CONSOLIDATED STATEMENTS OF CASH FLOWS OF ERP OPERATING LIMITED PARTNERSHIP (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2019 | Mar. 31, 2018 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | $ 109,257 | $ 220,548 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 204,215 | 196,309 |
Amortization of deferred financing costs | 2,136 | 3,679 |
Amortization of above/below market lease intangibles | (18) | 1,098 |
Amortization of discounts and premiums on debt | 1,418 | 1,532 |
Amortization of deferred settlements on derivative instruments | 4,390 | 4,788 |
Amortization of right-of-use assets | 4,022 | |
Write-off of pursuit costs | 1,448 | 931 |
(Income) loss from investments in unconsolidated entities | 707 | 977 |
Distributions from unconsolidated entities – return on capital | 693 | 615 |
Net (gain) loss on sales of real estate properties | 21 | (142,213) |
Net (gain) loss on sales of land parcels | (1) | |
Net (gain) loss on debt extinguishment | | 22,110 |
Compensation paid with Company Common Shares | 9,806 | 10,278 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | (14,325) | (15,396) |
Increase (decrease) in accounts payable and accrued expenses | 63,789 | 48,997 |
Increase (decrease) in accrued interest payable | 11,406 | 11,718 |
Increase (decrease) in lease liabilities | (554) | |
Increase (decrease) in other liabilities | (25,942) | (4,692) |
Increase (decrease) in security deposits | 1,077 | (261) |
Net cash provided by operating activities | 373,545 | 361,018 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | (258,938) | (54,134) |
Investment in real estate – development/other | (45,327) | (40,813) |
Capital expenditures to real estate | (34,018) | (36,747) |
Non-real estate capital additions | (1,018) | (1,191) |
Interest capitalized for real estate under development | (1,202) | (1,688) |
Proceeds from disposition of real estate, net | | 284,670 |
Investments in unconsolidated entities | (6,281) | (2,799) |
Purchase of investment securities and other investments | (251) | |
Net cash provided by (used for) investing activities | (347,035) | 147,298 |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Debt financing costs | (1,492) | (4,345) |
Mortgage notes payable, net: | | |
Proceeds | 288,120 | |
Lump sum payoffs | | (725,639) |
Scheduled principal repayments | (1,619) | (1,720) |
Notes, net: | | |
Proceeds | | 497,010 |
Line of credit and commercial paper: | | |
Line of credit proceeds | 1,995,000 | 415,000 |
Line of credit repayments | (1,995,000) | (415,000) |
Commercial paper proceeds | 3,985,661 | 1,107,561 |
Commercial paper repayments | (4,140,000) | (1,173,000) |
Proceeds from (payments on) settlement of derivative instruments | | 1,638 |
Proceeds from Employee Share Purchase Plan (ESPP) | 1,126 | 1,681 |
Proceeds from exercise of EQR options | 29,860 | 1,600 |
Payment of offering costs | | (26) |
Contributions – Noncontrolling Interests – Partially Owned Properties | | 125 |
Contributions – Limited Partners | | 1 |
Distributions: | | |
OP Units – General Partner | (199,749) | (185,484) |
Preference Units | | (773) |
OP Units – Limited Partners | (7,256) | (6,666) |
Noncontrolling Interests – Partially Owned Properties | (3,968) | (4,220) |
Net cash provided by (used for) financing activities | (49,317) | (514,367) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | (22,807) | (6,051) |
Cash and cash equivalents and restricted deposits, beginning of period | 116,313 | 100,762 |
Cash and cash equivalents and restricted deposits, end of period | 93,506 | 94,711 |
Cash and cash equivalents | 29,391 | 44,453 |
Restricted deposits | 64,115 | 50,258 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 74,777 | 96,404 |
Net cash paid for income and other taxes | 531 | 462 |
Amortization of deferred financing costs: | | |
Other assets | 603 | 603 |
Mortgage notes payable, net | 416 | 2,084 |
Notes, net | 1,117 | 992 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 736 | 897 |
Notes, net | 682 | 635 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (3) | (3) |
Accumulated other comprehensive income | 4,393 | 4,791 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 1,437 | 931 |
Other assets | 11 | |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 364 | 627 |
Other liabilities | 343 | 350 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other assets | 1,337 | (9,132) |
Notes, net | 1,255 | (2,289) |
Other liabilities | 11,828 | 5,334 |
Accumulated other comprehensive income | (14,420) | 6,087 |
Investments in unconsolidated entities: | | |
Investments in unconsolidated entities | (5,561) | (2,079) |
Other liabilities | (720) | (720) |
Debt financing costs: | | |
Other assets | 145 | |
Mortgage notes payable, net | (1,632) | |
Notes, net | (5) | (4,345) |
Right-of-use assets and lease liabilities initial measurement and reclassifications: | | |
Right-of-use assets | (438,705) | |
Other assets | 184,116 | |
Lease liabilities | 282,791 | |
Other liabilities | (28,202) | |
Mortgage Notes Payable, Net [Member] | | |
Mortgage notes payable, net: | | |
Net gain (loss) on debt extinguishment | | (22,110) |
ERPOP [Member] | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | 109,257 | 220,548 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 204,215 | 196,309 |
Amortization of deferred financing costs | 2,136 | 3,679 |
Amortization of above/below market lease intangibles | (18) | 1,098 |
Amortization of discounts and premiums on debt | 1,418 | 1,532 |
Amortization of deferred settlements on derivative instruments | 4,390 | 4,788 |
Amortization of right-of-use assets | 4,022 | |
Write-off of pursuit costs | 1,448 | 931 |
(Income) loss from investments in unconsolidated entities | 707 | 977 |
Distributions from unconsolidated entities – return on capital | 693 | 615 |
Net (gain) loss on sales of real estate properties | 21 | (142,213) |
Net (gain) loss on sales of land parcels | (1) | |
Net (gain) loss on debt extinguishment | | 22,110 |
Compensation paid with Company Common Shares | 9,806 | 10,278 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | (14,325) | (15,396) |
Increase (decrease) in accounts payable and accrued expenses | 63,789 | 48,997 |
Increase (decrease) in accrued interest payable | 11,406 | 11,718 |
Increase (decrease) in lease liabilities | (554) | |
Increase (decrease) in other liabilities | (25,942) | (4,692) |
Increase (decrease) in security deposits | 1,077 | (261) |
Net cash provided by operating activities | 373,545 | 361,018 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | (258,938) | (54,134) |
Investment in real estate – development/other | (45,327) | (40,813) |
Capital expenditures to real estate | (34,018) | (36,747) |
Non-real estate capital additions | (1,018) | (1,191) |
Interest capitalized for real estate under development | (1,202) | (1,688) |
Proceeds from disposition of real estate, net | | 284,670 |
Investments in unconsolidated entities | (6,281) | (2,799) |
Purchase of investment securities and other investments | (251) | |
Net cash provided by (used for) investing activities | (347,035) | 147,298 |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Debt financing costs | (1,492) | (4,345) |
Mortgage notes payable, net: | | |
Proceeds | 288,120 | |
Lump sum payoffs | | (725,639) |
Scheduled principal repayments | (1,619) | (1,720) |
Notes, net: | | |
Proceeds | | 497,010 |
Line of credit and commercial paper: | | |
Line of credit proceeds | 1,995,000 | 415,000 |
Line of credit repayments | (1,995,000) | (415,000) |
Commercial paper proceeds | 3,985,661 | 1,107,561 |
Commercial paper repayments | (4,140,000) | (1,173,000) |
Proceeds from (payments on) settlement of derivative instruments | | 1,638 |
Proceeds from Employee Share Purchase Plan (ESPP) | 1,126 | 1,681 |
Proceeds from exercise of EQR options | 29,860 | 1,600 |
Payment of offering costs | | (26) |
Contributions – Noncontrolling Interests – Partially Owned Properties | | 125 |
Contributions – Limited Partners | | 1 |
Distributions: | | |
OP Units – General Partner | (199,749) | (185,484) |
Preference Units | | (773) |
OP Units – Limited Partners | (7,256) | (6,666) |
Noncontrolling Interests – Partially Owned Properties | (3,968) | (4,220) |
Net cash provided by (used for) financing activities | (49,317) | (514,367) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | (22,807) | (6,051) |
Cash and cash equivalents and restricted deposits, beginning of period | 116,313 | 100,762 |
Cash and cash equivalents and restricted deposits, end of period | 93,506 | 94,711 |
Cash and cash equivalents | 29,391 | 44,453 |
Restricted deposits | 64,115 | 50,258 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 74,777 | 96,404 |
Net cash paid for income and other taxes | 531 | 462 |
Amortization of deferred financing costs: | | |
Other assets | 603 | 603 |
Mortgage notes payable, net | 416 | 2,084 |
Notes, net | 1,117 | 992 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 736 | 897 |
Notes, net | 682 | 635 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (3) | (3) |
Accumulated other comprehensive income | 4,393 | 4,791 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 1,437 | 931 |
Other assets | 11 | |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 364 | 627 |
Other liabilities | 343 | 350 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other assets | 1,337 | (9,132) |
Notes, net | 1,255 | (2,289) |
Other liabilities | 11,828 | 5,334 |
Accumulated other comprehensive income | (14,420) | 6,087 |
Investments in unconsolidated entities: | | |
Investments in unconsolidated entities | (5,561) | (2,079) |
Other liabilities | (720) | (720) |
Debt financing costs: | | |
Other assets | 145 | |
Mortgage notes payable, net | (1,632) | |
Notes, net | (5) | (4,345) |
Right-of-use assets and lease liabilities initial measurement and reclassifications: | | |
Right-of-use assets | (438,705) | |
Other assets | 184,116 | |
Lease liabilities | 282,791 | |
Other liabilities | $ (28,202) | |
ERPOP [Member] | Mortgage Notes Payable, Net [Member] | | |
Mortgage notes payable, net: | | |
Net gain (loss) on debt extinguishment | | $ (22,110) |