CONSOLIDATED STATEMENTS OF CASH FLOWS OF ERP OPERATING LIMITED PARTNERSHIP (Unaudited) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2018 | Mar. 31, 2017 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | $ 220,548 | $ 149,941 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 196,309 | 178,968 |
Amortization of deferred financing costs | 3,679 | 2,296 |
Amortization of above/below market lease intangibles | 1,098 | 856 |
Amortization of discounts and premiums on debt | 1,532 | 1,130 |
Amortization of deferred settlements on derivative instruments | 4,788 | 4,580 |
Write-off of pursuit costs | 931 | 715 |
(Income) loss from investments in unconsolidated entities | 977 | 1,073 |
Distributions from unconsolidated entities – return on capital | 615 | 648 |
Net (gain) loss on sales of real estate properties | (142,213) | (36,707) |
Net (gain) loss on sales of land parcels | | (19,193) |
Net (gain) loss on debt extinguishment | 22,110 | 11,698 |
Compensation paid with Company Common Shares | 10,278 | 7,873 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | (15,396) | (11,059) |
Increase (decrease) in accounts payable and accrued expenses | 48,997 | 42,472 |
Increase (decrease) in accrued interest payable | 11,718 | 13,437 |
Increase (decrease) in other liabilities | (4,692) | (45,324) |
Increase (decrease) in security deposits | (261) | 500 |
Net cash provided by operating activities | 361,018 | 303,904 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | (54,134) | |
Investment in real estate – development/other | (40,813) | (103,291) |
Capital expenditures to real estate | (36,747) | (39,297) |
Non-real estate capital additions | (1,191) | (289) |
Interest capitalized for real estate under development | (1,688) | (8,238) |
Proceeds from disposition of real estate, net | 284,670 | 80,064 |
Investments in unconsolidated entities | (2,799) | (1,704) |
Distributions from unconsolidated entities – return of capital | | 113 |
Net cash provided by (used for) investing activities | 147,298 | (72,642) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Debt financing costs | (4,345) | |
Mortgage notes payable, net: | | |
Lump sum payoffs | (725,639) | (351,774) |
Scheduled principal repayments | (1,720) | (1,964) |
Notes, net: | | |
Proceeds | 497,010 | |
Line of credit and commercial paper: | | |
Line of credit proceeds | 415,000 | |
Line of credit repayments | (415,000) | |
Commercial paper proceeds | 1,107,561 | 1,310,188 |
Commercial paper repayments | (1,173,000) | (1,015,500) |
Proceeds from (payments on) settlement of derivative instruments | 1,638 | |
Proceeds from EQR’s Employee Share Purchase Plan (ESPP) | 1,681 | 1,574 |
Proceeds from exercise of EQR options | 1,600 | 3,142 |
Payment of offering costs | (26) | (21) |
Contributions – Noncontrolling Interests – Partially Owned Properties | 125 | 125 |
Contributions – Limited Partners | 1 | |
Distributions: | | |
OP Units – General Partner | (185,484) | (184,302) |
Preference Units | (773) | (1,545) |
OP Units – Limited Partners | (6,666) | (7,218) |
Noncontrolling Interests – Partially Owned Properties | (4,220) | (5,134) |
Net cash provided by (used for) financing activities | (514,367) | (264,127) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | (6,051) | (32,865) |
Cash and cash equivalents and restricted deposits, beginning of period | 100,762 | 219,088 |
Cash and cash equivalents and restricted deposits, end of period | 94,711 | 186,223 |
Cash and cash equivalents | 44,453 | 42,139 |
Restricted deposits | 50,258 | 144,084 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 96,404 | 86,668 |
Net cash paid for income and other taxes | 462 | 468 |
Amortization of deferred financing costs: | | |
Other assets | 603 | 603 |
Mortgage notes payable, net | 2,084 | 794 |
Notes, net | 992 | 899 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 897 | 525 |
Notes, net | 635 | 605 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (3) | (3) |
Accumulated other comprehensive income | 4,791 | 4,583 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 931 | 685 |
Other assets | | 10 |
Accounts payable and accrued expenses | | 20 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 627 | 701 |
Other liabilities | 350 | 372 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other assets | (9,132) | 1,106 |
Notes, net | (2,289) | (1,106) |
Other liabilities | 5,334 | |
Accumulated other comprehensive income | 6,087 | |
Investments in unconsolidated entities: | | |
Investments in unconsolidated entities | (2,079) | (804) |
Other liabilities | (720) | (900) |
Debt financing costs: | | |
Notes, net | (4,345) | |
Proceeds from (payments on) settlement of derivative instruments: | | |
Other assets | 1,638 | |
Mortgage Notes Payable, Net [Member] | | |
Mortgage notes payable, net: | | |
Net gain (loss) on debt extinguishment | (22,110) | (11,698) |
ERPOP [Member] | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | |
Net income | 220,548 | 149,941 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 196,309 | 178,968 |
Amortization of deferred financing costs | 3,679 | 2,296 |
Amortization of above/below market lease intangibles | 1,098 | 856 |
Amortization of discounts and premiums on debt | 1,532 | 1,130 |
Amortization of deferred settlements on derivative instruments | 4,788 | 4,580 |
Write-off of pursuit costs | 931 | 715 |
(Income) loss from investments in unconsolidated entities | 977 | 1,073 |
Distributions from unconsolidated entities – return on capital | 615 | 648 |
Net (gain) loss on sales of real estate properties | (142,213) | (36,707) |
Net (gain) loss on sales of land parcels | | (19,193) |
Net (gain) loss on debt extinguishment | 22,110 | 11,698 |
Compensation paid with Company Common Shares | 10,278 | 7,873 |
Changes in assets and liabilities: | | |
(Increase) decrease in other assets | (15,396) | (11,059) |
Increase (decrease) in accounts payable and accrued expenses | 48,997 | 42,472 |
Increase (decrease) in accrued interest payable | 11,718 | 13,437 |
Increase (decrease) in other liabilities | (4,692) | (45,324) |
Increase (decrease) in security deposits | (261) | 500 |
Net cash provided by operating activities | 361,018 | 303,904 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | |
Investment in real estate – acquisitions | (54,134) | |
Investment in real estate – development/other | (40,813) | (103,291) |
Capital expenditures to real estate | (36,747) | (39,297) |
Non-real estate capital additions | (1,191) | (289) |
Interest capitalized for real estate under development | (1,688) | (8,238) |
Proceeds from disposition of real estate, net | 284,670 | 80,064 |
Investments in unconsolidated entities | (2,799) | (1,704) |
Distributions from unconsolidated entities – return of capital | | 113 |
Net cash provided by (used for) investing activities | 147,298 | (72,642) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | |
Debt financing costs | (4,345) | |
Mortgage notes payable, net: | | |
Lump sum payoffs | (725,639) | (351,774) |
Scheduled principal repayments | (1,720) | (1,964) |
Notes, net: | | |
Proceeds | 497,010 | |
Line of credit and commercial paper: | | |
Line of credit proceeds | 415,000 | |
Line of credit repayments | (415,000) | |
Commercial paper proceeds | 1,107,561 | 1,310,188 |
Commercial paper repayments | (1,173,000) | (1,015,500) |
Proceeds from (payments on) settlement of derivative instruments | 1,638 | |
Proceeds from EQR’s Employee Share Purchase Plan (ESPP) | 1,681 | 1,574 |
Proceeds from exercise of EQR options | 1,600 | 3,142 |
Payment of offering costs | (26) | (21) |
Contributions – Noncontrolling Interests – Partially Owned Properties | 125 | 125 |
Contributions – Limited Partners | 1 | |
Distributions: | | |
OP Units – General Partner | (185,484) | (184,302) |
Preference Units | (773) | (1,545) |
OP Units – Limited Partners | (6,666) | (7,218) |
Noncontrolling Interests – Partially Owned Properties | (4,220) | (5,134) |
Net cash provided by (used for) financing activities | (514,367) | (264,127) |
Net increase (decrease) in cash and cash equivalents and restricted deposits | (6,051) | (32,865) |
Cash and cash equivalents and restricted deposits, beginning of period | 100,762 | 219,088 |
Cash and cash equivalents and restricted deposits, end of period | 94,711 | 186,223 |
Cash and cash equivalents | 44,453 | 42,139 |
Restricted deposits | 50,258 | 144,084 |
SUPPLEMENTAL INFORMATION: | | |
Cash paid for interest, net of amounts capitalized | 96,404 | 86,668 |
Net cash paid for income and other taxes | 462 | 468 |
Amortization of deferred financing costs: | | |
Other assets | 603 | 603 |
Mortgage notes payable, net | 2,084 | 794 |
Notes, net | 992 | 899 |
Amortization of discounts and premiums on debt: | | |
Mortgage notes payable, net | 897 | 525 |
Notes, net | 635 | 605 |
Amortization of deferred settlements on derivative instruments: | | |
Other liabilities | (3) | (3) |
Accumulated other comprehensive income | 4,791 | 4,583 |
Write-off of pursuit costs: | | |
Investment in real estate, net | 931 | 685 |
Other assets | | 10 |
Accounts payable and accrued expenses | | 20 |
(Income) loss from investments in unconsolidated entities: | | |
Investments in unconsolidated entities | 627 | 701 |
Other liabilities | 350 | 372 |
Realized/unrealized (gain) loss on derivative instruments: | | |
Other assets | (9,132) | 1,106 |
Notes, net | (2,289) | (1,106) |
Other liabilities | 5,334 | |
Accumulated other comprehensive income | 6,087 | |
Investments in unconsolidated entities: | | |
Investments in unconsolidated entities | (2,079) | (804) |
Other liabilities | (720) | (900) |
Debt financing costs: | | |
Notes, net | (4,345) | |
Proceeds from (payments on) settlement of derivative instruments: | | |
Other assets | 1,638 | |
ERPOP [Member] | Mortgage Notes Payable, Net [Member] | | |
Mortgage notes payable, net: | | |
Net gain (loss) on debt extinguishment | $ (22,110) | $ (11,698) |