CONSOLIDATED STATEMENTS OF CASH FLOWS OF ERP OPERATING LIMITED PARTNERSHIP (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2021 | Mar. 31, 2020 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | $ 60,364 | $ 332,671 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 199,962 | 212,422 |
Amortization of deferred financing costs | 2,185 | 2,041 |
Amortization of above/below market lease intangibles | (18) | (18) |
Amortization of discounts and premiums on debt | 1,294 | 1,276 |
Amortization of deferred settlements on derivative instruments | 2,301 | 5,631 |
Amortization of right-of-use assets | 2,980 | 3,007 |
Write-off of pursuit costs | 1,331 | 1,627 |
(Income) loss from investments in unconsolidated entities | 1,611 | 1,157 |
Distributions from unconsolidated entities – return on capital | | 100 |
Net (gain) loss on sales of real estate properties | 43 | (207,977) |
Net (gain) loss on sales of land parcels | (5) | |
Realized/unrealized (gain) loss on derivative instruments | | 25 |
Compensation paid with Company Common Shares | 8,678 | 7,844 |
Other operating activities, net | 133 | 1,805 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | 20,746 | (18,386) |
Increase (decrease) in accounts payable and accrued expenses | 59,116 | 62,573 |
Increase (decrease) in accrued interest payable | (10,407) | (927) |
Increase (decrease) in lease liabilities | (868) | (621) |
Increase (decrease) in other liabilities | (3,852) | (20,811) |
Increase (decrease) in security deposits | 459 | (988) |
Net cash provided by operating activities | 346,053 | 382,451 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – development/other | (64,599) | (52,204) |
Capital expenditures to real estate | (28,679) | (38,342) |
Non-real estate capital additions | (589) | (4,516) |
Interest capitalized for real estate under development | (3,769) | (1,834) |
Proceeds from disposition of real estate, net | | 368,364 |
Investments in unconsolidated entities | (2,378) | (5,458) |
Distributions from unconsolidated entities – return of capital | 4 | |
Other investing activities, net | (26,335) | (1) |
Net cash provided by (used for) investing activities | (126,345) | 266,009 |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Debt financing costs | (318) | (181) |
Mortgage notes payable, net: | | |
Proceeds | 37,492 | 78 |
Lump sum payoffs | (59,880) | |
Scheduled principal repayments | (1,871) | (1,941) |
Line of credit and commercial paper: | | |
Line of credit proceeds | | 720,000 |
Line of credit repayments | | (740,000) |
Commercial paper proceeds | 1,184,923 | 1,905,818 |
Commercial paper repayments | (1,170,000) | (2,291,000) |
Proceeds from (payments on) settlement of derivative instruments | | (25) |
Finance ground lease principal payments | (116) | |
Proceeds from Employee Share Purchase Plan (ESPP) | 1,731 | 869 |
Proceeds from exercise of EQR options | 22,882 | 11,151 |
Contributions – Noncontrolling Interests – Partially Owned Properties | | 341 |
Contributions – Limited Partners | | 12 |
Distributions: | | |
OP Units – General Partner | (224,308) | (211,239) |
Preference Units | (773) | (773) |
OP Units – Limited Partners | (8,479) | (8,484) |
Noncontrolling Interests – Partially Owned Properties | (2,883) | (9,315) |
Net cash provided by (used for) financing activities | (221,600) | (624,689) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | (1,892) | 23,771 |
Cash and cash equivalents and restricted deposits, beginning of period | 99,728 | 116,999 |
Cash and cash equivalents and restricted deposits, end of period | 97,836 | 140,770 |
Cash and cash equivalents | 35,453 | 82,335 |
Restricted deposits | 62,383 | 58,435 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 74,058 | 75,561 |
Net cash paid (received) for income and other taxes | 752 | 266 |
Amortization of deferred financing costs: | | |
Investment in real estate, net | (60) | (60) |
Other assets | 585 | 584 |
Mortgage notes payable, net | 703 | 403 |
Notes, net | 957 | 1,114 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 684 | 595 |
Notes, net | 610 | 681 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (2) | (3) |
Accumulated other comprehensive income | 2,303 | 5,634 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 1,209 | 1,586 |
Other assets | 114 | 33 |
Accounts payable and accrued expenses | 8 | 8 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 1,282 | 830 |
Other liabilities | 329 | 327 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other liabilities | | 992 |
Accumulated other comprehensive income | | (967) |
Investments in unconsolidated entities: | | |
Investments in unconsolidated entities | (1,778) | (4,558) |
Other liabilities | (600) | (900) |
Debt financing costs: | | |
Other assets | | (181) |
Mortgage notes payable, net | (318) | |
Right-of-use assets and lease liabilities initial measurement and reclassifications: | | |
Right-of-use assets | 11,308 | |
Lease liabilities | (11,308) | |
ERPOP [Member] | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | 60,364 | 332,671 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 199,962 | 212,422 |
Amortization of deferred financing costs | 2,185 | 2,041 |
Amortization of above/below market lease intangibles | (18) | (18) |
Amortization of discounts and premiums on debt | 1,294 | 1,276 |
Amortization of deferred settlements on derivative instruments | 2,301 | 5,631 |
Amortization of right-of-use assets | 2,980 | 3,007 |
Write-off of pursuit costs | 1,331 | 1,627 |
(Income) loss from investments in unconsolidated entities | 1,611 | 1,157 |
Distributions from unconsolidated entities – return on capital | | 100 |
Net (gain) loss on sales of real estate properties | 43 | (207,977) |
Net (gain) loss on sales of land parcels | (5) | |
Realized/unrealized (gain) loss on derivative instruments | | 25 |
Compensation paid with Company Common Shares | 8,678 | 7,844 |
Other operating activities, net | 133 | 1,805 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | 20,746 | (18,386) |
Increase (decrease) in accounts payable and accrued expenses | 59,116 | 62,573 |
Increase (decrease) in accrued interest payable | (10,407) | (927) |
Increase (decrease) in lease liabilities | (868) | (621) |
Increase (decrease) in other liabilities | (3,852) | (20,811) |
Increase (decrease) in security deposits | 459 | (988) |
Net cash provided by operating activities | 346,053 | 382,451 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – development/other | (64,599) | (52,204) |
Capital expenditures to real estate | (28,679) | (38,342) |
Non-real estate capital additions | (589) | (4,516) |
Interest capitalized for real estate under development | (3,769) | (1,834) |
Proceeds from disposition of real estate, net | | 368,364 |
Investments in unconsolidated entities | (2,378) | (5,458) |
Distributions from unconsolidated entities – return of capital | 4 | |
Other investing activities, net | (26,335) | (1) |
Net cash provided by (used for) investing activities | (126,345) | 266,009 |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Debt financing costs | (318) | (181) |
Mortgage notes payable, net: | | |
Proceeds | 37,492 | 78 |
Lump sum payoffs | (59,880) | |
Scheduled principal repayments | (1,871) | (1,941) |
Line of credit and commercial paper: | | |
Line of credit proceeds | | 720,000 |
Line of credit repayments | | (740,000) |
Commercial paper proceeds | 1,184,923 | 1,905,818 |
Commercial paper repayments | (1,170,000) | (2,291,000) |
Proceeds from (payments on) settlement of derivative instruments | | (25) |
Finance ground lease principal payments | (116) | |
Proceeds from Employee Share Purchase Plan (ESPP) | 1,731 | 869 |
Proceeds from exercise of EQR options | 22,882 | 11,151 |
Contributions – Noncontrolling Interests – Partially Owned Properties | | 341 |
Contributions – Limited Partners | | 12 |
Distributions: | | |
OP Units – General Partner | (224,308) | (211,239) |
Preference Units | (773) | (773) |
OP Units – Limited Partners | (8,479) | (8,484) |
Noncontrolling Interests – Partially Owned Properties | (2,883) | (9,315) |
Net cash provided by (used for) financing activities | (221,600) | (624,689) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | (1,892) | 23,771 |
Cash and cash equivalents and restricted deposits, beginning of period | 99,728 | 116,999 |
Cash and cash equivalents and restricted deposits, end of period | 97,836 | 140,770 |
Cash and cash equivalents | 35,453 | 82,335 |
Restricted deposits | 62,383 | 58,435 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 74,058 | 75,561 |
Net cash paid (received) for income and other taxes | 752 | 266 |
Amortization of deferred financing costs: | | |
Investment in real estate, net | (60) | (60) |
Other assets | 585 | 584 |
Mortgage notes payable, net | 703 | 403 |
Notes, net | 957 | 1,114 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 684 | 595 |
Notes, net | 610 | 681 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (2) | (3) |
Accumulated other comprehensive income | 2,303 | 5,634 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 1,209 | 1,586 |
Other assets | 114 | 33 |
Accounts payable and accrued expenses | 8 | 8 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 1,282 | 830 |
Other liabilities | 329 | 327 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other liabilities | | 992 |
Accumulated other comprehensive income | | (967) |
Investments in unconsolidated entities: | | |
Investments in unconsolidated entities | (1,778) | (4,558) |
Other liabilities | (600) | (900) |
Debt financing costs: | | |
Other assets | | $ (181) |
Mortgage notes payable, net | (318) | |
Right-of-use assets and lease liabilities initial measurement and reclassifications: | | |
Right-of-use assets | 11,308 | |
Lease liabilities | $ (11,308) | |