Annual Reports

 
Quarterly Reports

  • 10-Q (May 9, 2013)
  • 10-Q (Nov 1, 2012)
  • 10-Q (Aug 2, 2012)
  • 10-Q (May 3, 2012)
  • 10-Q (Nov 4, 2011)
  • 10-Q (Aug 5, 2011)

 
8-K

 
Other

EQUITY RESIDENTIAL 10-Q 2008

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended MARCH 31, 2008

 

OR

 

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                                  to                           

 

Commission File Number: 1-12252

 

EQUITY RESIDENTIAL

(Exact Name of Registrant as Specified in its Charter)

 

Maryland

 

13-3675988

(State or Other Jurisdiction of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

Two North Riverside Plaza, Chicago, Illinois

 

60606

(Address of Principal Executive Offices)

 

(Zip Code)

 

(312) 474-1300

(Registrant’s Telephone Number, Including Area Code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x  No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer x

 

Accelerated filer o

Non-accelerated filer o (Do not check if a smaller reporting company)

 

Smaller reporting company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o  No x

 

The number of Common Shares of Beneficial Interest, $0.01 par value, outstanding on March 31, 2008 was 270,502,249.

 

 



 

EQUITY RESIDENTIAL

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands except for share amounts)

(Unaudited)

 

 

 

March 31,

 

December 31,

 

 

 

2008

 

2007

 

ASSETS

 

 

 

 

 

Investment in real estate

 

 

 

 

 

Land

 

$

3,613,965

 

$

3,607,305

 

Depreciable property

 

13,541,364

 

13,556,681

 

Projects under development

 

811,616

 

812,339

 

Land held for development

 

368,525

 

357,025

 

Investment in real estate

 

18,335,470

 

18,333,350

 

Accumulated depreciation

 

(3,245,919

)

(3,170,125

)

Investment in real estate, net

 

15,089,551

 

15,163,225

 

 

 

 

 

 

 

Cash and cash equivalents

 

502,649

 

50,831

 

Investments in unconsolidated entities

 

3,429

 

3,547

 

Deposits – restricted

 

216,213

 

253,276

 

Escrow deposits – mortgage

 

19,912

 

20,174

 

Deferred financing costs, net

 

57,325

 

56,271

 

Other assets

 

121,866

 

142,453

 

Total assets

 

$

16,010,945

 

$

15,689,777

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Liabilities:

 

 

 

 

 

Mortgage notes payable

 

$

4,096,357

 

$

3,605,971

 

Notes, net

 

5,767,075

 

5,763,762

 

Lines of credit

 

 

139,000

 

Accounts payable and accrued expenses

 

154,323

 

109,385

 

Accrued interest payable

 

78,697

 

124,717

 

Other liabilities

 

288,234

 

322,975

 

Security deposits

 

63,186

 

62,159

 

Distributions payable

 

141,379

 

141,244

 

Total liabilities

 

10,589,251

 

10,269,213

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

Minority Interests:

 

 

 

 

 

Operating Partnership

 

323,645

 

331,626

 

Preference Interests and Units

 

184

 

184

 

Partially Owned Properties

 

24,917

 

26,236

 

Total Minority Interests

 

348,746

 

358,046

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares authorized; 1,980,975 shares issued and outstanding as of March 31, 2008 and 1,986,475 shares issued and outstanding as of December 31, 2007

 

209,524

 

209,662

 

Common Shares of beneficial interest, $0.01 par value; 1,000,000,000 shares authorized; 270,502,249 shares issued and outstanding as of March 31, 2008 and 269,554,661 shares issued and outstanding as of December 31, 2007

 

2,705

 

2,696

 

Paid in capital

 

4,279,587

 

4,266,538

 

Retained earnings

 

606,045

 

599,504

 

Accumulated other comprehensive loss

 

(24,913

)

(15,882

)

Total shareholders’ equity

 

5,072,948

 

5,062,518

 

Total liabilities and shareholders’ equity

 

$

16,010,945

 

$

15,689,777

 

 

See accompanying notes

 

2



 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

REVENUES

 

 

 

 

 

Rental income

 

$

520,518

 

$

473,582

 

Fee and asset management

 

2,294

 

2,267

 

Total revenues

 

522,812

 

475,849

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Property and maintenance

 

137,491

 

126,781

 

Real estate taxes and insurance

 

55,925

 

52,420

 

Property management

 

21,168

 

24,842

 

Fee and asset management

 

2,183

 

2,341

 

Depreciation

 

146,598

 

138,932

 

General and administrative

 

12,481

 

9,369

 

Impairment

 

119

 

236

 

Total expenses

 

375,965

 

354,921

 

 

 

 

 

 

 

Operating income

 

146,847

 

120,928

 

 

 

 

 

 

 

Interest and other income

 

3,368

 

2,438

 

Interest:

 

 

 

 

 

Expense incurred, net

 

(117,247

)

(110,656

)

Amortization of deferred financing costs

 

(2,161

)

(2,221

)

 

 

 

 

 

 

Income before income and other taxes, allocation to Minority Interests, loss from investments in unconsolidated entities and discontinued operations

 

30,807

 

10,489

 

Income and other tax (expense) benefit

 

(2,898

)

(597

)

Allocation to Minority Interests:

 

 

 

 

 

Operating Partnership, net

 

(1,518

)

(94

)

Preference Interests and Units

 

(4

)

(223

)

Partially Owned Properties

 

(268

)

(592

)

Loss from investments in unconsolidated entities

 

(95

)

(229

)

Income from continuing operations, net of minority interests

 

26,024

 

8,754

 

Discontinued operations, net of minority interests

 

114,458

 

117,483

 

Net income

 

140,482

 

126,237

 

Preferred distributions

 

(3,633

)

(7,424

)

Net income available to Common Shares

 

$

136,849

 

$

118,813

 

 

 

 

 

 

 

Earnings per share – basic:

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

0.08

 

$

0.01

 

Net income available to Common Shares

 

$

0.51

 

$

0.41

 

Weighted average Common Shares outstanding

 

268,784

 

292,251

 

 

 

 

 

 

 

Earnings per share – diluted:

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

0.08

 

$

0.01

 

Net income available to Common Shares

 

$

0.51

 

$

0.40

 

Weighted average Common Shares outstanding

 

289,317

 

316,265

 

 

 

 

 

 

 

Distributions declared per Common Share outstanding

 

$

0.4825

 

$

0.4625

 

 

See accompanying notes

 

3



 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF OPERATIONS (Continued)

(Amounts in thousands except per share data)

(Unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

140,482

 

$

126,237

 

Other comprehensive income (loss) – derivative and other instruments:

 

 

 

 

 

Unrealized holding losses arising during the year

 

(9,544

)

(121

)

Losses reclassified into earnings from other comprehensive income

 

513

 

563

 

Comprehensive income

 

$

131,451

 

$

126,679

 

 

See accompanying notes

 

4



 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

140,482

 

$

126,237

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Allocation to Minority Interests:

 

 

 

 

 

Operating Partnership

 

9,292

 

7,886

 

Preference Interests and Units

 

4

 

223

 

Partially Owned Properties

 

268

 

592

 

Depreciation

 

147,580

 

154,674

 

Amortization of deferred financing costs

 

2,161

 

2,564

 

Amortization of discounts and premiums on debt

 

(1,168

)

(1,396

)

Amortization of deferred settlements on derivative instruments

 

168

 

218

 

Impairment

 

175

 

236

 

Loss from investments in unconsolidated entities

 

95

 

229

 

Distributions from unconsolidated entities – return on capital

 

23

 

23

 

Net (gain) on sales of discontinued operations

 

(122,517

)

(111,946

)

Loss on debt extinguishments

 

 

141

 

Compensation paid with Company Common Shares

 

5,995

 

4,902

 

 

 

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

(Increase) in deposits – restricted

 

(656

)

(746

)

Decrease in other assets

 

12,268

 

5,381

 

Increase in accounts payable and accrued expenses

 

40,778

 

16,496

 

(Decrease) in accrued interest payable

 

(46,020

)

(20,869

)

(Decrease) in other liabilities

 

(23,480

)

(20,147

)

Increase in security deposits

 

1,027

 

2,402

 

Net cash provided by operating activities

 

166,475

 

167,100

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Investment in real estate – acquisitions

 

(41,907

)

(677,058

)

Investment in real estate – development/other

 

(125,875

)

(79,926

)

Improvements to real estate

 

(40,744

)

(57,354

)

Additions to non-real estate property

 

(1,026

)

(1,738

)

Interest capitalized for real estate under development

 

(14,714

)

(7,866

)

Proceeds from disposition of real estate, net

 

284,289

 

280,592

 

Proceeds from disposition of unconsolidated entities

 

2,629

 

 

Decrease in deposits on real estate acquisitions, net

 

32,145

 

218,224

 

Decrease in mortgage deposits

 

262

 

2,102

 

Acquisition of Minority Interests – Partially Owned Properties

 

(20

)

 

Net cash provided by (used for) investing activities

 

95,039

 

(323,024

)

 

See accompanying notes

 

5



 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Loan and bond acquisition costs

 

$

(3,686

)

$

(5,691

)

Mortgage notes payable:

 

 

 

 

 

Proceeds

 

563,101

 

33,559

 

Restricted cash

 

5,574

 

(14,611

)

Lump sum payoffs

 

(68,318

)

(135,611

)

Scheduled principal repayments

 

(6,213

)

(6,046

)

Prepayment premiums/fees

 

 

(141

)

Lines of credit:

 

 

 

 

 

Proceeds

 

841,000

 

4,052,000

 

Repayments

 

(980,000

)

(3,564,500

)

(Payments on) settlement of derivative instruments

 

(13,256

)

(29

)

Proceeds from sale of Common Shares

 

2,718

 

3,347

 

Proceeds from exercise of options

 

3,034

 

7,041

 

Common Shares repurchased and retired

 

(10,935

)

(142,754

)

Payment of offering costs

 

(8

)

(64

)

Contributions – Minority Interests – Partially Owned Properties

 

323

 

1,337

 

Distributions:

 

 

 

 

 

Common Shares

 

(130,113

)

(135,829

)

Preferred Shares

 

(3,635

)

(7,431

)

Preference Interests and Units

 

(4

)

(223

)

Minority Interests – Operating Partnership

 

(8,888

)

(9,217

)

Minority Interests – Partially Owned Properties

 

(390

)

(7,748

)

Net cash provided by financing activities

 

190,304

 

67,389

 

Net increase (decrease) in cash and cash equivalents

 

451,818

 

(88,535

)

Cash and cash equivalents, beginning of period

 

50,831

 

260,277

 

Cash and cash equivalents, end of period

 

$

502,649

 

$

171,742

 

 

See accompanying notes

 

6



 

EQUITY RESIDENTIAL

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Amounts in thousands)

(Unaudited)

 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

SUPPLEMENTAL INFORMATION:

 

 

 

 

 

Cash paid for interest, net of amounts capitalized

 

$

164,289

 

$

134,013

 

 

 

 

 

 

 

Net cash (received) paid for income and other taxes

 

$

(526

)

$

77

 

 

 

 

 

 

 

Real estate acquisitions/dispositions/other:

 

 

 

 

 

Mortgage loans assumed

 

$

 

$

40,672

 

 

 

 

 

 

 

Mortgage loans (assumed) by purchaser

 

$

 

$

(4,845

)

 

 

 

 

 

 

Amortization of deferred financing costs:

 

 

 

 

 

Investment in real estate, net

 

$

(471

)

$

(77

)

 

 

 

 

 

 

Deferred financing costs, net

 

$

2,632

 

$

2,641

 

 

 

 

 

 

 

Amortization of discounts and premiums on debt:

 

 

 

 

 

Mortgage notes payable

 

$

(1,574

)

$

(1,563

)

 

 

 

 

 

 

Notes, net

 

$

406

 

$

167

 

 

 

 

 

 

 

Amortization of deferred settlements on derivative instruments:

 

 

 

 

 

Other liabilities

 

$

(345

)

$

(345

)

 

 

 

 

 

 

Accumulated other comprehensive loss

 

$

513

 

$

563

 

 

 

 

 

 

 

Unrealized (gain) loss on derivative instruments:

 

 

 

 

 

Other assets

 

$

(4,935

)

$

67

 

 

 

 

 

 

 

Mortgage notes payable

 

$

3,390

 

$

1,550

 

 

 

 

 

 

 

Notes, net

 

$

2,907

 

$

867

 

 

 

 

 

 

 

Other liabilities

 

$

7,786

 

$

(2,310

)

 

 

 

 

 

 

Accumulated other comprehensive loss

 

$

(9,148

)

$

(174

)

 

 

 

 

 

 

(Payments on) settlement of derivative instruments:

 

 

 

 

 

Other assets

 

$

 (39

)

$

 (29

)

 

 

 

 

 

 

Other liabilities

 

$

(13,217

)

$

 

 

See accompanying notes

 

7



 

EQUITY RESIDENTIAL

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1.                                      Business

 

Equity Residential (“EQR”), a Maryland real estate investment trust (“REIT”) formed in March 1993, is an S&P 500 company focused on the acquisition, development and management of high quality apartment properties in top United States growth markets.  EQR has elected to be taxed as a REIT.

 

EQR is the general partner of, and as of March 31, 2008 owned an approximate 93.8% ownership interest in, ERP Operating Limited Partnership, an Illinois limited partnership (the “Operating Partnership”).  The Company is structured as an umbrella partnership REIT (“UPREIT”), under which all property ownership and business operations are conducted through the Operating Partnership and its subsidiaries.  References to the “Company” include EQR, the Operating Partnership and those entities owned or controlled by the Operating Partnership and/or EQR.

 

As of March 31, 2008, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 565 properties in 24 states and the District of Columbia consisting of 149,769 units.  The ownership breakdown includes (table does not include various uncompleted development properties):

 

 

 

Properties

 

Units

 

Wholly Owned Properties

 

493

 

130,161

 

Partially Owned Properties:

 

 

 

 

 

Consolidated

 

27

 

5,431

 

Unconsolidated

 

44

 

10,446

 

Military Housing (Fee Managed)

 

1

 

3,731

 

 

 

565

 

149,769

 

 

2.                                    Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) and certain reclassifications considered necessary for a fair presentation have been included.  Certain reclassifications have been made to the prior period financial statements in order to conform to the current year presentation.  Operating results for the quarter ended March 31, 2008 are not necessarily indicative of the results that may be expected for the year ending December 31, 2008.

 

In preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from these estimates.

 

The balance sheet at December 31, 2007 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

 

8



 

For further information, including definitions of capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2007.

 

Income and Other Taxes

 

Due to the structure of the Company as a REIT and the nature of the operations of its operating properties, no provision for federal income taxes has been made at the EQR level.  Historically, the Company has generally only incurred certain state and local income, excise and franchise taxes.  The Company has elected Taxable REIT Subsidiary (“TRS”) status for certain of its corporate subsidiaries, primarily those entities engaged in condominium conversion and corporate housing activities and as a result, these entities will incur both federal and state income taxes on any taxable income of such entities.

 

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 effect of deferred tax assets and liabilities are recognized in earnings in the period enacted.  The Company’s deferred tax assets are generally the result of tax affected amortization of goodwill, differing depreciable lives on capitalized assets and the timing of expense recognition for certain accrued liabilities.  As of March 31, 2008, the Company has recorded a deferred tax asset of approximately $12.5 million, which was fully offset by a valuation allowance due to the uncertainty in forecasting future TRS taxable income.

 

Other

 

The Company adopted SFAS No. 123(R), Share-Based Payment, as required effective January 1, 2006.  SFAS No. 123(R) requires all companies to expense share-based compensation (such as share options), as well as making other revisions to SFAS No. 123.  As the Company began expensing all share-based compensation effective January 1, 2003, the adoption of SFAS No. 123(R) did not have a material effect on its consolidated statements of operations or financial position.

 

The Company adopted the disclosure provisions of SFAS No. 150 and FSP No. FAS 150-3, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity, effective December 31, 2003.  SFAS No. 150 and FSP No. FAS 150-3 require the Company to make certain disclosures regarding noncontrolling interests that are classified as equity in the financial statements of a subsidiary but would be classified as a liability in the parent’s financial statements under SFAS No. 150 (e.g., minority interests in consolidated limited-life subsidiaries).  The Company is presently the controlling partner in various consolidated partnerships consisting of 27 properties and 5,431 units and various uncompleted development properties having a minority interest book value of $24.9 million at March 31, 2008.  Some of these partnerships contain provisions that require the partnerships to be liquidated through the sale of its assets upon reaching a date specified in each respective partnership agreement.  The Company, as controlling partner, has an obligation to cause the property owning partnerships to distribute proceeds of liquidation to the Minority Interests in these Partially Owned Properties only to the extent that the net proceeds received by the partnerships from the sale of its assets warrant a distribution based on the partnership agreements.  As of March 31, 2008, the Company estimates the value of Minority Interest distributions would have been approximately $114.4 million (“Settlement Value”) had the partnerships been liquidated.  This Settlement Value is based on estimated third party consideration realized by the partnerships upon disposition of the Partially Owned Properties and is net of all other assets and liabilities, including yield maintenance on the mortgages encumbering the properties, that would have been due on March 31, 2008 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 Minority Interests in the Company’s Partially Owned Properties is subject to change.  To the extent that the partnerships’ underlying assets are worth less than the underlying

 

9



 

liabilities, the Company has no obligation to remit any consideration to the Minority Interests in Partially Owned Properties.

 

In July 2006, the FASB ratified the consensus in FIN No. 48, Accounting for Uncertainty in Income Taxes.  FIN No. 48 creates a single model to address uncertainty in income tax positions and prescribes a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements.  It also provides guidance on derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition and clearly scopes income taxes out of SFAS No. 5, Accounting for Contingencies.  The Company adopted FIN No. 48 as required effective January 1, 2007.  The adoption of FIN No. 48 did not have a material effect on the consolidated results of operations or financial position.

 

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements.  SFAS No. 157 defines fair value, establishes a framework for measuring fair value in accordance with accounting principles generally accepted in the United States and expands disclosure about fair value measurements.  The Company adopted SFAS No. 157 as required effective January 1, 2008.  The adoption of SFAS No. 157 did not have a material effect on the consolidated results of operations or financial position.  See Note 11 in the Notes to Consolidated Financial Statements for further discussion.

 

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities.  SFAS No. 159 provides a “Fair Value Option” under which a company may irrevocably elect fair value as the initial and subsequent measurement attribute for certain financial instruments.  The Fair Value Option will be available on a contract-by-contract basis with changes in fair value recognized in earnings as those changes occur.  SFAS No. 159 is effective beginning January 1, 2008, but the Company has decided not to adopt this optional standard.

 

In December 2007, the FASB issued SFAS No. 141(R), Business Combinations.  SFAS No. 141(R) will significantly change the accounting for business combinations.  Under SFAS No. 141(R), an acquiring entity will be required to recognize all the assets acquired and liabilities assumed in a transaction at the acquisition-date fair value with limited exceptions.  SFAS No. 141(R) will change the accounting treatment for certain specific acquisition related items including: (1) expensing acquisition related costs as incurred; (2) valuing noncontrolling interests at fair value at the acquisition date; and (3) expensing restructuring costs associated with an acquired business.  SFAS No. 141(R) also includes a substantial number of new disclosure requirements.  SFAS No. 141(R) is to be applied prospectively to business combinations for which the acquisition date is on or after January 1, 2009.  We expect SFAS No. 141(R) will have an impact on our accounting for future business combinations once adopted, but we are currently assessing the impact it will have on the consolidated results of operations and financial position.

 

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements.  SFAS No. 160 establishes new accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary.  It clarifies that a noncontrolling interest in a subsidiary (minority interest) is an ownership interest in the consolidated entity that should be reported as equity in the Consolidated Financial Statements and separate from the parent company’s equity.  Among other requirements, this statement requires consolidated net income to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest. It also requires disclosure, on the face of the Consolidated Statements of Operations, of the amounts of consolidated net income attributable to the parent and to the noncontrolling interest.  This statement is effective for the Company on January 1, 2009.  The Company is currently evaluating the impact SFAS No. 160 will have on its consolidated results of operations and financial position.

 

                                                In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities – an amendment of FASB Statement No. 133.  SFAS No. 161 is intended to improve financial standards for derivative instruments and hedging activities by requiring enhanced disclosures to

 

10



 

enable investors to better understand their effects on an entity’s 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 under SFAS No. 133 and its related interpretations; and (3) how derivative instruments and related hedged items affect an entity’s financial position, financial performance and cash flows.  SFAS No. 161 is effective for the Company on January 1, 2009.  The Company is currently evaluating the impact SFAS No. 161 will have on its consolidated financial statements.

 

3.                                      Shareholders’ Equity and Minority Interests

 

The following tables present the changes in the Company’s issued and outstanding Common Shares and OP Units for the quarter ended March 31, 2008:

 

 

 

2008

 

Common Shares

 

 

 

Common Shares outstanding at January 1,

 

269,554,661

 

 

 

 

 

Common Shares Issued:

 

 

 

Conversion of Series E Preferred Shares

 

5,007

 

Conversion of Series H Preferred Shares

 

1,448

 

Conversion of OP Units

 

419,297

 

Exercise of options

 

113,758

 

Employee Share Purchase Plan

 

83,911

 

Restricted share grants, net

 

495,328

 

 

 

 

 

Common Shares Other:

 

 

 

Repurchased and retired

 

(171,161

)

 

 

 

 

Common Shares outstanding at March 31,

 

270,502,249

 

 

 

 

 

OP Units

 

 

 

OP Units outstanding at January 1,

 

18,420,320

 

Conversion of OP Units to Common Shares

 

(419,297

)

OP Units outstanding at March 31,

 

18,001,023

 

Total Common Shares and OP Units outstanding at March 31,

 

288,503,272

 

OP Units Ownership Interest in Operating Partnership

 

6.2

%

 

During the quarter ended March 31, 2008, the Company repurchased 171,161 of its Common Shares at an average price of $36.78 per share for total consideration of $6.3 million.  These shares were retired subsequent to the repurchases.  Of the total shares repurchased, 71,161 shares were repurchased from employees at an average price of $38.25 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.  EQR has authorization to repurchase an additional $469.3 million of its shares as of March 31, 2008.

 

The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the “Minority Interests – Operating Partnership”.  Subject to certain restrictions, the Minority Interests – Operating Partnership may exchange their OP Units for EQR Common Shares on a one-for-one basis.

 

Net proceeds from the Company’s Common Share and Preferred Share (see definition below) offerings are contributed by the Company to the Operating Partnership.  In return for those contributions, EQR receives a number of OP Units in the Operating Partnership equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in the Operating

 

11



 

Partnership equal in number and having the same terms as the Preferred Shares issued in the equity offering).  As a result, the net offering proceeds from Common Shares and Preferred Shares are allocated between shareholders’ equity and Minority Interests – Operating Partnership to account for the change in their respective percentage ownership of the underlying equity of the Operating Partnership.

 

The Company’s declaration of trust authorizes the Company to issue up to 100,000,000 preferred shares of beneficial interest, $0.01 par value per share (the “Preferred Shares”), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Company’s Common Shares.

 

The following table presents the Company’s issued and outstanding Preferred Shares as of March 31, 2008 and December 31, 2007:

 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

 

 

Annual

 

 

 

 

 

 

 

Redemption

 

Conversion

 

Dividend per

 

March 31,

 

December 31,

 

 

 

Date (1) (2)

 

Rate (2)

 

Share (3)

 

2008

 

2007

 

Preferred Shares of beneficial interest, $0.01 par value; 100,000,000 shares authorized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.00% Series E Cumulative Convertible Preferred; liquidation value $25 per share; 357,616 and 362,116 shares issued and outstanding at March 31, 2008 and December 31, 2007, respectively

 

11/1/98

 

1.1128

 

$

1.75

 

$

8,940

 

$

9,053

 

 

 

 

 

 

 

 

 

 

 

 

 

7.00% Series H Cumulative Convertible Preferred; liquidation value $25 per share; 23,359 and 24,359 shares issued and outstanding at March 31, 2008 and December 31, 2007, respectively

 

6/30/98

 

1.4480

 

$

1.75

 

584

 

609

 

 

 

 

 

 

 

 

 

 

 

 

 

8.29% Series K Cumulative Redeemable Preferred; liquidation value $50 per share; 1,000,000 shares issued and outstanding at March 31, 2008 and December 31, 2007

 

12/10/26

 

N/A

 

$

4.145

 

50,000

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

6.48% Series N Cumulative Redeemable Preferred; liquidation value $250 per share; 600,000 shares issued and outstanding at March 31, 2008 and December 31, 2007 (4)

 

6/19/08

 

N/A

 

$

16.20

 

150,000

 

150,000

 

 

 

 

 

 

 

 

 

$

209,524

 

$

209,662

 

 


(1)

 

On or after the redemption date, redeemable preferred shares (Series K and N) may be redeemed for cash at the option of the Company, in whole or in part, at a redemption price equal to the liquidation price per share, plus accrued and unpaid distributions, if any.

 

 

 

(2)

 

On or after the redemption date, convertible preferred shares (Series E & H) may be redeemed under certain circumstances at the option of the Company for cash (in the case of Series E) or Common Shares (in the case of Series H), in whole or in part, at various redemption prices per share based upon the contractual conversion rate, plus accrued and unpaid distributions, if any.

 

 

 

(3)

 

Dividends on all series of Preferred Shares are payable quarterly at various pay dates. The dividend listed for Series N is a Preferred Share rate and the equivalent Depositary Share annual dividend is $1.62 per share.

 

 

 

(4)

 

The Series N Preferred Shares have a corresponding depositary share that consists of ten times the number of shares and one-tenth the liquidation value and dividend per share.

 

The following table presents the Operating Partnership’s issued and outstanding Junior Convertible Preference Units (the “Junior Preference Units”) as of March 31, 2008 and December 31, 2007:

 

12



 

 

 

 

 

 

 

 

 

Amounts in thousands

 

 

 

 

 

 

 

Annual

 

 

 

 

 

 

 

Redemption

 

Conversion

 

Dividend

 

March 31,

 

December 31,

 

 

 

Date (2)

 

Rate (2)

 

per Unit (1)

 

2008

 

2007

 

Junior Preference Units:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series B Junior Convertible Preference Units; liquidation value $25 per unit; 7,367 units issued and outstanding at March 31, 2008 and December 31, 2007

 

7/29/09

 

1.020408

 

$

2.00

 

$

184

 

$

184

 

 

 

 

 

 

 

 

 

$

184

 

$

184

 

 


(1)          Dividends on the Junior Preference Units are payable quarterly at various pay dates.

 

(2)          On or after the tenth anniversary of the issuance (the “Redemption Date”), the Series B Junior Preference Units may be converted into OP Units at the option of the Operating Partnership based on the contractual conversion rate. Prior to the Redemption Date, the holders may elect to convert the Series B Junior Preference Units to OP Units under certain circumstances based on the contractual conversion rate. The contractual rate is based upon a ratio dependent upon the closing price of EQR’s Common Shares.

 

4.                                    Real Estate

 

The following table summarizes the carrying amounts for investment in real estate (at cost) as of March 31, 2008 and December 31, 2007 (amounts in thousands):

 

 

 

March 31,
2008

 

December 31,
2007

 

Land

 

$

3,613,965

 

$

3,607,305

 

Depreciable property:

 

 

 

 

 

Buildings and improvements

 

12,645,555

 

12,665,706

 

Furniture, fixtures and equipment

 

895,809

 

890,975

 

Projects under development:

 

 

 

 

 

Land

 

196,554

 

210,414

 

Construction-in-progress

 

615,062

 

601,925

 

Land held for development:

 

 

 

 

 

Land

 

313,275

 

311,675

 

Construction-in-progress

 

55,250

 

45,350

 

Investment in real estate

 

18,335,470

 

18,333,350

 

Accumulated depreciation

 

(3,245,919

)

(3,170,125

)

Investment in real estate, net

 

$

15,089,551

 

$

15,163,225

 

 

During the quarter ended March 31, 2008, the Company acquired the entire equity interest in the following from unaffiliated parties (purchase price in thousands):

 

 

 

 

 

 

 

Purchase

 

 

 

Properties

 

Units

 

Price

 

Rental Properties

 

2

 

171

 

$

41,863

 

 

The Company also acquired all of its partners’ interests in one partially owned property containing 144 units for $5.9 million and two partially owned land parcels for $1.6 million.

 

During the quarter ended March 31, 2008, the Company disposed of the following to unaffiliated parties (sales price in thousands):

 

13



 

 

 

Properties

 

Units

 

Sales Price

 

Rental Properties

 

15

 

3,317

 

$

271,643

 

Condominium Conversion Properties

 

2

 

41

 

9,445

 

 

 

17

 

3,358

 

$

281,088

 

 

The Company recognized a net gain on sales of discontinued operations of approximately $122.5 million on the above sales.

 

5.                                    Commitments to Acquire/Dispose of Real Estate

 

As of May 1, 2008, the Company had entered into separate agreements to acquire the following (purchase price in thousands):

 

 

 

Properties/

 

 

 

Purchase

 

 

 

Parcels

 

Units

 

Price

 

Operating Properties

 

1

 

304

 

$

43,779

 

Land Parcels

 

5

 

 

153,122

 

Total

 

6

 

304

 

$

196,901

 

 

As of May 1, 2008, in addition to the property that was subsequently disposed of as discussed in Note 16, the Company had entered into separate agreements to dispose of the following (sales price in thousands):

 

 

 

Properties/

 

 

 

 

 

 

 

Parcels

 

Units

 

Sales Price

 

Operating Properties

 

16

 

4,999

 

$

486,086

 

Land Parcels

 

1

 

 

3,300

 

Total

 

17

 

4,999

 

$

489,386

 

 

The closings of these pending transactions are subject to certain conditions and restrictions, therefore, there can be no assurance that these transactions will be consummated or that the final terms will not differ in material respects from those summarized in the preceding paragraphs.

 

6.                                    Investments in Partially Owned Entities

 

The Company has co-invested in various properties with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated). The following table summarizes the Company’s investments in partially owned entities as of March 31, 2008 (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

 

Total projects (1)

 

 

1

 

5

 

21

 

27

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total units (1)

 

 

132

 

1,405

 

3,894

 

5,431

 

10,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt – Secured (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

EQR Ownership (3)

 

$

421,755

 

$

28,260

 

$

141,206

 

$

289,135

 

$

880,356

 

$

121,200

 

Minority Ownership

 

 

 

 

13,321

 

13,321

 

363,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total (at 100%)

 

$

421,755

 

$

28,260

 

$

141,206

 

$

302,456

 

$

893,677

 

$

484,800

 

 

14



 


(1)          Project and unit counts exclude all uncompleted development projects until those projects are substantially completed.

(2)          All debt is non-recourse to the Company with the exception of $68.7 million in mortgage bonds on various development projects.

(3)          Represents the Company’s 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.

 

7.                                    Deposits – Restricted

 

The following table presents the restricted deposits as of March 31, 2008 and December 31, 2007 (amounts in thousands):

 

 

 

March 31,

 

December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Tax–deferred (1031) exchange proceeds

 

$

30,200

 

$

63,795

 

Earnest money on pending acquisitions

 

4,500

 

3,050

 

Restricted deposits on debt (1)

 

127,917

 

133,491

 

Resident security and utility deposits

 

39,595

 

39,889

 

Other

 

14,001

 

13,051

 

 

 

 

 

 

 

Totals

 

$

216,213

 

$

253,276

 

 


(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 March 31, 2008, the Company had outstanding mortgage debt of approximately $4.1 billion.

 

During the quarter ended March 31, 2008, the Company:

 

·                  Repaid $74.5 million of mortgage loans;

·                  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; and

·                  Obtained an additional $63.1 million of new mortgage loans on certain other properties.

 

As of March 31, 2008, scheduled maturities for the Company’s outstanding mortgage indebtedness were at various dates through September 1, 2045. At March 31, 2008, the interest rate range on the Company’s mortgage debt was 1.40% to 12.465%. During the quarter ended March 31, 2008, the weighted average interest rate on the Company’s mortgage debt was 5.23%.

 

9.                                    Notes

 

As of March 31, 2008, the Company had outstanding unsecured notes of approximately $5.8 billion. There were no significant transactions during the quarter ended March 31, 2008.

 

As of March 31, 2008, scheduled maturities for the Company’s outstanding notes were at various dates through 2029. At March 31, 2008, the interest rate range on the Company’s notes was 3.85% to 7.57%. During the quarter ended March 31, 2008, the weighted average interest rate on the Company’s notes was 5.60%.

 

15



 

10.                             Lines of Credit

 

The Operating Partnership has an unsecured revolving credit facility with potential borrowings of up to $1.5 billion 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 dependent upon the Operating Partnership’s credit rating or based on bids received from the lending group. EQR has guaranteed the Operating Partnership’s credit facility up to the maximum amount and for the full term of the facility.

 

As of March 31, 2008, no amounts were outstanding and $77.5 million was restricted (dedicated to support letters of credit and not available for borrowing) on the credit facility.  During the quarter ended March 31, 2008, the weighted average interest rate under the credit facility was 4.29%.

 

11.                            Derivative and Other Fair Value Instruments

 

The following table summarizes the consolidated derivative instruments at March 31, 2008 (dollar amounts are in thousands):

 

 

 

 

 

Forward

 

Development

 

 

 

Fair Value

 

Starting

 

Cash Flow

 

 

 

Hedges (1)

 

Swaps (2)

 

Hedges (3)

 

Current Notional Balance

 

$

370,000

 

$

100,000

 

$

143,707

 

Lowest Possible Notional

 

$

370,000

 

$

100,000

 

$

45,106

 

Highest Possible Notional

 

$

370,000

 

$

100,000

 

$

283,664

 

Lowest Interest Rate

 

3.245

%

4.573

%

4.928

%

Highest Interest Rate

 

3.787

%

4.716

%

6.000

%

Earliest Maturity Date

 

2009

 

2019

 

2009

 

Latest Maturity Date

 

2009

 

2019

 

2010

 

Estimated Asset (Liability) Fair Value

 

$

4,982

 

$

(1,696

)

$

(3,484

)

 


(1)

Fair Value Hedges – Converts outstanding fixed rate debt to a floating interest rate.

(2)

Forward Starting Swaps – Designed to partially fix the interest rate in advance of a planned future debt issuance.

(3)

Development Cash Flow Hedges – Converts outstanding floating rate debt to a fixed interest rate.

 

On March 31, 2008, the net derivative instruments were reported at their fair value as other liabilities of approximately $5.2 million and other assets of $5.0 million.  As of March 31, 2008, there were approximately $25.1 million in deferred losses, net, included in accumulated other comprehensive loss.  Based on the estimated fair values of the net derivative instruments at March 31, 2008, the Company may recognize an estimated $5.7 million of accumulated other comprehensive loss as additional interest expense during the twelve months ending March 31, 2009.

 

In February 2008, the Company 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 has been deferred as a component of accumulated other comprehensive loss and will be recognized as an increase to interest expense over the first ten years of the mortgage loan.

 

SFAS No. 157 establishes a three-level valuation hierarchy 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 instrument’s 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:

 

16



 

·                  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 Company’s derivative positions are valued using models developed by the respective counterparty as well as models developed internally by the Company that use as their basis readily observable market parameters (such as forward yield curves and credit default swap data) 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 $54.7 million as of March 31, 2008 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.

 

12.                             Earnings Per Share

 

The following tables set forth the computation of net income per share – basic and net income per share – diluted (amounts in thousands except per share amounts):

 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

Numerator for net income per share – basic:

 

 

 

 

 

Income from continuing operations, net of minority interests

 

$

26,024

 

$

8,754

 

Preferred distributions

 

(3,633

)

(7,424

)

 

 

 

 

 

 

Income from continuing operations available to Common Shares, net of minority interests

 

22,391

 

1,330

 

Discontinued operations, net of minority interests

 

114,458

 

117,483

 

 

 

 

 

 

 

Numerator for net income per share – basic

 

$

136,849

 

$

118,813

 

 

 

 

 

 

 

Numerator for net income per share – diluted:

 

 

 

 

 

Income from continuing operations, net of minority interests

 

$

26,024

 

$

8,754

 

Preferred distributions

 

(3,633

)

(7,424

)

Effect of dilutive securities:

 

 

 

 

 

Allocation to Minority Interests – Operating Partnership, net

 

1,518

 

94

 

 

 

 

 

 

 

Income from continuing operations available to Common Shares

 

23,909

 

1,424

 

Discontinued operations

 

122,232

 

125,275

 

 

 

 

 

 

 

Numerator for net income per share – diluted

 

$

146,141

 

$

126,699

 

 

 

 

 

 

 

Denominator for net income per share – basic and diluted:

 

 

 

 

 

Denominator for net income per share – basic

 

268,784

 

292,251

 

Effect of dilutive securities:

 

 

 

 

 

OP Units

 

18,295

 

19,446

 

Share options/restricted shares

 

2,238

 

4,568

 

 

 

 

 

 

 

Denominator for net income per share – diluted

 

289,317

 

316,265

 

 

 

 

 

 

 

Net income per share – basic

 

$

0.51

 

$

0.41

 

 

 

 

 

 

 

Net income per share – diluted

 

$

0.51

 

$

0.40

 

 

17



 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

Net income per share – basic:

 

 

 

 

 

Income from continuing operations available to Common Shares, net of minority interests

 

$

0.083

 

$

0.005

 

Discontinued operations, net of minority interests

 

0.426

 

0.402

 

 

 

 

 

 

 

Net income per share – basic

 

$

0.509

 

$

0.407

 

 

 

 

 

 

 

Net income per share – diluted:

 

 

 

 

 

Income from continuing operations available to Common Shares

 

$

0.083

 

$

0.005

 

Discontinued operations

 

0.422

 

0.396

 

 

 

 

 

 

 

Net income per share – diluted

 

$

0.505

 

$

0.401

 

 

Convertible preferred shares/units that could be converted into 444,474 and 853,151 weighted average Common Shares for the quarters ended March 31, 2008 and 2007, respectively, were outstanding but were not included in the computation of diluted earnings per share because the effects would be anti-dilutive. In addition, the effect of the Common Shares that could ultimately be issued upon the conversion/exchange of the Operating Partnership’s $650.0 million exchangeable senior notes was not included in the computation of diluted earnings per share because the effects would be anti-dilutive.

 

13.                             Discontinued Operations

 

The Company has presented separately as discontinued operations in all periods the results of operations for all consolidated assets disposed of on or after January 1, 2002 (the date of adoption of SFAS No. 144), all operations related to condominium conversion properties effective upon their respective transfer into a TRS and all properties held for sale, if any.

 

The components of discontinued operations are outlined below and include the results of operations for the respective periods that the Company owned such assets during the quarters ended March 31, 2008 and 2007 (amounts in thousands).

 

18



 

 

 

Quarter Ended March 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

REVENUES

 

 

 

 

 

Rental income

 

$

5,330

 

$

58,065

 

Total revenues

 

5,330

 

58,065

 

 

 

 

 

 

 

EXPENSES (1)

 

 

 

 

 

Property and maintenance

 

4,124

 

19,284

 

Real estate taxes and insurance

 

637

 

7,766

 

Property management

 

(26

)

203

 

Depreciation

 

982

 

15,742

 

General and administrative

 

3

 

2

 

Impairment

 

56

 

 

Total expenses

 

5,776

 

42,997

 

 

 

 

 

 

 

Discontinued operating (loss) income

 

(446

)

15,068

 

 

 

 

 

 

 

Interest and other income

 

(17

)

93

 

Interest (2):

 

 

 

 

 

Expense incurred, net

 

(22

)

(1,310

)

Amortization of deferred financing costs

 

 

(343

)

Income and other tax benefit (expense)

 

200

 

(179

)

 

 

 

 

 

 

Discontinued operations

 

(285

)

13,329

 

Minority Interests – Operating Partnership

 

18

 

(829

)

 

 

 

 

 

 

Discontinued operations, net of minority interests

 

(267

)

12,500