | 2,652,233 | | 515,357 | 396,756 | 3,167,590 | 3,564,346 | (1,165,446 | ) | 2,398,900 | 967,243 | ||||||||||||||||||||||||||||||||||
Olde Redmond Place |
Redmond, WA | 1986 | 192 | 4,807,100 | 14,126,038 | | 3,944,352 | 4,807,100 | 18,070,390 | 22,877,490 | (7,686,459 | ) | 15,191,031 | (L | ) | |||||||||||||||||||||||||||||||||
Palladia |
Hillsboro, OR | 2000 | 497 | 6,461,000 | 44,888,156 | | 1,092,675 | 6,461,000 | 45,980,831 | 52,441,831 | (14,093,043 | ) | 38,348,788 | 40,546,418 | ||||||||||||||||||||||||||||||||||
Parc East Towers |
New York, NY (G) | 1977 | 324 | 102,163,000 | 109,013,628 | | 4,959,310 | 102,163,000 | 113,972,938 | 216,135,938 | (13,568,922 | ) | 202,567,016 | 17,844,797 | ||||||||||||||||||||||||||||||||||
Park Meadow |
Gilbert, AZ | 1986 | 225 | 835,217 | 15,120,769 | | 2,153,205 | 835,217 | 17,273,974 | 18,109,191 | (7,701,918 | ) | 10,407,273 | (L | ) | |||||||||||||||||||||||||||||||||
Parkfield |
Denver, CO | 2000 | 476 | 8,330,000 | 28,667,618 | | 1,882,710 | 8,330,000 | 30,550,328 | 38,880,328 | (10,062,830 | ) | 28,817,498 | 23,275,000 | ||||||||||||||||||||||||||||||||||
Preston Bend |
Dallas, TX | 1986 | 255 | 1,075,200 | 9,532,056 | | 2,169,998 | 1,075,200 | 11,702,054 | 12,777,254 | (5,653,580 | ) | 7,123,674 | (I | ) | |||||||||||||||||||||||||||||||||
Promenade at Peachtree |
Chamblee, GA | 2001 | 406 | 10,150,000 | 31,219,739 | | 1,489,507 | 10,150,000 | 32,709,246 | 42,859,246 | (7,525,343 | ) | 35,333,903 | (K | ) | |||||||||||||||||||||||||||||||||
Promenade at Town Center II |
Valencia, CA | 2001 | 270 | 13,500,000 | 34,405,636 | | 262,201 | 13,500,000 | 34,667,837 | 48,167,837 | (8,202,224 | ) | 39,965,613 | 33,436,786 | ||||||||||||||||||||||||||||||||||
Providence |
Bothell, WA | 2000 | 200 | 3,573,621 | 19,055,505 | | 493,407 | 3,573,621 | 19,548,912 | 23,122,533 | (4,675,288 | ) | 18,447,245 | (J | ) | |||||||||||||||||||||||||||||||||
Reserve at Ashley Lake |
Boynton Beach, FL | 1990 | 440 | 3,520,400 | 23,332,494 | | 4,346,738 | 3,520,400 | 27,679,232 | 31,199,632 | (12,247,964 | ) | 18,951,668 | 24,150,000 | ||||||||||||||||||||||||||||||||||
Reserve at Clarendon Centre, The |
Arlington, VA (G) | 2003 | 252 | 10,500,000 | 52,812,935 | | 1,639,953 | 10,500,000 | 54,452,888 | 64,952,888 | (12,314,571 | ) | 52,638,317 | (K | ) | |||||||||||||||||||||||||||||||||
Reserve at Eisenhower, The |
Alexandria, VA | 2002 | 226 | 6,500,000 | 34,585,060 | | 622,182 | 6,500,000 | 35,207,242 | 41,707,242 | (8,822,804 | ) | 32,884,438 | (K | ) | |||||||||||||||||||||||||||||||||
Reserve at Empire Lakes |
Rancho Cucamonga, CA | 2005 | 467 | 16,345,000 | 73,080,670 | | 1,101,951 | 16,345,000 | 74,182,621 | 90,527,621 | (12,802,984 | ) | 77,724,637 | (J | ) | |||||||||||||||||||||||||||||||||
Reserve at Fairfax Corners |
Fairfax, VA | 2001 | 652 | 15,804,057 | 63,129,051 | | 2,286,017 | 15,804,057 | 65,415,068 | 81,219,125 | (17,577,613 | ) | 63,641,512 | 84,778,876 | ||||||||||||||||||||||||||||||||||
Reserve at Moreno Valley Ranch |
Moreno Valley, CA | 2005 | 176 | 8,800,000 | 26,151,298 | | 342,466 | 8,800,000 | 26,493,764 | 35,293,764 | (4,168,933 | ) | 31,124,831 | (L | ) | |||||||||||||||||||||||||||||||||
Reserve at Potomac Yard |
Alexandria, VA | 2002 | 588 | 11,918,917 | 68,976,484 | | 1,957,938 | 11,918,917 | 70,934,422 | 82,853,339 | (15,249,588 | ) | 67,603,751 | 66,470,000 | ||||||||||||||||||||||||||||||||||
Reserve at Town Center (WA) |
Mill Creek, WA | 2001 | 389 | 10,369,400 | 41,172,081 | | 1,198,290 | 10,369,400 | 42,370,371 | 52,739,771 | (9,345,431 | ) | 43,394,340 | 29,160,000 | ||||||||||||||||||||||||||||||||||
River Pointe at Den Rock Park |
Lawrence, MA | 2000 | 174 | 4,615,702 | 18,440,147 | | 1,011,209 | 4,615,702 | 19,451,356 | 24,067,058 | (5,360,525 | ) | 18,706,533 | 18,100,000 | ||||||||||||||||||||||||||||||||||
Rockingham Glen |
West Roxbury, MA | 1974 | 143 | 1,124,217 | 7,515,160 | | 1,310,185 | 1,124,217 | 8,825,345 | 9,949,562 | (3,343,015 | ) | 6,606,547 | 1,590,161 | ||||||||||||||||||||||||||||||||||
Rolling Green (Amherst) |
Amherst, MA | 1970 | 204 | 1,340,702 | 8,962,317 | | 2,991,273 | 1,340,702 | 11,953,590 | 13,294,292 | (4,689,478 | ) | 8,604,814 | 2,479,599 | ||||||||||||||||||||||||||||||||||
Rolling Green (Milford) |
Milford, MA | 1970 | 304 | 2,012,350 | 13,452,150 | | 3,285,373 | 2,012,350 | 16,737,523 | 18,749,873 | (6,519,241 | ) | 12,230,632 | 5,129,267 | ||||||||||||||||||||||||||||||||||
San Marcos Apartments |
Scottsdale, AZ | 1995 | 320 | 20,000,000 | 31,261,609 | | 949,904 | 20,000,000 | 32,211,513 | 52,211,513 | (5,657,487 | ) | 46,554,026 | 32,900,000 | ||||||||||||||||||||||||||||||||||
Savannah Lakes |
Boynton Beach, FL | 1991 | 466 | 7,000,000 | 30,263,310 | | 3,072,926 | 7,000,000 | 33,336,236 | 40,336,236 | (10,225,779 | ) | 30,110,457 | 36,610,000 | ||||||||||||||||||||||||||||||||||
Savannah Midtown |
Atlanta, GA | 2000 | 322 | 7,209,873 | 29,433,507 | | 2,402,472 | 7,209,873 | 31,835,979 | 39,045,852 | (7,282,012 | ) | 31,763,840 | 17,800,000 | ||||||||||||||||||||||||||||||||||
Savoy I |
Aurora, CO | 2001 | 444 | 5,450,295 | 38,765,670 | | 1,683,113 | 5,450,295 | 40,448,783 | 45,899,078 | (9,477,058 | ) | 36,422,020 | (L | ) | |||||||||||||||||||||||||||||||||
Sheffield Court |
Arlington, VA | 1986 | 597 | 3,342,381 | 31,337,332 | | 6,705,855 | 3,342,381 | 38,043,187 | 41,385,568 | (19,936,164 | ) | 21,449,404 | (L | ) | |||||||||||||||||||||||||||||||||
Skyline Towers |
Falls Church, VA (G) | 1971 | 939 | 78,278,200 | 91,485,591 | | 27,128,644 | 78,278,200 | 118,614,235 | 196,892,435 | (24,165,942 | ) | 172,726,493 | 88,466,750 | ||||||||||||||||||||||||||||||||||
Sonata at Cherry Creek |
Denver, CO | 1999 | 183 | 5,490,000 | 18,130,479 | | 1,034,165 | 5,490,000 | 19,164,644 | 24,654,644 | (6,230,736 | ) | 18,423,908 | 19,190,000 | ||||||||||||||||||||||||||||||||||
Sonterra at Foothill Ranch |
Foothill Ranch, CA | 1997 | 300 | 7,503,400 | 24,048,507 | | 1,392,704 | 7,503,400 | 25,441,211 | 32,944,611 | (10,576,704 | ) | 22,367,907 | (L | ) | |||||||||||||||||||||||||||||||||
South Winds |
Fall River, MA | 1971 | 404 | 2,481,821 | 16,780,359 | | 3,324,184 | 2,481,821 | 20,104,543 | 22,586,364 | (7,788,993 | ) | 14,797,371 | 4,951,885 | ||||||||||||||||||||||||||||||||||
Springs Colony |
Altamonte Springs, FL | 1986 | 188 | 630,411 | 5,852,157 | | 2,213,828 | 630,411 | 8,065,985 | 8,696,396 | (4,784,420 | ) | 3,911,976 | (I | ) | |||||||||||||||||||||||||||||||||
Stonegate (CO) |
Broomfield, CO | 2003 | 350 | 8,750,000 | 32,998,775 | | 2,500,402 | 8,750,000 | 35,499,177 | 44,249,177 | (7,257,879 | ) | 36,991,298 | (J | ) | |||||||||||||||||||||||||||||||||
Stoneleigh at Deerfield |
Alpharetta, GA | 2003 | 370 | 4,810,000 | 29,999,596 | | 774,400 | 4,810,000 | 30,773,996 | 35,583,996 | (6,581,699 | ) | 29,002,297 | 16,800,000 | ||||||||||||||||||||||||||||||||||
Stoney Ridge |
Dale City, VA | 1985 | 264 | 8,000,000 | 24,147,091 | | 5,177,149 | 8,000,000 | 29,324,240 | 37,324,240 | (6,285,305 | ) | 31,038,935 | 15,507,124 | ||||||||||||||||||||||||||||||||||
Stonybrook |
Boynton Beach, FL | 2001 | 264 | 10,500,000 | 24,967,638 | | 843,142 | 10,500,000 | 25,810,780 | 36,310,780 | (5,213,760 | ) | 31,097,020 | 21,544,804 | ||||||||||||||||||||||||||||||||||
Summerhill Glen |
Maynard, MA | 1980 | 120 | 415,812 | 3,000,816 | | 696,793 | 415,812 | 3,697,609 | 4,113,421 | (1,454,744 | ) | 2,658,677 | 1,295,873 | ||||||||||||||||||||||||||||||||||
Summerset Village |
Chatsworth, CA | 1985 | 280 | 2,629,804 | 23,670,889 | | 3,546,057 | 2,629,804 | 27,216,946 | 29,846,750 | (12,524,477 | ) | 17,322,273 | 38,039,912 | ||||||||||||||||||||||||||||||||||
Sunforest |
Davie, FL | 1989 | 494 | 10,000,000 | 32,124,850 | | 3,447,067 | 10,000,000 | 35,571,917 | 45,571,917 | (9,673,114 | ) | 35,898,803 | (L | ) | |||||||||||||||||||||||||||||||||
Talleyrand |
Tarrytown, NY (I) | 1997-1998 | 300 | 12,000,000 | 49,838,160 | | 3,581,752 | 12,000,000 | 53,419,912 | 65,419,912 | (15,851,535 | ) | 49,568,377 | 35,000,000 | ||||||||||||||||||||||||||||||||||
Tanglewood (VA) |
Manassas, VA | 1987 | 432 | 2,108,295 | 24,619,495 | | 8,145,739 | 2,108,295 | 32,765,234 | 34,873,529 | (16,470,599 | ) | 18,402,930 | 25,110,000 | ||||||||||||||||||||||||||||||||||
Teresina |
Chula Vista, CA | 2000 | 440 | 28,600,000 | 61,916,670 | | 1,502,160 | 28,600,000 | 63,418,830 | 92,018,830 | (9,935,988 | ) | 82,082,842 | 44,728,551 | ||||||||||||||||||||||||||||||||||
Touriel Building |
Berkeley, CA (G) | 2004 | 35 | 2,736,000 | 7,810,027 | | 17,968 | 2,736,000 | 7,827,995 | 10,563,995 | (1,056,325 | ) | 9,507,670 | 5,050,000 | ||||||||||||||||||||||||||||||||||
Tradition at Alafaya |
Oviedo, FL | 2006 | 253 | 7,590,000 | 31,881,505 | | 210,897 | 7,590,000 | 32,092,402 | 39,682,402 | (6,103,387 | ) | 33,579,015 | (K | ) | |||||||||||||||||||||||||||||||||
Tuscany at Lindbergh |
Atlanta, GA | 2001 | 324 | 9,720,000 | 40,874,023 | | 1,491,656 | 9,720,000 | 42,365,679 | 52,085,679 | (9,111,182 | ) | 42,974,497 | 32,360,000 | ||||||||||||||||||||||||||||||||||
Uptown Square |
Denver, CO (G) | 1999/2001 | 696 | 17,492,000 | 100,696,541 | | 1,911,642 | 17,492,000 | 102,608,183 | 120,100,183 | (18,901,173 | ) | 101,199,010 | 88,550,000 | ||||||||||||||||||||||||||||||||||
Versailles |
Woodland Hills, CA | 1991 | 253 | 12,650,000 | 33,656,292 | | 3,414,358 | 12,650,000 | 37,070,650 | 49,720,650 | (9,725,946 | ) | 39,994,704 | 30,372,953 | ||||||||||||||||||||||||||||||||||
Via Ventura |
Scottsdale, AZ | 1980 | 328 | 1,351,785 | 13,382,006 | | 7,812,073 | 1,351,785 | 21,194,079 | 22,545,864 | (13,667,119 | ) | 8,878,745 | (K | ) | |||||||||||||||||||||||||||||||||
Village at Lakewood |
Phoenix, AZ | 1988 | 240 | 3,166,411 | 13,859,090 | | 1,860,247 | 3,166,411 | 15,719,337 | 18,885,748 | (7,145,715 | ) | 11,740,033 | (L | ) | |||||||||||||||||||||||||||||||||
Warwick Station |
Westminster, CO | 1986 | 332 | 2,274,121 | 21,113,974 | | 2,823,008 | 2,274,121 | 23,936,982 | 26,211,103 | (10,524,427 | ) | 15,686,676 | 8,355,000 | ||||||||||||||||||||||||||||||||||
Wellington Hill |
Manchester, NH | 1987 | 390 | 1,890,200 | 17,120,662 | | 7,340,948 | 1,890,200 | 24,461,610 | 26,351,810 | (13,771,374 | ) | 12,580,436 | (I | ) | |||||||||||||||||||||||||||||||||
Westwood Glen |
Westwood, MA | 1972 | 156 | 1,616,505 | 10,806,004 | | 889,256 | 1,616,505 | 11,695,260 | 13,311,765 | (3,872,020 | ) | 9,439,745 | 551,970 | ||||||||||||||||||||||||||||||||||
Whisper Creek |
Denver, CO | 2002 | 272 | 5,310,000 | 22,998,558 | | 748,042 | 5,310,000 | 23,746,600 | 29,056,600 | (5,163,036 | ) | 23,893,564 | 13,580,000 | ||||||||||||||||||||||||||||||||||
Wilkins Glen |
Medfield, MA | 1975 | 103 | 538,483 | 3,629,943 | | 1,350,731 | 538,483 | 4,980,674 | 5,519,157 | (1,819,875 | ) | 3,699,282 | 1,131,292 | ||||||||||||||||||||||||||||||||||
Windridge (CA) |
Laguna Niguel, CA | 1989 | 344 | 2,662,900 | 23,985,497 | | 4,179,384 | 2,662,900 | 28,164,881 | 30,827,781 | (15,301,859 | ) | 15,525,922 | (I | ) | |||||||||||||||||||||||||||||||||
Woodlake (WA) |
Kirkland, WA | 1984 | 288 | 6,631,400 | 16,735,484 | | 2,318,719 | 6,631,400 | 19,054,203 | 25,685,603 | (8,261,891 | ) | 17,423,712 | (L | ) | |||||||||||||||||||||||||||||||||
ERPOP Wholly Owned Encumbered |
42,309 | 1,202,440,561 | 4,307,244,445 | | 393,750,217 | 1,202,440,561 | 4,700,994,662 | 5,903,435,223 | (1,272,390,073 | ) | 4,631,045,150 | 2,441,648,706 | ||||||||||||||||||||||||||||||||||||
S-9
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
Description | Company | (Improvements, net) (E) | Period 12/31/09 | |||||||||||||||||||||||||||||||||||||||||||||
Date of | Building & | Building & | Building & | Accumulated | Investment in Real | |||||||||||||||||||||||||||||||||||||||||||
Apartment Name | Location | Construction | Units (H) | Land | Fixtures | Land | Fixtures | Land | Fixtures (A) | Total (B) | Depreciation (C) | Estate, Net at 12/31/09 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
ERPOP Partially Owned
Unencumbered: |
||||||||||||||||||||||||||||||||||||||||||||||||
Butterfield Ranch |
Chino Hills, CA | (F) | | 15,617,709 | 4,439,711 | | | 15,617,709 | 4,439,711 | 20,057,420 | | 20,057,420 | | |||||||||||||||||||||||||||||||||||
Hudson Crossing II |
New York, NY | (F) | | 11,923,324 | 1,936,172 | | | 11,923,324 | 1,936,172 | 13,859,496 | | 13,859,496 | | |||||||||||||||||||||||||||||||||||
Vista Montana Residential |
San Jose, CA | (F) | | 31,468,209 | 9,543,448 | | | 31,468,209 | 9,543,448 | 41,011,657 | | 41,011,657 | | |||||||||||||||||||||||||||||||||||
Vista Montana Townhomes |
San Jose, CA | (F) | | 33,432,829 | 13,232,698 | | | 33,432,829 | 13,232,698 | 46,665,527 | (740,000 | ) | 45,925,527 | | ||||||||||||||||||||||||||||||||||
Westgate |
Pasadena, CA | (F) | | | 3,915,902 | | | | 3,915,902 | 3,915,902 | | 3,915,902 | | |||||||||||||||||||||||||||||||||||
Westgate Pasadena and Green |
Pasadena, CA | (F) | | | 390,813 | | | | 390,813 | 390,813 | | 390,813 | | |||||||||||||||||||||||||||||||||||
ERPOP Partially Owned
Unencumbered |
| 92,442,071 | 33,458,744 | | | 92,442,071 | 33,458,744 | 125,900,815 | (740,000 | ) | 125,160,815 | | ||||||||||||||||||||||||||||||||||||
ERPOP Partially Owned Encumbered: |
||||||||||||||||||||||||||||||||||||||||||||||||
111 Lawrence Street |
Brooklyn, NY | (F) | | 40,099,922 | 187,782,726 | | | 40,099,922 | 187,782,726 | 227,882,648 | | 227,882,648 | 105,217,286 | |||||||||||||||||||||||||||||||||||
2300 Elliott |
Seattle, WA | 1992 | 92 | 796,800 | 7,173,725 | | 5,082,501 | 796,800 | 12,256,226 | 13,053,026 | (7,481,390 | ) | 5,571,636 | 6,833,000 | ||||||||||||||||||||||||||||||||||
Alta Pacific |
Irvine, CA | 2008 | 132 | 10,752,145 | 34,628,114 | | (542 | ) | 10,752,145 | 34,627,572 | 45,379,717 | (2,193,785 | ) | 43,185,932 | 28,260,000 | |||||||||||||||||||||||||||||||||
Brookside Crossing I |
Stockton, CA | 1981 | 90 | 625,000 | 4,663,298 | | 1,633,109 | 625,000 | 6,296,407 | 6,921,407 | (2,667,005 | ) | 4,254,402 | 4,658,000 | ||||||||||||||||||||||||||||||||||
Brookside Crossing II |
Stockton, CA | 1981 | 128 | 770,000 | 5,967,676 | | 1,544,719 | 770,000 | 7,512,395 | 8,282,395 | (2,917,911 | ) | 5,364,484 | 4,867,000 | ||||||||||||||||||||||||||||||||||
Canyon Creek (CA) |
San Ramon, CA | 1984 | 268 | 5,425,000 | 18,812,121 | | 4,061,876 | 5,425,000 | 22,873,997 | 28,298,997 | (7,147,795 | ) | 21,151,202 | 28,000,000 | ||||||||||||||||||||||||||||||||||
Canyon Ridge |
San Diego, CA | 1989 | 162 | 4,869,448 | 11,955,064 | | 1,679,497 | 4,869,448 | 13,634,561 | 18,504,009 | (5,979,422 | ) | 12,524,587 | 15,165,000 | ||||||||||||||||||||||||||||||||||
City Lofts |
Chicago, IL | 2008 | 278 | 6,882,467 | 61,572,955 | | 24,199 | 6,882,467 | 61,597,154 | 68,479,621 | (3,487,591 | ) | 64,992,030 | 52,124,564 | ||||||||||||||||||||||||||||||||||
Copper Creek |
Tempe, AZ | 1984 | 144 | 1,017,400 | 9,158,260 | | 1,766,370 | 1,017,400 | 10,924,630 | 11,942,030 | (5,139,430 | ) | 6,802,600 | 5,112,000 | ||||||||||||||||||||||||||||||||||
Country Oaks |
Agoura Hills, CA | 1985 | 256 | 6,105,000 | 29,561,865 | | 3,024,619 | 6,105,000 | 32,586,484 | 38,691,484 | (9,367,734 | ) | 29,323,750 | 29,412,000 | ||||||||||||||||||||||||||||||||||
Edgewater |
Bakersfield, CA | 1984 | 258 | 580,000 | 17,710,063 | | 2,171,940 | 580,000 | 19,882,003 | 20,462,003 | (6,090,765 | ) | 14,371,238 | 11,988,000 | ||||||||||||||||||||||||||||||||||
EDS Dulles |
Herndon, VA | (F) | | 18,875,631 | | | | 18,875,631 | | 18,875,631 | | 18,875,631 | 17,697,033 | |||||||||||||||||||||||||||||||||||
Fox Ridge |
Englewood, CO | 1984 | 300 | 2,490,000 | 17,522,114 | | 3,061,972 | 2,490,000 | 20,584,086 | 23,074,086 | (7,276,319 | ) | 15,797,767 | 20,300,000 | ||||||||||||||||||||||||||||||||||
Lakewood |
Tulsa, OK | 1985 | 152 | 855,000 | 6,480,774 | | 1,295,691 | 855,000 | 7,776,465 | 8,631,465 | (2,977,591 | ) | 5,653,874 | 5,600,000 | ||||||||||||||||||||||||||||||||||
Lantern Cove |
Foster City, CA | 1985 | 232 | 6,945,000 | 23,332,206 | | 2,029,712 | 6,945,000 | 25,361,918 | 32,306,918 | (7,990,305 | ) | 24,316,613 | 36,403,000 | ||||||||||||||||||||||||||||||||||
Mesa Del Oso |
Albuquerque, NM | 1983 | 221 | 4,305,000 | 12,160,419 | | 1,225,218 | 4,305,000 | 13,385,637 | 17,690,637 | (4,675,831 | ) | 13,014,806 | 9,731,457 | ||||||||||||||||||||||||||||||||||
Montclair Metro |
Montclair, NJ | 2009 | 163 | 2,400,887 | 42,675,459 | | | 2,400,887 | 42,675,459 | 45,076,346 | (435,374 | ) | 44,640,972 | 33,434,384 | ||||||||||||||||||||||||||||||||||
Monterra in Mill Creek |
Mill Creek, WA | 2003 | 139 | 2,800,000 | 13,255,123 | | 206,463 | 2,800,000 | 13,461,586 | 16,261,586 | (2,770,579 | ) | 13,491,007 | 7,286,000 | ||||||||||||||||||||||||||||||||||
Preserve at Briarcliff |
Atlanta, GA | 1994 | 182 | 6,370,000 | 17,766,322 | | 458,718 | 6,370,000 | 18,225,040 | 24,595,040 | (2,871,609 | ) | 21,723,431 | 6,000,000 | ||||||||||||||||||||||||||||||||||
Red Road Commons |
Miami, FL | 2009 | 404 | 27,383,547 | 98,076,524 | | | 27,383,547 | 98,076,524 | 125,460,071 | | 125,460,071 | 72,249,167 | |||||||||||||||||||||||||||||||||||
Schooner Bay I |
Foster City, CA | 1985 | 168 | 5,345,000 | 20,509,239 | | 2,260,552 | 5,345,000 | 22,769,791 | 28,114,791 | (6,788,066 | ) | 21,326,725 | 27,000,000 | ||||||||||||||||||||||||||||||||||
Schooner Bay II |
Foster City, CA | 1985 | 144 | 4,550,000 | 18,142,163 | | 2,284,018 | 4,550,000 | 20,426,181 | 24,976,181 | (6,101,251 | ) | 18,874,930 | 23,760,000 | ||||||||||||||||||||||||||||||||||
Scottsdale Meadows |
Scottsdale, AZ | 1984 | 168 | 1,512,000 | 11,423,349 | | 1,539,893 | 1,512,000 | 12,963,242 | 14,475,242 | (5,746,507 | ) | 8,728,735 | 9,100,000 | ||||||||||||||||||||||||||||||||||
Silver Spring |
Silver Spring, MD | 2009 | 457 | 18,539,817 | 130,749,141 | | (1,798 | ) | 18,539,817 | 130,747,343 | 149,287,160 | (2,308,685 | ) | 146,978,475 | 113,281,546 | |||||||||||||||||||||||||||||||||
Strayhorse at Arrowhead Ranch |
Glendale, AZ | 1998 | 136 | 4,400,000 | 12,968,002 | | 130,202 | 4,400,000 | 13,098,204 | 17,498,204 | (1,678,427 | ) | 15,819,777 | 8,134,797 | ||||||||||||||||||||||||||||||||||
Vintage |
Ontario, CA | 2005-2007 | 300 | 7,059,230 | 47,677,762 | | 126,003 | 7,059,230 | 47,803,765 | 54,862,995 | (6,285,713 | ) | 48,577,282 | 33,000,000 | ||||||||||||||||||||||||||||||||||
Waterfield Square I |
Stockton, CA | 1984 | 170 | 950,000 | 9,300,249 | | 2,074,439 | 950,000 | 11,374,688 | 12,324,688 | (4,150,255 | ) | 8,174,433 | 6,923,000 | ||||||||||||||||||||||||||||||||||
Waterfield Square II |
Stockton, CA | 1984 | 158 | 845,000 | 8,657,988 | | 1,657,156 | 845,000 | 10,315,144 | 11,160,144 | (3,527,864 | ) | 7,632,280 | 6,595,000 | ||||||||||||||||||||||||||||||||||
Westgate Pasadena Apartments |
Pasadena, CA | (F) | | 22,898,848 | 97,699,060 | | | 22,898,848 | 97,699,060 | 120,597,908 | | 120,597,908 | 163,160,000 | |||||||||||||||||||||||||||||||||||
Westgate Pasadena Condos |
Pasadena, CA | (F) | | 29,977,725 | 15,275,786 | | | 29,977,725 | 15,275,786 | 45,253,511 | | 45,253,511 | 17,178,420 | |||||||||||||||||||||||||||||||||||
Willow Brook (CA) |
Pleasant Hill, CA | 1985 | 228 | 5,055,000 | 38,388,672 | | 1,626,534 | 5,055,000 | 40,015,206 | 45,070,206 | (8,828,250 | ) | 36,241,956 | 29,000,000 | ||||||||||||||||||||||||||||||||||
ERPOP Partially Owned Encumbered |
5,530 | 251,480,867 | 1,031,046,219 | | 40,963,061 | 251,480,867 | 1,072,009,280 | 1,323,490,147 | (126,885,454 | ) | 1,196,604,693 | 937,470,654 | ||||||||||||||||||||||||||||||||||||
Portfolio/Entity Encumbrances (1) |
| | | | | | | | | | 1,404,327,000 | |||||||||||||||||||||||||||||||||||||
Total Consolidated Investment in
Real Estate |
124,326 | $ | 3,938,469,540 | $ | 13,239,850,928 | $ | | $ | 1,286,823,445 | $ | 3,938,469,540 | $ | 14,526,674,373 | $ | 18,465,143,913 | $ | (3,877,563,874 | ) | $ | 14,587,580,039 | $ | 4,783,446,360 | ||||||||||||||||||||||||||
(1) See attached Encumbrances Reconciliation
S-10
ERP OPERATING LIMITED PARTNERSHIP
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
Schedule III Real Estate and Accumulated Depreciation
December 31, 2009
NOTES:
(A) | The balance of furniture & fixtures included in the total investment in real estate amount was $1,111,978,037 as of December 31, 2009. | |
(B) | The cost, net of accumulated depreciation, for Federal Income Tax purposes as of December 31, 2009 was approximately $10.4 billion. | |
(C) | The life to compute depreciation for building is 30 years, for building improvements ranges from 5 to 10 years, for furniture & fixtures and replacements is 5 years, and for in-place leases is the average remaining term of each respective lease. | |
(D) | This asset consists of various acquisition dates and largely represents furniture, fixtures and equipment, leasehold improvements and capitalized software costs owned by the Management Business, which are generally depreciated over periods ranging from 3 to 7 years. | |
(E) | Primarily represents capital expenditures for major maintenance and replacements incurred subsequent to each propertys acquisition date. | |
(F) | Represents land and/or construction-in-progress on projects either held for future development or projects currently under development. | |
(G) | A portion or all of these properties includes commercial space (retail, parking and/or office space). | |
(H) | Total properties and units exclude both the Partially Owned Properties Unconsolidated consisting of 34 properties and 8,086 units, and the Military Housing consisting of two properties and 4,595 units. | |
(I) | through (L) See Encumbrances Reconciliation schedule. |
S-11