|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
| Properties | Apartment Units | |||||||
|
Wholly Owned Properties
|
425 | 119,634 | ||||||
|
Partially Owned Properties — Consolidated
|
24 | 5,232 | ||||||
|
Military Housing
|
2 | 4,738 | ||||||
|
|
||||||||
|
|
451 | 129,604 | ||||||
|
|||
| § | 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 an apartment unit. The per-apartment 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 Company 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 Company 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. |
| 2010 | 2009 | 2008 | ||||||||||
|
Expected volatility (1)
|
32.4 | % | 26.8 | % | 20.3 | % | ||||||
|
Expected life (2)
|
5 years | 5 years | 5 years | |||||||||
|
Expected dividend yield (3)
|
4.85 | % | 4.68 | % | 4.95 | % | ||||||
|
Risk-free interest rate (4)
|
2.29 | % | 1.89 | % | 2.67 | % | ||||||
|
Option valuation per share
|
$ | 6.18 | $ | 3.38 | $ | 4.08 | ||||||
| (1) | Expected volatility — Estimated based on the historical volatility of EQR’s 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 EQR’s shares in a given year. | |
| (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. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Income and other tax expense (benefit) (1)
|
$ | 331 | $ | 2,804 | $ | 5,279 | ||||||
|
Discontinued operations, net (2)
|
47 | (1,161 | ) | (1,841 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Provision for income, franchise and excise taxes (3)
|
$ | 378 | $ | 1,643 | $ | 3,438 | ||||||
|
|
||||||||||||
| (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 provisions for income tax amounts are current and none are deferred. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Tax treatment of dividends and distributions:
|
||||||||||||
|
Ordinary dividends
|
$ | 0.607 | $ | 0.807 | $ | 0.699 | ||||||
|
Long-term capital gain
|
0.622 | 0.558 | 0.755 | |||||||||
|
Unrecaptured section 1250 gain
|
0.241 | 0.275 | 0.476 | |||||||||
|
|
||||||||||||
|
Dividends and distributions declared per
Common Share outstanding
|
$ | 1.470 | $ | 1.640 | $ | 1.930 | ||||||
|
|
||||||||||||
|
|||
| 2010 | 2009 | 2008 | ||||||||||
|
Common Shares
|
||||||||||||
|
Common Shares outstanding at January 1,
|
279,959,048 | 272,786,760 | 269,554,661 | |||||||||
|
|
||||||||||||
|
Common Shares Issued:
|
||||||||||||
|
Conversion of Series E Preferred Shares
|
328,363 | 612 | 36,830 | |||||||||
|
Conversion of Series H Preferred Shares
|
32,516 | — | 2,750 | |||||||||
|
Conversion of OP Units
|
884,472 | 2,676,002 | 1,759,560 | |||||||||
|
Issuance of Common Shares
|
6,151,198 | 3,497,300 | — | |||||||||
|
Exercise of share options
|
2,506,645 | 422,713 | 995,129 | |||||||||
|
Employee Share Purchase Plan (ESPP)
|
157,363 | 324,394 | 195,961 | |||||||||
|
Restricted share grants, net
|
235,767 | 298,717 | 461,954 | |||||||||
|
|
||||||||||||
|
Common Shares Other:
|
||||||||||||
|
Repurchased and retired
|
(58,130 | ) | (47,450 | ) | (220,085 | ) | ||||||
|
|
||||||||||||
|
Common Shares outstanding at December 31,
|
290,197,242 | 279,959,048 | 272,786,760 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Units
|
||||||||||||
|
Units outstanding at January 1,
|
14,197,969 | 16,679,777 | 18,420,320 | |||||||||
|
LTIP Units, net
|
92,892 | 154,616 | — | |||||||||
|
OP Units issued through acquisitions/consolidations
|
205,648 | 32,061 | 19,017 | |||||||||
|
Conversion of Series B Junior Preference Units
|
— | 7,517 | — | |||||||||
|
Conversion of OP Units to Common Shares
|
(884,472 | ) | (2,676,002 | ) | (1,759,560 | ) | ||||||
|
|
||||||||||||
|
Units outstanding at December 31,
|
13,612,037 | 14,197,969 | 16,679,777 | |||||||||
|
|
||||||||||||
|
Total Common Shares and Units outstanding at December 31,
|
303,809,279 | 294,157,017 | 289,466,537 | |||||||||
|
|
||||||||||||
|
Units Ownership Interest in Operating Partnership
|
4.5 | % | 4.8 | % | 5.8 | % | ||||||
|
|
||||||||||||
|
LTIP Units Issued:
|
||||||||||||
|
Issuance — per unit
|
— | $ | 0.50 | — | ||||||||
|
Issuance — contribution valuation
|
— | $ | 0.1 million | — | ||||||||
|
|
||||||||||||
|
OP Units Issued:
|
||||||||||||
|
Acquisitions/consolidations — per unit
|
$ | 40.09 | $ | 26.50 | $ | 44.64 | ||||||
|
Acquisitions/consolidations — valuation
|
$ | 8.2 million | $ | 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 | — | ||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Balance at January 1,
|
$ | 258,280 | $ | 264,394 | $ | 345,165 | ||||||
|
Change in market value
|
129,918 | 14,544 | (65,524 | ) | ||||||||
|
Change in carrying value
|
(4,658 | ) | (20,658 | ) | (15,247 | ) | ||||||
|
|
||||||||||||
|
Balance at December 31,
|
$ | 383,540 | $ | 258,280 | $ | 264,394 | ||||||
|
|
||||||||||||
| Amounts in thousands | ||||||||||||||||||||
| Annual | ||||||||||||||||||||
| Redemption | Conversion | Dividend per | December 31, | December 31, | ||||||||||||||||
| Date (1) (2) | Rate (2) | Share (3) | 2010 | 2009 | ||||||||||||||||
|
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; 0 and 328,466 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009,
respectively
|
11/1/98 | 1.1128 | $ | 1.75 | $ | — | $ | 8,212 | ||||||||||||
|
|
||||||||||||||||||||
|
7.00% Series H Cumulative Convertible Preferred;
liquidation value $25 per
share; 0 and 22,459 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009,
respectively
|
6/30/98 | 1.4480 | $ | 1.75 | — | 561 | ||||||||||||||
|
|
||||||||||||||||||||
|
8.29% Series K Cumulative Redeemable Preferred;
liquidation value $50 per
share; 1,000,000 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009
|
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 December
31, 2010 and December 31,
2009 (4)
|
6/19/08 | N/A | $ | 16.20 | 150,000 | 150,000 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 200,000 | $ | 208,773 | ||||||||||||||||
|
|
||||||||||||||||||||
| (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 and 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. On November 1, 2010, the Company redeemed its Series E and Series H Cumulative Convertible Preferred Shares for cash consideration of $0.8 million and 355,539 Common Shares. | |
| (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. |
|
|||
| 2010 | 2009 | |||||||
|
Land
|
$ | 4,110,275 | $ | 3,650,324 | ||||
|
Depreciable property:
|
||||||||
|
Buildings and improvements
|
13,995,121 | 12,781,543 | ||||||
|
Furniture, fixtures and equipment
|
1,231,391 | 1,111,978 | ||||||
|
Projects under development:
|
||||||||
|
Land
|
28,260 | 106,716 | ||||||
|
Construction-in-progress
|
102,077 | 562,263 | ||||||
|
Land held for development:
|
||||||||
|
Land
|
198,465 | 181,430 | ||||||
|
Construction-in-progress
|
36,782 | 70,890 | ||||||
|
|
||||||||
|
Investment in real estate
|
19,702,371 | 18,465,144 | ||||||
|
Accumulated depreciation
|
(4,337,357 | ) | (3,877,564 | ) | ||||
|
|
||||||||
|
Investment in real estate, net
|
$ | 15,365,014 | $ | 14,587,580 | ||||
|
|
||||||||
| Purchase | ||||||||||||
| Properties | Apartment Units | Price | ||||||||||
|
Rental Properties
|
16 | 4,445 | $ | 1,485,701 | ||||||||
|
Land Parcels (six)
|
— | — | 68,869 | |||||||||
|
|
||||||||||||
|
Total
|
16 | 4,445 | $ | 1,554,570 | ||||||||
|
|
||||||||||||
| Purchase | ||||||||||||
| Properties | Apartment Units | Price | ||||||||||
|
Rental Properties
|
2 | 566 | $ | 145,036 | ||||||||
|
Land Parcel (one)
|
— | — | 11,500 | |||||||||
|
|
||||||||||||
|
Total
|
2 | 566 | $ | 156,536 | ||||||||
|
|
||||||||||||
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties:
|
||||||||||||
|
Consolidated
|
35 | 7,171 | $ | 718,352 | ||||||||
|
Unconsolidated (1)
|
27 | 6,275 | 417,779 | |||||||||
|
Land Parcel (one)
|
— | — | 4,000 | |||||||||
|
Condominium Conversion Properties
|
1 | 2 | 360 | |||||||||
|
|
||||||||||||
|
Total
|
63 | 13,448 | $ | 1,140,491 | ||||||||
|
|
||||||||||||
| (1) | The Company owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. |
| Properties | Apartment 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 Company owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. The Company’s buyout of its partner’s interest in one previously unconsolidated property is not included in the above totals. |
|
|||
| Properties | Apartment Units | Purchase Price | ||||||||||
|
Rental Properties
|
2 | 683 | $ | 125,250 | ||||||||
|
|
||||||||||||
|
Total
|
2 | 683 | $ | 125,250 | ||||||||
|
|
||||||||||||
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties
|
15 | 4,152 | $ | 378,650 | ||||||||
|
|
||||||||||||
|
Total
|
15 | 4,152 | $ | 378,650 | ||||||||
|
|
||||||||||||
|
|||
| Consolidated | ||||||||||||||||||||
| Development Projects (VIEs) | ||||||||||||||||||||
| Held for | Completed, | Completed | ||||||||||||||||||
| and/or Under | Not | and | ||||||||||||||||||
| Development | Stabilized (4) | Stabilized | Other | Total | ||||||||||||||||
|
Total projects (1)
|
— | 1 | 4 | 19 | 24 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total apartment units (1)
|
— | 490 | 1,302 | 3,440 | 5,232 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Balance sheet information
at 12/31/10 (at 100%):
|
||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Investment in real estate
|
$ | 44,006 | $ | 257,747 | $ | 390,465 | $ | 438,329 | $ | 1,130,547 | ||||||||||
|
Accumulated depreciation
|
— | — | (18,471 | ) | (124,347 | ) | (142,818 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Investment in real estate, net
|
44,006 | 257,747 | 371,994 | 313,982 | 987,729 | |||||||||||||||
|
Cash and cash equivalents
|
877 | 1,288 | 7,384 | 11,581 | 21,130 | |||||||||||||||
|
Deposits — restricted
|
1,115 | 922 | 3,205 | 8 | 5,250 | |||||||||||||||
|
Escrow deposits — mortgage
|
— | — | 222 | 2,321 | 2,543 | |||||||||||||||
|
Deferred financing costs, net
|
— | 2,800 | 412 | 505 | 3,717 | |||||||||||||||
|
Other assets
|
339 | 268 | 308 | 143 | 1,058 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 46,337 | $ | 263,025 | $ | 383,525 | $ | 328,540 | $ | 1,021,427 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||||||||||
|
Mortgage notes payable
|
$ | 18,342 | $ | 141,741 | $ | 275,348 | $ | 314,535 | $ | 749,966 | ||||||||||
|
Accounts payable & accrued expenses
|
346 | 2,215 | 1,070 | 1,259 | 4,890 | |||||||||||||||
|
Accrued interest payable
|
1,294 | 521 | 605 | 1,531 | 3,951 | |||||||||||||||
|
Other liabilities
|
1,617 | 1,568 | 910 | 1,001 | 5,096 | |||||||||||||||
|
Security deposits
|
— | 1,021 | 955 | 1,392 | 3,368 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
21,599 | 147,066 | 278,888 | 319,718 | 767,271 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Noncontrolling Interests — Partially Owned Properties
|
3,418 | 5,025 | 4,278 | (4,730 | ) | 7,991 | ||||||||||||||
|
Accumulated other comprehensive (loss)
|
— | (1,322 | ) | — | — | (1,322 | ) | |||||||||||||
|
EQR equity
|
21,320 | 112,256 | 100,359 | 13,552 | 247,487 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total equity
|
24,738 | 115,959 | 104,637 | 8,822 | 254,156 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and equity
|
$ | 46,337 | $ | 263,025 | $ | 383,525 | $ | 328,540 | $ | 1,021,427 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Debt — Secured (2):
|
||||||||||||||||||||
|
EQR Ownership (3)
|
$ | 18,342 | $ | 141,741 | $ | 275,348 | $ | 252,857 | $ | 688,288 | ||||||||||
|
Noncontrolling Ownership
|
— | — | — | 61,678 | 61,678 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total (at 100%)
|
$ | 18,342 | $ | 141,741 | $ | 275,348 | $ | 314,535 | $ | 749,966 | ||||||||||
|
|
||||||||||||||||||||
| Consolidated | ||||||||||||||||||||
| Development Projects (VIEs) | ||||||||||||||||||||
| Held for | ||||||||||||||||||||
| and/or Under | Completed, | Completed | ||||||||||||||||||
| Development | Not Stabilized (4) | and Stabilized | Other | Total | ||||||||||||||||
|
Operating information for the year
ended 12/31/10 (at 100%):
|
||||||||||||||||||||
|
Operating revenue
|
$ | 4 | $ | 6,344 | $ | 25,607 | $ | 55,928 | $ | 87,883 | ||||||||||
|
Operating expenses
|
758 | 3,458 | 9,370 | 19,906 | 33,492 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net operating (loss) income
|
(754 | ) | 2,886 | 16,237 | 36,022 | 54,391 | ||||||||||||||
|
Depreciation
|
— | — | 12,239 | 14,882 | 27,121 | |||||||||||||||
|
General and administrative/other
|
51 | — | 127 | 92 | 270 | |||||||||||||||
|
Impairment
|
8,959 | — | — | — | 8,959 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating (loss) income
|
(9,764 | ) | 2,886 | 3,871 | 21,048 | 18,041 | ||||||||||||||
|
Interest and other income
|
23 | — | 10 | 30 | 63 | |||||||||||||||
|
Other expenses
|
(493 | ) | — | — | (548 | ) | (1,041 | ) | ||||||||||||
|
Interest:
|
||||||||||||||||||||
|
Expense incurred, net
|
(925 | ) | (2,872 | ) | (6,596 | ) | (20,576 | ) | (30,969 | ) | ||||||||||
|
Amortization of deferred financing costs
|
— | — | (753 | ) | (238 | ) | (991 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss) income before income and other taxes
and discontinued operations
|
(11,159 | ) | 14 | (3,468 | ) | (284 | ) | (14,897 | ) | |||||||||||
|
Income and other tax (expense) benefit
|
(31 | ) | — | — | (5 | ) | (36 | ) | ||||||||||||
|
Net loss on sales of land parcels
|
(234 | ) | — | — | — | (234 | ) | |||||||||||||
|
Net gain on sales of discontinued operations
|
711 | — | — | 34,842 | 35,553 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net (loss) income
|
$ | (10,713 | ) | $ | 14 | $ | (3,468 | ) | $ | 34,553 | $ | 20,386 | ||||||||
|
|
||||||||||||||||||||
| (1) | Project and apartment 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 $14.0 million in mortgage debt on one development project. | |
| (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 apartment units to be available for leasing. |
|
|||
| December 31, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Tax—deferred (1031) exchange proceeds
|
$ | 103,887 | $ | 244,257 | ||||
|
Earnest money on pending acquisitions
|
9,264 | 6,000 | ||||||
|
Restricted deposits on debt (1)
|
18,966 | 49,565 | ||||||
|
Resident security and utility deposits
|
40,745 | 39,361 | ||||||
|
Other
|
8,125 | 12,825 | ||||||
|
|
||||||||
|
|
||||||||
|
Totals
|
$ | 180,987 | $ | 352,008 | ||||
|
|
||||||||
| (1) | Primarily represents amounts held in escrow by the lender and released as draw requests are made on fully funded development mortgage loans. |
|
|||
| ▪ | Repaid $652.1 million of mortgage loans; | ||
| ▪ | Obtained $173.6 million of new mortgage loan proceeds; | ||
| ▪ | Assumed $359.1 million of mortgage debt on seven acquired properties; | ||
| ▪ | Was released from $40.0 million of mortgage debt assumed by the purchaser on two disposed properties; and | ||
| ▪ | Assumed $112.6 million of mortgage debt on seven previously unconsolidated properties and repaid the net $70.0 million mortgage loan (net of $42.6 million of cash collateral held by the lender) concurrent with closing using proceeds drawn from the Company’s line of credit. |
| Year | Total | ||
|
2011
|
$597,100 | ||
|
2012
|
342,088 | ||
|
2013
|
171,138 | ||
|
2014
|
86,041 | ||
|
2015
|
59,013 | ||
|
Thereafter
|
3,507,516 | ||
|
|
|||
|
Total
|
$4,762,896 | ||
|
|
| ▪ | 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. |
|
|||
| Net | Interest | Weighted | Maturity | |||||||
| December 31, 2010 | Principal | Rate | Average | Date | ||||||
| (Amounts are in thousands) | Balance | Ranges | Interest Rate | Ranges | ||||||
|
Fixed Rate Public/Private Notes (1)
|
$ | 4,375,860 | 3.85% - 7.57% | 5.78% | 2011 - 2026 | |||||
|
Floating Rate Public/Private Notes (1)
|
809,320 | (1) | 1.72% | 2011 - 2013 | ||||||
|
|
||||||||||
|
|
||||||||||
|
Totals
|
$ | 5,185,180 | ||||||||
|
|
||||||||||
| 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 | ||||||||||
|
|
||||||||||||
| (1) | At December 31, 2010 and 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. | |
| (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% at December 31, 2009. |
| ▪ | Issued $600.0 million of ten-year 4.75% fixed rate public notes in a public offering at an all-in effective interest rate of 5.09%, receiving net proceeds of $595.4 million before underwriting fees and other expenses. |
| ▪ | 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. |
| Year | Total (1) | |||
|
2011 (2)(3)
|
$ | 1,068,891 | ||
|
2012
|
474,221 | |||
|
2013
|
407,849 | |||
|
2014
|
498,576 | |||
|
2015
|
298,700 | |||
|
Thereafter
|
2,436,943 | |||
|
|
||||
|
Total
|
$ | 5,185,180 | ||
|
|
||||
| (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 Company’s $500.0 million term loan facility, which originally matured on October 5, 2010. Effective April 12, 2010, the Company exercised the first of its two one-year extension options. As a result, the maturity date is now October 5, 2011 and there is one remaining one-year extension option exercisable by the Company. | |
| (3) | Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity of 2026. |
|
|||
|
|||
| Forward | Development | |||||||||||
| Fair Value | Starting | Cash Flow | ||||||||||
| Hedges (1) | Swaps (2) | Hedges (3) | ||||||||||
|
Current Notional Balance
|
$ | 315,693 | $ | 950,000 | $ | 87,422 | ||||||
|
Lowest Possible Notional
|
$ | 315,693 | $ | 950,000 | $ | 3,020 | ||||||
|
Highest Possible Notional
|
$ | 317,694 | $ | 950,000 | $ | 91,343 | ||||||
|
Lowest Interest Rate
|
2.009 | % | 3.478 | % | 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 — 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. These swaps have mandatory counterparty terminations from 2012 through 2014, and $350.0 million, $400.0 million and $200.0 million are designated for 2011, 2012 and 2013 maturities, respectively. | |
| (3) | Development Cash Flow Hedges — Converts outstanding floating rate debt to a fixed interest rate. |
| Asset Derivatives | Liability Derivatives | |||||||||||||||
| Balance Sheet | Balance Sheet | |||||||||||||||
| December 31, 2010 | Location | Fair Value | Location | Fair Value | ||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||
|
Fair Value Hedges
|
Other assets | $ | 12,521 | Other liabilities | $ | — | ||||||||||
|
Forward Starting Swaps
|
Other assets | 3,276 | Other liabilities | (37,756 | ) | |||||||||||
|
Development Cash Flow Hedges
|
Other assets | — | Other liabilities | (1,322 | ) | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 15,797 | $ | (39,078 | ) | |||||||||||
|
|
||||||||||||||||
| 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 | ) | |||||||||||
|
|
||||||||||||||||
| Location of Gain/(Loss) | Amount of Gain/(Loss) | Income Statement | Amount of Gain/(Loss) | |||||||||||||||||
| December 31, 2010 | 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 | $ | 7,335 | Fixed rate debt | Interest expense | $ | (7,335 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 7,335 | $ | (7,335 | ) | |||||||||||||||
|
|
||||||||||||||||||||
| 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 | |||||||||||||||
|
|
||||||||||||||||||||
| 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, 2010 | 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
|
$ | (68,149 | ) | Interest expense | $ | (3,338 | ) | N/A | $ | — | ||||||||||
|
Development
Interest Rate
Swaps/Caps
|
2,255 | Interest expense | — | N/A | — | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | (65,894 | ) | $ | (3,338 | ) | $ | — | ||||||||||||
|
|
||||||||||||||||||||
| 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 | ) | $ | — | |||||||||||||
|
|
||||||||||||||||||||
| Other Assets | ||||||||||||||||||||||
| December 31, 2010 | Amortized | Unrealized | Unrealized | Book/ | Interest and | |||||||||||||||||
| Security | Maturity | Cost | Gains | Losses | Fair Value | Other Income | ||||||||||||||||
|
Available-for-Sale
|
||||||||||||||||||||||
|
FDIC-insured
certificates of
deposit
|
Less than one year | $ | — | $ | — | $ | — | $ | — | $ | 61 | |||||||||||
|
Other
|
N/A | 675 | 519 | — | 1,194 | — | ||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
| Total Available-for-Sale and Grand Total | $ | 675 | $ | 519 | $ | — | $ | 1,194 | $ | 61 | ||||||||||||
|
|
||||||||||||||||||||||
| 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 | ||||||||||||
|
|
||||||||||||||||||||||
| ▪ | 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. |
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||
| Description | 12/31/2010 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Assets
|
||||||||||||||||
|
Derivatives
|
$ | 15,797 | $ | — | $ | 15,797 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
58,132 | 58,132 | — | — | ||||||||||||
|
Available-for-Sale Investment Securities
|
1,194 | 1,194 | — | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 75,123 | $ | 59,326 | $ | 15,797 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivatives
|
$ | 39,078 | $ | — | $ | 39,078 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
58,132 | 58,132 | — | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 97,210 | $ | 58,132 | $ | 39,078 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Redeemable Noncontrolling Interests —
Operating Partnership |
$ | 383,540 | $ | — | $ | 383,540 | $ | — | ||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||
| Description | 12/31/2009 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Assets
|
||||||||||||||||
|
Derivatives
|
$ | 28,816 | $ | — | $ | 28,816 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
61,090 | 61,090 | — | — | ||||||||||||
|
Available-for-Sale Investment Securities
|
26,138 | 1,045 | 25,093 | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 116,044 | $ | 62,135 | $ | 53,909 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivatives
|
$ | 3,577 | $ | — | $ | 3,577 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
61,090 | 61,090 | — | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 64,667 | $ | 61,090 | $ | 3,577 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Redeemable Noncontrolling Interests —
Operating Partnership |
$ | 258,280 | $ | — | $ | 258,280 | $ | — | ||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| Quoted Prices in | ||||||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||||||
| Description | 12/31/2010 | (Level 1) | (Level 2) | (Level 3) | Total Gains (Losses) | |||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Long-lived assets
|
$ | 56,000 | $ | — | $ | — | $ | 56,000 | $ | (45,380 | ) | |||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 56,000 | $ | — | $ | — | $ | 56,000 | $ | (45,380 | ) | |||||||||
|
|
||||||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| Quoted Prices in | ||||||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||||||
| Description | 12/31/2009 | (Level 1) | (Level 2) | (Level 3) | Total Gains (Losses) | |||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Long-lived assets
|
$ | 18,876 | $ | — | $ | — | $ | 18,876 | $ | (11,124 | ) | |||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 18,876 | $ | — | $ | — | $ | 18,876 | $ | (11,124 | ) | |||||||||
|
|
||||||||||||||||||||
|
|||
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Numerator for net income per share — basic and diluted (1):
|
||||||||||||
|
(Loss) from continuing operations
|
$ | (29,035 | ) | $ | (5,959 | ) | $ | (49,581 | ) | |||
|
Allocation to Noncontrolling Interests — Operating Partnership, net
|
1,982 | 1,112 | 4,151 | |||||||||
|
Net loss (income) attributable to Noncontrolling Interests — Partially Owned Properties
|
726 | 558 | (2,650 | ) | ||||||||
|
Net income attributable to Preference Interests and Units
|
— | (9 | ) | (15 | ) | |||||||
|
Preferred distributions
|
(14,368 | ) | (14,479 | ) | (14,507 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests
|
(40,695 | ) | (18,777 | ) | (62,602 | ) | ||||||
|
Discontinued operations, net of Noncontrolling Interests
|
309,937 | 366,571 | 455,717 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Numerator for net income per share — basic and diluted (1)
|
$ | 269,242 | $ | 347,794 | $ | 393,115 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Denominator for net income per share — basic and diluted (1)
|
282,888 | 273,609 | 270,012 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — basic
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — diluted
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — basic:
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests
|
$ | (0.144 | ) | $ | (0.069 | ) | $ | (0.232 | ) | |||
|
Discontinued operations, net of Noncontrolling Interests
|
1.096 | 1.340 | 1.688 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — basic
|
$ | 0.952 | $ | 1.271 | $ | 1.456 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — diluted (1):
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares
|
$ | (0.144 | ) | $ | (0.069 | ) | $ | (0.232 | ) | |||
|
Discontinued operations, net
|
1.096 | 1.340 | 1.688 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — diluted
|
$ | 0.952 | $ | 1.271 | $ | 1.456 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Distributions declared per Common Share outstanding
|
$ | 1.47 | $ | 1.64 | $ | 1.93 | ||||||
|
|
||||||||||||
| (1) | Potential common shares issuable from the assumed conversion of OP Units and the exercise/vesting of long-term compensation award shares/units are automatically anti-dilutive and therefore excluded from the diluted earnings per share calculation as the Company had a loss from continuing operations for the years ended December 31, 2010, 2009 and 2008, respectively. |
|
|||
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
REVENUES
|
||||||||||||
|
Rental income
|
$ | 96,340 | $ | 188,335 | $ | 290,794 | ||||||
|
|
||||||||||||
|
Total revenues
|
96,340 | 188,335 | 290,794 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
EXPENSES (1)
|
||||||||||||
|
Property and maintenance
|
26,992 | 57,269 | 83,019 | |||||||||
|
Real estate taxes and insurance
|
10,085 | 21,392 | 32,034 | |||||||||
|
Property management
|
— | — | (62 | ) | ||||||||
|
Depreciation
|
24,712 | 48,863 | 74,267 | |||||||||
|
General and administrative
|
36 | 34 | 29 | |||||||||
|
|
||||||||||||
|
Total expenses
|
61,825 | 127,558 | 189,287 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operating income
|
34,515 | 60,777 | 101,507 | |||||||||
|
|
||||||||||||
|
Interest and other income
|
653 | 120 | 504 | |||||||||
|
Other expenses
|
— | (1 | ) | — | ||||||||
|
Interest (2):
|
||||||||||||
|
Expense incurred, net
|
(7,825 | ) | (8,786 | ) | (10,640 | ) | ||||||
|
Amortization of deferred financing costs
|
(234 | ) | (582 | ) | (75 | ) | ||||||
|
Income and other tax (expense) benefit
|
(47 | ) | 1,161 | 1,841 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operations
|
27,062 | 52,689 | 93,137 | |||||||||
|
Net gain on sales of discontinued operations
|
297,956 | 335,299 | 392,857 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operations, net
|
$ | 325,018 | $ | 387,988 | $ | 485,994 | ||||||
|
|
||||||||||||
| (1) | Includes expenses paid in the current period for properties sold or held for sale in prior periods related to the Company’s period of ownership. | |
| (2) | Includes only interest expense specific to secured mortgage notes payable for properties sold and/or held for sale. |
|
|||
| Year Ended December 31, 2010 | ||||||||||||||||
| Compensation | Compensation | Compensation | Dividends | |||||||||||||
| Expense | Capitalized | Equity | Incurred | |||||||||||||
|
Restricted shares
|
$ | 8,603 | $ | 1,178 | $ | 9,781 | $ | 1,334 | ||||||||
|
LTIP Units
|
2,334 | 190 | 2,524 | 138 | ||||||||||||
|
Share options
|
6,707 | 714 | 7,421 | — | ||||||||||||
|
ESPP discount
|
1,231 | 59 | 1,290 | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 18,875 | $ | 2,141 | $ | 21,016 | $ | 1,472 | ||||||||
|
|
||||||||||||||||
| 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 | ||||||||
|
|
||||||||||||||||
| ▪ | 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. |
| 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, 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 | |||||||||||||||
|
Awards granted (1)
|
1,436,115 | $ | 33.59 | 270,805 | $ | 34.85 | 94,096 | $ | 32.97 | |||||||||||||||
|
Awards exercised/vested (2) (3)
|
(2,506,645 | ) | $ | 28.68 | (278,183 | ) | $ | 52.25 | — | — | ||||||||||||||
|
Awards forfeited
|
(76,275 | ) | $ | 29.43 | (35,038 | ) | $ | 30.84 | (1,204 | ) | $ | 21.11 | ||||||||||||
|
Awards expired
|
(96,457 | ) | $ | 42.69 | — | — | — | — | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at December 31, 2010
|
10,106,488 | $ | 33.00 | 911,950 | $ | 32.05 | 247,508 | $ | 25.62 | |||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The weighted average grant date fair value for Options granted during the years ended December 31, 2010, 2009 and 2008 was $6.18 per share, $3.38 per share and $4.08 per share, respectively. | |
| (2) | The aggregate intrinsic value of options exercised during the years ended December 31, 2010, 2009 and 2008 was $39.6 million, $2.8 million and $15.6 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, 2010, 2009 and 2008 was $9.1 million, $8.0 million and $23.9 million, respectively. |
| 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 | |||||||||||||||
|
$21.40 to $26.75
|
2,974,937 | 6.18 | $ | 23.42 | 1,403,771 | $ | 23.82 | |||||||||||||
|
$26.76 to $32.10
|
2,478,594 | 3.09 | $ | 29.99 | 2,478,594 | $ | 29.99 | |||||||||||||
|
$32.11 to $37.45
|
1,374,888 | 9.01 | $ | 32.96 | 23,546 | $ | 32.23 | |||||||||||||
|
$37.46 to $42.80
|
2,363,450 | 5.87 | $ | 40.44 | 2,023,316 | $ | 40.75 | |||||||||||||
|
$42.81 to $48.15
|
4,202 | 5.32 | $ | 45.25 | 4,202 | $ | 45.25 | |||||||||||||
|
$48.16 to $53.50
|
910,417 | 6.09 | $ | 53.19 | 853,222 | $ | 53.50 | |||||||||||||
|
|
||||||||||||||||||||
|
$21.40 to $53.50
|
10,106,488 | 5.73 | $ | 33.00 | 6,786,651 | $ | 34.89 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Vested and expected to vest
as of December 31, 2010
|
9,718,763 | 5.69 | $ | 33.12 | ||||||||||||||||
|
|
||||||||||||||||||||
| (1) | The aggregate intrinsic value of options outstanding that are vested and expected to vest as of December 31, 2010 is $184.3 million. | |
| (2) | The aggregate intrinsic value and weighted average remaining contractual life in years of options exercisable as of December 31, 2010 is $117.1 million and 4.4 years, respectively. |
|
|||
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
| (Amounts in thousands except share and per share amounts) | ||||||||||||
|
Shares issued
|
157,363 | 324,394 | 195,961 | |||||||||
|
Issuance price ranges
|
$28.26 – $41.16 | $14.21 – $24.84 | $23.51 – $37.61 | |||||||||
|
Issuance proceeds
|
$5,112 | $5,292 | $6,170 | |||||||||
|
|||
|
|||
|
|||
| Payments Due by Year (in thousands) | ||||||||||||||||||||||||||||
| 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | ||||||||||||||||||||||
|
Operating Leases:
|
||||||||||||||||||||||||||||
|
Minimum Rent Payments (a)
|
$ | 5,478 | $ | 4,285 | $ | 4,431 | $ | 4,736 | $ | 4,729 | $ | 320,928 | $ | 344,587 | ||||||||||||||
|
Other Long-Term Liabilities:
|
||||||||||||||||||||||||||||
|
Deferred Compensation (b)
|
1,457 | 1,770 | 1,485 | 1,677 | 1,677 | 9,182 | 17,248 | |||||||||||||||||||||
| (a) | Minimum basic rent due for various office space the Company leases and fixed base rent due on ground leases for four properties/parcels. | |
| (b) | Estimated payments to the Company’s Chairman, Vice Chairman and two former CEO’s based on planned retirement dates. |
|
|||
| Year Ended December 31, 2010 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 574,147 | $ | 353,123 | $ | 383,475 | $ | 417,523 | $ | — | $ | 1,728,268 | ||||||||||||
|
Non-same store/other (2) (3)
|
112,747 | 18,042 | 9,271 | 33,456 | 84,259 | 257,775 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (28,670 | ) | (28,670 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
686,894 | 371,165 | 392,746 | 450,979 | 55,589 | 1,957,373 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
215,365 | 132,331 | 157,518 | 149,449 | — | 654,663 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
54,780 | 7,950 | 4,126 | 15,136 | 69,823 | 151,815 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (11,248 | ) | (11,248 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
270,145 | 140,281 | 161,644 | 164,585 | 58,575 | 795,230 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
358,782 | 220,792 | 225,957 | 268,074 | — | 1,073,605 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
57,967 | 10,092 | 5,145 | 18,320 | 14,436 | 105,960 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (17,422 | ) | (17,422 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 416,749 | $ | 230,884 | $ | 231,102 | $ | 286,394 | $ | (2,986 | ) | $ | 1,162,143 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 6,211,534 | $ | 2,665,707 | $ | 2,602,318 | $ | 3,240,170 | $ | 1,464,465 | $ | 16,184,194 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold, which represented 112,042 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2009, plus any properties in lease-up and not stabilized as of January 1, 2009. | |
| (3) | Other includes ECH, development, condominium conversion overhead of $0.6 million and other corporate operations. Also reflects a $10.5 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
| (4) | Properties sold — March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| Year Ended December 31, 2009 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 566,518 | $ | 357,502 | $ | 383,239 | $ | 423,076 | $ | — | $ | 1,730,335 | ||||||||||||
|
Non-same store/other (2) (3)
|
23,195 | 2,010 | 4,268 | 16,985 | 69,364 | 115,822 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (28,304 | ) | (28,304 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
589,713 | 359,512 | 387,507 | 440,061 | 41,060 | 1,817,853 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
211,352 | 129,696 | 158,977 | 148,483 | — | 648,508 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
12,798 | 1,851 | 1,727 | 9,418 | 68,692 | 94,486 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (11,334 | ) | (11,334 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
224,150 | 131,547 | 160,704 | 157,901 | 57,358 | 731,660 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
355,166 | 227,806 | 224,262 | 274,593 | — | 1,081,827 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
10,397 | 159 | 2,541 | 7,567 | 672 | 21,336 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (16,970 | ) | (16,970 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 365,563 | $ | 227,965 | $ | 226,803 | $ | 282,160 | $ | (16,298 | ) | $ | 1,086,193 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 5,435,072 | $ | 2,474,775 | $ | 2,674,499 | $ | 2,971,396 | $ | 1,861,773 | $ | 15,417,515 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold, which represented 112,042 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2009, plus any properties in lease-up and not stabilized as of January 1, 2009. | |
| (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 — March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| 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 in 2010 (4)
|
— | — | — | — | (88,681 | ) | (88,681 | ) | ||||||||||||||||
|
Properties sold — March YTD 2011 (5)
|
— | — | — | — | (28,870 | ) | (28,870 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
590,712 | 390,544 | 413,961 | 467,803 | (15,617 | ) | 1,847,403 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 in 2010 (4)
|
— | — | — | — | (31,205 | ) | (31,205 | ) | ||||||||||||||||
|
Properties sold — March YTD 2011 (5)
|
— | — | — | — | (11,069 | ) | (11,069 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
216,479 | 136,112 | 169,017 | 165,343 | 59,468 | 746,419 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 in 2010 (4)
|
— | — | — | — | (57,476 | ) | (57,476 | ) | ||||||||||||||||
|
Properties sold — March YTD 2011 (5)
|
— | — | — | — | (17,801 | ) | (17,801 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 374,233 | $ | 254,432 | $ | 244,944 | $ | 302,460 | $ | (75,085 | ) | $ | 1,100,984 | |||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2008, less properties subsequently sold, which represented 113,598 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2008, plus any properties in lease-up and not stabilized as of 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) | Reflects discontinued operations for properties sold during 2010. | |
| (5) | Properties sold — March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| (a) | Northeast — New England (excluding Boston), Boston, New York Metro, DC Northern Virginia and Suburban Maryland. | |
| (b) | Northwest — Denver, Portland, San Francisco Bay Area and Seattle/Tacoma. | |
| (c) | Southeast — Atlanta, Jacksonville, Orlando, South Florida and Tampa. | |
| (d) | Southwest — Albuquerque, Inland Empire, Los Angeles, Orange County, Phoenix and San Diego. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Rental income
|
$ | 1,957,373 | $ | 1,817,853 | $ | 1,847,403 | ||||||
|
Property and maintenance expense
|
(490,301 | ) | (456,628 | ) | (477,814 | ) | ||||||
|
Real estate taxes and insurance expense
|
(224,842 | ) | (203,732 | ) | (191,781 | ) | ||||||
|
Property management expense
|
(80,087 | ) | (71,300 | ) | (76,824 | ) | ||||||
|
|
||||||||||||
|
Total operating expenses
|
(795,230 | ) | (731,660 | ) | (746,419 | ) | ||||||
|
|
||||||||||||
|
Net operating income
|
$ | 1,162,143 | $ | 1,086,193 | $ | 1,100,984 | ||||||
|
|
||||||||||||
|
|||
| § | Acquired two apartment properties consisting of 521 apartment units for $137.1 million; | ||
| § | Sold two consolidated apartment properties consisting of 600 apartment units for $32.7 million; | ||
| § | Repaid $173.0 million in mortgage loans; | ||
| § | Issued 3.0 million Common Shares at an average price of $50.84 per share for total consideration of $154.5 million under the Company’s ATM share offering program; and | ||
| § | Increased its availability for issuance under the Company’s ATM share offering program to 10,000,000 Common Shares. |
|
|||
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2010 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues (1)
|
$ | 464,999 | $ | 487,439 | $ | 504,556 | $ | 509,855 | ||||||||
|
Operating income (1)
|
110,008 | 112,938 | 118,721 | 90,996 | ||||||||||||
|
(Loss) income from continuing operations (1)
|
(9,407 | ) | 2,263 | 12,624 | (34,515 | ) | ||||||||||
|
Discontinued operations, net (1)
|
67,263 | 7,826 | 17,202 | 232,727 | ||||||||||||
|
Net income *
|
57,856 | 10,089 | 29,826 | 198,212 | ||||||||||||
|
Net income available to Common Shares
|
51,863 | 6,343 | 25,166 | 185,870 | ||||||||||||
|
Earnings per share — basic:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.18 | $ | 0.02 | $ | 0.09 | $ | 0.65 | ||||||||
|
Weighted average Common Shares outstanding
|
280,645 | 282,217 | 282,717 | 285,916 | ||||||||||||
|
Earnings per share — diluted:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.18 | $ | 0.02 | $ | 0.09 | $ | 0.65 | ||||||||
|
Weighted average Common Shares outstanding
|
280,645 | 282,217 | 300,379 | 285,916 | ||||||||||||
| (1) | The amounts presented for 2010 are not equal to the same amounts previously reported in the Form 10-K filed with the SEC on February 24, 2011 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first three months of 2011. Below is a reconciliation to the amounts previously reported in the Form 10-K: |
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2010 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues previously reported in 2010 Form 10-K
|
$ | 472,082 | $ | 494,541 | $ | 511,772 | $ | 517,124 | ||||||||
|
Total revenues subsequently reclassified to discontinued operations
|
(7,083 | ) | (7,102 | ) | (7,216 | ) | (7,269 | ) | ||||||||
|
|
||||||||||||||||
|
Total revenues disclosed in Form 8-K
|
$ | 464,999 | $ | 487,439 | $ | 504,556 | $ | 509,855 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income previously reported in 2010 Form 10-K
|
$ | 112,382 | $ | 115,247 | $ | 121,047 | $ | 93,325 | ||||||||
|
Operating income subsequently reclassified to discontinued operations
|
(2,374 | ) | (2,309 | ) | (2,326 | ) | (2,329 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income disclosed in Form 8-K
|
$ | 110,008 | $ | 112,938 | $ | 118,721 | $ | 90,996 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
(Loss) income from continuing operations previously reported in 2010 Form 10-K
|
$ | (7,267 | ) | $ | 4,714 | $ | 14,930 | $ | (32,221 | ) | ||||||
|
Income from continuing operations subsequently reclassified to
discontinued operations
|
(2,140 | ) | (2,451 | ) | (2,306 | ) | (2,294 | ) | ||||||||
|
|
||||||||||||||||
|
(Loss) income from continuing operations disclosed in Form 8-K
|
$ | (9,407 | ) | $ | 2,263 | $ | 12,624 | $ | (34,515 | ) | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net previously reported in 2010 Form 10-K
|
$ | 65,123 | $ | 5,375 | $ | 14,896 | $ | 230,433 | ||||||||
|
Discontinued operations, net from properties sold subsequent
to the respective reporting period
|
2,140 | 2,451 | 2,306 | 2,294 | ||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net disclosed in Form 8-K
|
$ | 67,263 | $ | 7,826 | $ | 17,202 | $ | 232,727 | ||||||||
|
|
||||||||||||||||
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2009 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues (2)
|
$ | 459,083 | $ | 457,098 | $ | 457,777 | $ | 454,241 | ||||||||
|
Operating income (2)
|
124,057 | 118,354 | 120,470 | 124,683 | ||||||||||||
|
Income (loss) from continuing operations (2)
|
5,684 | 5,503 | 2,066 | (19,212 | ) | |||||||||||
|
Discontinued operations, net (2)
|
79,737 | 100,429 | 141,299 | 66,523 | ||||||||||||
|
Net income *
|
85,421 | 105,932 | 143,365 | 47,311 | ||||||||||||
|
Net income available to Common Shares
|
77,175 | 96,585 | 132,362 | 41,672 | ||||||||||||
|
Earnings per share — basic:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
|
Weighted average Common Shares outstanding
|
272,324 | 272,901 | 273,658 | 275,519 | ||||||||||||
|
Earnings per share — diluted:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
|
Weighted average Common Shares outstanding
|
288,853 | 289,338 | 273,658 | 275,519 | ||||||||||||
| (2) | 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 24, 2011 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first three months of 2011. 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 2010 Form 10-K
|
$ | 466,177 | $ | 464,225 | $ | 464,827 | $ | 461,274 | ||||||||
|
Total revenues subsequently reclassified to discontinued operations
|
(7,094 | ) | (7,127 | ) | (7,050 | ) | (7,033 | ) | ||||||||
|
|
||||||||||||||||
|
Total revenues disclosed in Form 8-K
|
$ | 459,083 | $ | 457,098 | $ | 457,777 | $ | 454,241 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income previously reported in 2010 Form 10-K
|
$ | 126,283 | $ | 120,661 | $ | 122,703 | $ | 126,954 | ||||||||
|
Operating income subsequently reclassified to discontinued operations
|
(2,226 | ) | (2,307 | ) | (2,233 | ) | (2,271 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income disclosed in Form 8-K
|
$ | 124,057 | $ | 118,354 | $ | 120,470 | $ | 124,683 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations previously reported in
2010 Form 10-K
|
$ | 7,858 | $ | 7,813 | $ | 4,256 | $ | (16,996 | ) | |||||||
|
Income from continuing operations subsequently reclassified to
discontinued operations
|
(2,174 | ) | (2,310 | ) | (2,190 | ) | (2,216 | ) | ||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations disclosed in Form 8-K
|
$ | 5,684 | $ | 5,503 | $ | 2,066 | $ | (19,212 | ) | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net previously reported in 2010 Form 10-K
|
$ | 77,563 | $ | 98,119 | $ | 139,109 | $ | 64,307 | ||||||||
|
Discontinued operations, net from properties sold subsequent
to the respective reporting period
|
2,174 | 2,310 | 2,190 | 2,216 | ||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net disclosed in Form 8-K
|
$ | 79,737 | $ | 100,429 | $ | 141,299 | $ | 66,523 | ||||||||
|
|
||||||||||||||||
| * | The Company did not have any extraordinary items or cumulative effect of change in accounting principle during the years ended December 31, 2010 and 2009. 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. |
|
|||
| Properties | Investment in Real | Accumulated | Investment in Real | |||||||||||||||||||||
| (H) | Units (H) | Estate, Gross | Depreciation | Estate, Net | Encumbrances | |||||||||||||||||||
|
Wholly Owned Unencumbered
|
288 | 80,239 | $ | 12,555,402,637 | $ | (2,847,912,228 | ) | $ | 9,707,490,409 | $ | — | |||||||||||||
|
Wholly Owned Encumbered
|
137 | 39,395 | 6,016,421,350 | (1,346,626,508 | ) | 4,669,794,842 | 2,595,245,052 | |||||||||||||||||
|
Portfolio/Entity Encumbrances (1)
|
— | — | — | — | — | 1,417,683,780 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Wholly Owned Properties
|
425 | 119,634 | 18,571,823,987 | (4,194,538,736 | ) | 14,377,285,251 | 4,012,928,832 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Partially Owned Unencumbered
|
— | — | 25,130,204 | — | 25,130,204 | — | ||||||||||||||||||
|
Partially Owned Encumbered
|
24 | 5,232 | 1,105,416,801 | (142,817,905 | ) | 962,598,896 | 749,967,053 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Partially Owned Properties
|
24 | 5,232 | 1,130,547,005 | (142,817,905 | ) | 987,729,100 | 749,967,053 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Unencumbered Properties
|
288 | 80,239 | 12,580,532,841 | (2,847,912,228 | ) | 9,732,620,613 | — | |||||||||||||||||
|
Total Encumbered Properties
|
161 | 44,627 | 7,121,838,151 | (1,489,444,413 | ) | 5,632,393,738 | 4,762,895,885 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Consolidated Investment in
Real Estate
|
449 | 124,866 | $ | 19,702,370,992 | $ | (4,337,356,641 | ) | $ | 15,365,014,351 | $ | 4,762,895,885 | |||||||||||||
|
|
||||||||||||||||||||||||
| (1) | See attached Encumbrances Reconciliation. |
| Number of | ||||||||
| Properties | See Properties | |||||||
| Portfolio/Entity Encumbrances | Encumbered by | With Note: | Amount | |||||
|
EQR-Bond Partnership
|
6 | I | $ | 51,670,000 | ||||
|
EQR-Fanwell 2007 LP
|
7 | J | 223,138,000 | |||||
|
EQR-Wellfan 2008 LP (R)
|
15 | K | 550,000,000 | |||||
|
EQR-SOMBRA 2008 LP
|
18 | L | 543,000,000 | (1) | ||||
|
Other
|
— | — | 49,875,780 | (1) | ||||
|
|
||||||||
|
|
||||||||
|
Portfolio/Entity Encumbrances
|
46 | 1,417,683,780 | ||||||
|
|
||||||||
|
Individual Property Encumbrances
|
3,345,212,105 | |||||||
|
|
||||||||
|
|
||||||||
|
Total Encumbrances per
Financial Statements
|
$ | 4,762,895,885 | ||||||
|
|
||||||||
| (1) | Temporary letters of credit supported by the Company’s revolving credit facility and/or a temporary guaranty from the Operating Partnership were posted as collateral in place of sold properties. Property substitutions closed in January 2011 and the letters of credit and guaranty were terminated. |
| 2010 | 2009 | 2008 | ||||||||||
|
Balance, beginning of year
|
$ | 18,465,144 | $ | 18,690,239 | $ | 18,333,350 | ||||||
|
Acquisitions and development
|
1,789,948 | 512,977 | 995,026 | |||||||||
|
Improvements
|
141,199 | 125,965 | 172,165 | |||||||||
|
Dispositions and other
|
(693,920 | ) | (864,037 | ) | (810,302 | ) | ||||||
|
|
||||||||||||
|
Balance, end of year
|
$ | 19,702,371 | $ | 18,465,144 | $ | 18,690,239 | ||||||
|
|
||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Balance, beginning of year
|
$ | 3,877,564 | $ | 3,561,300 | $ | 3,170,125 | ||||||
|
Depreciation
|
673,403 | 600,375 | 602,908 | |||||||||
|
Dispositions and other
|
(213,610 | ) | (284,111 | ) | (211,733 | ) | ||||||
|
|
||||||||||||
|
Balance, end of year
|
$ | 4,337,357 | $ | 3,877,564 | $ | 3,561,300 | ||||||
|
|
||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Unencumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
500 West 23rd Street (fka 10 Chelsea)
|
New York, NY | (F) | — | $ | — | $ | 27,382,360 | $ | — | $ | — | $ | — | $ | 27,382,360 | $ | 27,382,360 | $ | — | $ | 27,382,360 | $ | — | |||||||||||||||||||||||||
|
1210 Mass
|
Washington, D.C. (G) | 2004 | 144 | 9,213,512 | 36,559,189 | — | 285,543 | 9,213,512 | 36,844,732 | 46,058,244 | (7,702,999 | ) | 38,355,245 | — | ||||||||||||||||||||||||||||||||||
|
1401 Joyce on Pentagon Row
|
Arlington, VA | 2004 | 326 | 9,780,000 | 89,680,000 | — | 163,567 | 9,780,000 | 89,843,567 | 99,623,567 | (7,954,463 | ) | 91,669,104 | — | ||||||||||||||||||||||||||||||||||
|
1660 Peachtree
|
Atlanta, GA | 1999 | 355 | 7,924,126 | 23,602,563 | — | 2,032,029 | 7,924,126 | 25,634,592 | 33,558,718 | (7,213,204 | ) | 26,345,514 | — | ||||||||||||||||||||||||||||||||||
|
2201 Pershing Drive
|
Arlington, VA | (F) | — | 12,054,081 | 2,652,636 | — | — | 12,054,081 | 2,652,636 | 14,706,717 | — | 14,706,717 | — | |||||||||||||||||||||||||||||||||||
|
2400 M St
|
Washington, D.C. (G) | 2006 | 359 | 30,006,593 | 114,013,785 | — | 732,059 | 30,006,593 | 114,745,844 | 144,752,437 | (21,822,792 | ) | 122,929,645 | — | ||||||||||||||||||||||||||||||||||
|
420 East 80th Street
|
New York, NY | 1961 | 155 | 39,277,000 | 23,026,984 | — | 2,501,381 | 39,277,000 | 25,528,365 | 64,805,365 | (5,980,711 | ) | 58,824,654 | — | ||||||||||||||||||||||||||||||||||
|
425 Mass
|
Washington, D.C. (G) | 2009 | 559 | 28,150,000 | 138,600,000 | — | 1,953,014 | 28,150,000 | 140,553,014 | 168,703,014 | (4,494,218 | ) | 164,208,796 | — | ||||||||||||||||||||||||||||||||||
|
600 Washington
|
New York, NY (G) | 2004 | 135 | 32,852,000 | 43,140,551 | — | 195,058 | 32,852,000 | 43,335,609 | 76,187,609 | (9,485,348 | ) | 66,702,261 | — | ||||||||||||||||||||||||||||||||||
|
70 Greene
|
Jersey City, NJ (G) | 2010 | 480 | 28,170,659 | 239,232,094 | — | 103,450 | 28,170,659 | 239,335,544 | 267,506,203 | (6,599,249 | ) | 260,906,954 | — | ||||||||||||||||||||||||||||||||||
|
71 Broadway
|
New York, NY (G) | 1997 | 238 | 22,611,600 | 77,492,171 | — | 2,960,860 | 22,611,600 | 80,453,031 | 103,064,631 | (17,989,358 | ) | 85,075,273 | — | ||||||||||||||||||||||||||||||||||
|
777 Sixth
|
New York, NY (G) | 2002 | 294 | 65,352,706 | 65,747,294 | — | 282,143 | 65,352,706 | 66,029,437 | 131,382,143 | (8,432,644 | ) | 122,949,499 | — | ||||||||||||||||||||||||||||||||||
|
Abington Glen
|
Abington, MA | 1968 | 90 | 553,105 | 3,697,396 | — | 2,359,072 | 553,105 | 6,056,468 | 6,609,573 | (2,794,784 | ) | 3,814,789 | — | ||||||||||||||||||||||||||||||||||
|
Acacia Creek
|
Scottsdale, AZ | 1988-1994 | 304 | 3,663,473 | 21,172,386 | — | 2,814,423 | 3,663,473 | 23,986,809 | 27,650,282 | (11,190,829 | ) | 16,459,453 | — | ||||||||||||||||||||||||||||||||||
|
Arden Villas
|
Orlando, FL | 1999 | 336 | 5,500,000 | 28,600,796 | — | 3,182,624 | 5,500,000 | 31,783,420 | 37,283,420 | (8,171,582 | ) | 29,111,838 | — | ||||||||||||||||||||||||||||||||||
|
Arlington at Perimeter Center
|
Atlanta, GA | 1980 | 204 | 2,448,000 | 8,099,110 | — | 114,675 | 2,448,000 | 8,213,785 | 10,661,785 | (1,300,791 | ) | 9,360,994 | — | ||||||||||||||||||||||||||||||||||
|
Ashton, The
|
Corona Hills, CA | 1986 | 492 | 2,594,264 | 33,042,398 | — | 5,966,954 | 2,594,264 | 39,009,352 | 41,603,616 | (18,806,334 | ) | 22,797,282 | — | ||||||||||||||||||||||||||||||||||
|
Audubon Village
|
Tampa, FL | 1990 | 447 | 3,576,000 | 26,121,909 | — | 4,114,611 | 3,576,000 | 30,236,520 | 33,812,520 | (13,268,213 | ) | 20,544,307 | — | ||||||||||||||||||||||||||||||||||
|
Auvers Village
|
Orlando, FL | 1991 | 480 | 3,808,823 | 29,322,243 | — | 6,216,049 | 3,808,823 | 35,538,292 | 39,347,115 | (15,974,356 | ) | 23,372,759 | — | ||||||||||||||||||||||||||||||||||
|
Avenue Royale
|
Jacksonville, FL | 2001 | 200 | 5,000,000 | 17,785,388 | — | 917,456 | 5,000,000 | 18,702,844 | 23,702,844 | (4,583,891 | ) | 19,118,953 | — | ||||||||||||||||||||||||||||||||||
|
Avon Place, LLC
|
Avon, CT | 1973 | 163 | 1,788,943 | 12,440,003 | — | 1,531,391 | 1,788,943 | 13,971,394 | 15,760,337 | (4,990,349 | ) | 10,769,988 | — | ||||||||||||||||||||||||||||||||||
|
Ball Park Lofts
|
Denver, CO (G) | 2003 | 343 | 5,481,556 | 51,658,740 | — | 2,708,015 | 5,481,556 | 54,366,755 | 59,848,311 | (12,931,360 | ) | 46,916,951 | — | ||||||||||||||||||||||||||||||||||
|
Barrington Place
|
Oviedo, FL | 1998 | 233 | 6,990,000 | 15,740,825 | — | 2,533,678 | 6,990,000 | 18,274,503 | 25,264,503 | (6,000,104 | ) | 19,264,399 | — | ||||||||||||||||||||||||||||||||||
|
Bay Hill
|
Long Beach, CA | 2002 | 160 | 7,600,000 | 27,437,239 | — | 740,325 | 7,600,000 | 28,177,564 | 35,777,564 | (7,029,980 | ) | 28,747,584 | — | ||||||||||||||||||||||||||||||||||
|
Bella Terra I
|
Mukilteo, WA (G) | 2002 | 235 | 5,686,861 | 26,070,540 | — | 667,419 | 5,686,861 | 26,737,959 | 32,424,820 | (7,277,028 | ) | 25,147,792 | — | ||||||||||||||||||||||||||||||||||
|
Bella Vista
|
Phoenix, AZ | 1995 | 248 | 2,978,879 | 20,641,333 | — | 3,393,449 | 2,978,879 | 24,034,782 | 27,013,661 | (11,641,771 | ) | 15,371,890 | — | ||||||||||||||||||||||||||||||||||
|
Bella Vista I, II, III Combined
|
Woodland Hills, CA | 2003-2007 | 579 | 31,682,754 | 121,095,785 | — | 1,390,256 | 31,682,754 | 122,486,041 | 154,168,795 | (23,933,139 | ) | 130,235,656 | — | ||||||||||||||||||||||||||||||||||
|
Belle Arts Condominium Homes, LLC
|
Bellevue, WA | 2000 | 1 | 63,158 | 248,929 | — | (5,320 | ) | 63,158 | 243,609 | 306,767 | — | 306,767 | — | ||||||||||||||||||||||||||||||||||
|
Beneva Place
|
Sarasota, FL | 1986 | 192 | 1,344,000 | 9,665,447 | — | 1,728,604 | 1,344,000 | 11,394,051 | 12,738,051 | (5,284,608 | ) | 7,453,443 | — | ||||||||||||||||||||||||||||||||||
|
Berkeley Land
|
Berkeley, CA | (F) | — | 13,908,910 | 801,101 | — | — | 13,908,910 | 801,101 | 14,710,011 | — | 14,710,011 | — | |||||||||||||||||||||||||||||||||||
|
Bermuda Cove
|
Jacksonville, FL | 1989 | 350 | 1,503,000 | 19,561,896 | — | 4,556,127 | 1,503,000 | 24,118,023 | 25,621,023 | (11,324,915 | ) | 14,296,108 | — | ||||||||||||||||||||||||||||||||||
|
Bishop Park
|
Winter Park, FL | 1991 | 324 | 2,592,000 | 17,990,436 | — | 3,646,274 | 2,592,000 | 21,636,710 | 24,228,710 | (10,340,427 | ) | 13,888,283 | — | ||||||||||||||||||||||||||||||||||
|
Bradford Apartments
|
Newington, CT | 1964 | 64 | 401,091 | 2,681,210 | — | 579,531 | 401,091 | 3,260,741 | 3,661,832 | (1,301,744 | ) | 2,360,088 | — | ||||||||||||||||||||||||||||||||||
|
Briar Knoll Apts
|
Vernon, CT | 1986 | 150 | 928,972 | 6,209,988 | — | 1,274,495 | 928,972 | 7,484,483 | 8,413,455 | (3,030,004 | ) | 5,383,451 | — | ||||||||||||||||||||||||||||||||||
|
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 | — | 2,010,434 | 2,160,000 | 15,357,983 | 17,517,983 | (6,560,719 | ) | 10,957,264 | — | ||||||||||||||||||||||||||||||||||
|
Brookside (MD)
|
Frederick, MD | 1993 | 228 | 2,736,000 | 7,934,069 | — | 2,157,009 | 2,736,000 | 10,091,078 | 12,827,078 | (4,847,243 | ) | 7,979,835 | — | ||||||||||||||||||||||||||||||||||
|
Brookside II (MD)
|
Frederick, MD | 1979 | 204 | 2,450,800 | 6,913,202 | — | 2,622,214 | 2,450,800 | 9,535,416 | 11,986,216 | (4,965,160 | ) | 7,021,056 | — | ||||||||||||||||||||||||||||||||||
|
Camellero
|
Scottsdale, AZ | 1979 | 348 | 1,924,900 | 17,324,593 | — | 5,445,971 | 1,924,900 | 22,770,564 | 24,695,464 | (13,879,083 | ) | 10,816,381 | — | ||||||||||||||||||||||||||||||||||
|
Carlyle Mill
|
Alexandria, VA | 2002 | 317 | 10,000,000 | 51,367,913 | — | 3,585,927 | 10,000,000 | 54,953,840 | 64,953,840 | (15,384,028 | ) | 49,569,812 | — | ||||||||||||||||||||||||||||||||||
|
Center Pointe
|
Beaverton, OR | 1996 | 264 | 3,421,535 | 15,708,853 | — | 2,605,275 | 3,421,535 | 18,314,128 | 21,735,663 | (7,023,656 | ) | 14,712,007 | — | ||||||||||||||||||||||||||||||||||
|
Centre Club
|
Ontario, CA | 1994 | 312 | 5,616,000 | 23,485,891 | — | 2,576,818 | 5,616,000 | 26,062,709 | 31,678,709 | (9,857,007 | ) | 21,821,702 | — | ||||||||||||||||||||||||||||||||||
|
Centre Club II
|
Ontario, CA | 2002 | 100 | 1,820,000 | 9,528,898 | — | 539,590 | 1,820,000 | 10,068,488 | 11,888,488 | (3,186,170 | ) | 8,702,318 | — | ||||||||||||||||||||||||||||||||||
|
Chandler Court
|
Chandler, AZ | 1987 | 316 | 1,353,100 | 12,175,173 | — | 4,308,670 | 1,353,100 | 16,483,843 | 17,836,943 | (9,303,425 | ) | 8,533,518 | — | ||||||||||||||||||||||||||||||||||
|
Chandlers Bay
|
Kent, WA | 1989 | 293 | 3,700,000 | 18,962,585 | — | 69,473 | 3,700,000 | 19,032,058 | 22,732,058 | (2,175,442 | ) | 20,556,616 | — | ||||||||||||||||||||||||||||||||||
|
Chatelaine Park
|
Duluth, GA | 1995 | 303 | 1,818,000 | 24,489,671 | — | 1,974,089 | 1,818,000 | 26,463,760 | 28,281,760 | (11,447,801 | ) | 16,833,959 | — | ||||||||||||||||||||||||||||||||||
|
Chesapeake Glen Apts (fka Greentree I, II & III)
|
Glen Burnie, MD | 1973 | 796 | 8,993,411 | 27,301,052 | — | 20,936,090 | 8,993,411 | 48,237,142 | 57,230,553 | (22,479,872 | ) | 34,750,681 | — | ||||||||||||||||||||||||||||||||||
|
Chestnut Hills
|
Puyallup, WA | 1991 | 157 | 756,300 | 6,806,635 | — | 1,360,272 | 756,300 | 8,166,907 | 8,923,207 | (4,244,605 | ) | 4,678,602 | — | ||||||||||||||||||||||||||||||||||
|
Chickasaw Crossing
|
Orlando, FL | 1986 | 292 | 2,044,000 | 12,366,832 | — | 1,786,050 | 2,044,000 | 14,152,882 | 16,196,882 | (6,515,656 | ) | 9,681,226 | — | ||||||||||||||||||||||||||||||||||
|
Chinatown Gateway
|
Los Angeles, CA | (F) | — | 14,791,831 | 11,026,473 | — | — | 14,791,831 | 11,026,473 | 25,818,304 | — | 25,818,304 | — | |||||||||||||||||||||||||||||||||||
|
Citrus Falls
|
Tampa, FL | 2003 | 273 | 8,190,000 | 28,894,280 | — | 381,158 | 8,190,000 | 29,275,438 | 37,465,438 | (5,939,746 | ) | 31,525,692 | — | ||||||||||||||||||||||||||||||||||
|
City View (GA)
|
Atlanta, GA (G) | 2003 | 202 | 6,440,800 | 19,993,460 | — | 1,256,448 | 6,440,800 | 21,249,908 | 27,690,708 | (5,161,465 | ) | 22,529,243 | — | ||||||||||||||||||||||||||||||||||
|
Clarys Crossing
|
Columbia, MD | 1984 | 198 | 891,000 | 15,489,721 | — | 1,986,718 | 891,000 | 17,476,439 | 18,367,439 | (8,016,743 | ) | 10,350,696 | — | ||||||||||||||||||||||||||||||||||
|
Cleo, The
|
Los Angeles, CA | 1989 | 92 | 6,615,467 | 14,829,335 | — | 3,663,066 | 6,615,467 | 18,492,401 | 25,107,868 | (3,530,065 | ) | 21,577,803 | — | ||||||||||||||||||||||||||||||||||
|
Club at Tanasbourne
|
Hillsboro, OR | 1990 | 352 | 3,521,300 | 16,257,934 | — | 3,046,161 | 3,521,300 | 19,304,095 | 22,825,395 | (9,895,369 | ) | 12,930,026 | — | ||||||||||||||||||||||||||||||||||
|
Club at the Green
|
Beaverton, OR | 1991 | 254 | 2,030,950 | 12,616,747 | — | 2,526,289 | 2,030,950 | 15,143,036 | 17,173,986 | (7,815,215 | ) | 9,358,771 | — | ||||||||||||||||||||||||||||||||||
|
Coconut Palm Club
|
Coconut Creek, GA | 1992 | 300 | 3,001,700 | 17,678,928 | — | 2,525,679 | 3,001,700 | 20,204,607 | 23,206,307 | (9,321,082 | ) | 13,885,225 | — | ||||||||||||||||||||||||||||||||||
|
Cortona at Dana Park
|
Mesa, AZ | 1986 | 222 | 2,028,939 | 12,466,128 | — | 2,413,182 | 2,028,939 | 14,879,310 | 16,908,249 | (7,286,220 | ) | 9,622,029 | — | ||||||||||||||||||||||||||||||||||
|
Country Gables
|
Beaverton, OR | 1991 | 288 | 1,580,500 | 14,215,444 | — | 3,412,313 | 1,580,500 | 17,627,757 | 19,208,257 | (9,537,809 | ) | 9,670,448 | — | ||||||||||||||||||||||||||||||||||
|
Cove at Boynton Beach I
|
Boynton Beach, FL | 1996 | 252 | 12,600,000 | 31,469,651 | — | 2,779,931 | 12,600,000 | 34,249,582 | 46,849,582 | (9,526,032 | ) | 37,323,550 | — | ||||||||||||||||||||||||||||||||||
|
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 | (10,138,327 | ) | 42,536,392 | — | ||||||||||||||||||||||||||||||||||
|
Cove at Fishers Landing
|
Vancouver, WA | 1993 | 253 | 2,277,000 | 15,656,887 | — | 1,152,551 | 2,277,000 | 16,809,438 | 19,086,438 | (5,710,162 | ) | 13,376,276 | — | ||||||||||||||||||||||||||||||||||
|
Creekside Village
|
Mountlake Terrace, WA | 1987 | 512 | 2,807,600 | 25,270,594 | — | 4,629,268 | 2,807,600 | 29,899,862 | 32,707,462 | (17,364,294 | ) | 15,343,168 | — | ||||||||||||||||||||||||||||||||||
|
Crosswinds
|
St. Petersburg, FL | 1986 | 208 | 1,561,200 | 5,756,822 | — | 2,155,601 | 1,561,200 | 7,912,423 | 9,473,623 | (4,270,769 | ) | 5,202,854 | — | ||||||||||||||||||||||||||||||||||
|
Crown Court
|
Scottsdale, AZ | 1987 | 416 | 3,156,600 | 28,414,599 | — | 7,093,468 | 3,156,600 | 35,508,067 | 38,664,667 | (17,536,796 | ) | 21,127,871 | — | ||||||||||||||||||||||||||||||||||
|
Crowntree Lakes
|
Orlando, FL | 2008 | 352 | 12,009,630 | 44,407,977 | — | 128,840 | 12,009,630 | 44,536,817 | 56,546,447 | (5,032,304 | ) | 51,514,143 | — | ||||||||||||||||||||||||||||||||||
|
Cypress Lake at Waterford
|
Orlando, FL | 2001 | 316 | 7,000,000 | 27,654,816 | — | 1,474,998 | 7,000,000 | 29,129,814 | 36,129,814 | (7,889,517 | ) | 28,240,297 | — | ||||||||||||||||||||||||||||||||||
|
Dartmouth Woods
|
Lakewood, CO | 1990 | 201 | 1,609,800 | 10,832,754 | — | 1,964,282 | 1,609,800 | 12,797,036 | 14,406,836 | (6,455,552 | ) | 7,951,284 | — | ||||||||||||||||||||||||||||||||||
|
Dean Estates
|
Taunton, MA | 1984 | 58 | 498,080 | 3,329,560 | — | 622,827 | 498,080 | 3,952,387 | 4,450,467 | (1,678,930 | ) | 2,771,537 | — | ||||||||||||||||||||||||||||||||||
|
Deerwood (Corona)
|
Corona, CA | 1992 | 316 | 4,742,200 | 20,272,892 | — | 3,818,931 | 4,742,200 | 24,091,823 | 28,834,023 | (11,726,867 | ) | 17,107,156 | — | ||||||||||||||||||||||||||||||||||
|
Defoor Village
|
Atlanta, GA | 1997 | 156 | 2,966,400 | 10,570,210 | — | 1,990,444 | 2,966,400 | 12,560,654 | 15,527,054 | (5,858,484 | ) | 9,668,570 | — | ||||||||||||||||||||||||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Del Mar Ridge
|
San Diego, CA | 1998 | 181 | 7,801,824 | 36,948,176 | — | 2,298,593 | 7,801,824 | 39,246,769 | 47,048,593 | (3,116,754 | ) | 43,931,839 | — | ||||||||||||||||||||||||||||||||||
|
Desert Homes
|
Phoenix, AZ | 1982 | 412 | 1,481,050 | 13,390,249 | — | 4,652,484 | 1,481,050 | 18,042,733 | 19,523,783 | (10,220,322 | ) | 9,303,461 | — | ||||||||||||||||||||||||||||||||||
|
Eagle Canyon
|
Chino Hills, CA | 1985 | 252 | 1,808,900 | 16,274,361 | — | 4,994,045 | 1,808,900 | 21,268,406 | 23,077,306 | (10,622,403 | ) | 12,454,903 | — | ||||||||||||||||||||||||||||||||||
|
Ellipse at Government Center
|
Fairfax, VA | 1989 | 404 | 19,433,000 | 56,816,266 | — | 2,245,450 | 19,433,000 | 59,061,716 | 78,494,716 | (7,973,317 | ) | 70,521,399 | — | ||||||||||||||||||||||||||||||||||
|
Emerson Place
|
Boston, MA (G) | 1962 | 444 | 14,855,000 | 57,566,636 | — | 15,120,573 | 14,855,000 | 72,687,209 | 87,542,209 | (36,608,983 | ) | 50,933,226 | — | ||||||||||||||||||||||||||||||||||
|
Enclave at Lake Underhill
|
Orlando, FL | 1989 | 312 | 9,359,750 | 29,539,650 | — | 1,690,403 | 9,359,750 | 31,230,053 | 40,589,803 | (7,327,341 | ) | 33,262,462 | — | ||||||||||||||||||||||||||||||||||
|
Enclave at Waterways
|
Deerfield Beach, FL | 1998 | 300 | 15,000,000 | 33,194,576 | — | 843,037 | 15,000,000 | 34,037,613 | 49,037,613 | (8,268,775 | ) | 40,768,838 | — | ||||||||||||||||||||||||||||||||||
|
Enclave at Winston Park
|
Coconut Creek, FL | 1995 | 278 | 5,560,000 | 19,939,324 | — | 2,101,199 | 5,560,000 | 22,040,523 | 27,600,523 | (7,511,989 | ) | 20,088,534 | — | ||||||||||||||||||||||||||||||||||
|
Enclave, The
|
Tempe, AZ | 1994 | 204 | 1,500,192 | 19,281,399 | — | 1,333,483 | 1,500,192 | 20,614,882 | 22,115,074 | (9,498,305 | ) | 12,616,769 | — | ||||||||||||||||||||||||||||||||||
|
Estates at Phipps
|
Atlanta, GA | 1996 | 234 | 9,360,000 | 29,705,236 | — | 3,780,696 | 9,360,000 | 33,485,932 | 42,845,932 | (9,625,684 | ) | 33,220,248 | — | ||||||||||||||||||||||||||||||||||
|
Estates at Wellington Green
|
Wellington, FL | 2003 | 400 | 20,000,000 | 64,790,850 | — | 1,719,926 | 20,000,000 | 66,510,776 | 86,510,776 | (15,486,015 | ) | 71,024,761 | — | ||||||||||||||||||||||||||||||||||
|
Fairland Gardens
|
Silver Spring, MD | 1981 | 400 | 6,000,000 | 19,972,183 | — | 5,994,235 | 6,000,000 | 25,966,418 | 31,966,418 | (12,839,143 | ) | 19,127,275 | — | ||||||||||||||||||||||||||||||||||
|
Four Winds
|
Fall River, MA | 1987 | 168 | 1,370,843 | 9,163,804 | — | 1,961,290 | 1,370,843 | 11,125,094 | 12,495,937 | (4,317,329 | ) | 8,178,608 | — | ||||||||||||||||||||||||||||||||||
|
Fox Hill Apartments
|
Enfield, CT | 1974 | 168 | 1,129,018 | 7,547,256 | — | 1,410,030 | 1,129,018 | 8,957,286 | 10,086,304 | (3,473,400 | ) | 6,612,904 | — | ||||||||||||||||||||||||||||||||||
|
Fox Run (WA)
|
Federal Way, WA | 1988 | 144 | 626,637 | 5,765,018 | — | 1,644,476 | 626,637 | 7,409,494 | 8,036,131 | (4,492,269 | ) | 3,543,862 | — | ||||||||||||||||||||||||||||||||||
|
Fox Run II (WA)
|
Federal Way, WA | 1988 | 18 | 80,000 | 1,286,139 | — | 53,086 | 80,000 | 1,339,225 | 1,419,225 | (389,957 | ) | 1,029,268 | — | ||||||||||||||||||||||||||||||||||
|
Gables Grand Plaza
|
Coral Gables, FL (G) | 1998 | 195 | — | 44,601,000 | — | 3,174,122 | — | 47,775,122 | 47,775,122 | (12,598,590 | ) | 35,176,532 | — | ||||||||||||||||||||||||||||||||||
|
Gallery, The
|
Hermosa Beach, CA | 1971 | 168 | 18,144,000 | 46,567,941 | — | 1,719,605 | 18,144,000 | 48,287,546 | 66,431,546 | (9,535,678 | ) | 56,895,868 | — | ||||||||||||||||||||||||||||||||||
|
Gatehouse at Pine Lake
|
Pembroke Pines, FL | 1990 | 296 | 1,896,600 | 17,070,795 | — | 3,174,037 | 1,896,600 | 20,244,832 | 22,141,432 | (10,411,240 | ) | 11,730,192 | — | ||||||||||||||||||||||||||||||||||
|
Gatehouse on the Green
|
Plantation, FL | 1990 | 312 | 2,228,200 | 20,056,270 | — | 6,485,962 | 2,228,200 | 26,542,232 | 28,770,432 | (12,580,475 | ) | 16,189,957 | — | ||||||||||||||||||||||||||||||||||
|
Gates of Redmond
|
Redmond, WA | 1979 | 180 | 2,306,100 | 12,064,015 | — | 4,624,741 | 2,306,100 | 16,688,756 | 18,994,856 | (7,467,775 | ) | 11,527,081 | — | ||||||||||||||||||||||||||||||||||
|
Gatewood
|
Pleasanton, CA | 1985 | 200 | 6,796,511 | 20,249,392 | — | 3,558,873 | 6,796,511 | 23,808,265 | 30,604,776 | (6,922,485 | ) | 23,682,291 | — | ||||||||||||||||||||||||||||||||||
|
Governors Green
|
Bowie, MD | 1999 | 478 | 19,845,000 | 73,335,916 | — | 513,833 | 19,845,000 | 73,849,749 | 93,694,749 | (10,600,450 | ) | 83,094,299 | — | ||||||||||||||||||||||||||||||||||
|
Greenfield Village
|
Rocky Hill , CT | 1965 | 151 | 911,534 | 6,093,418 | — | 623,523 | 911,534 | 6,716,941 | 7,628,475 | (2,669,219 | ) | 4,959,256 | — | ||||||||||||||||||||||||||||||||||
|
Greenhouse — Roswell
|
Roswell, GA | 1985 | 236 | 1,220,000 | 10,974,727 | — | 2,862,866 | 1,220,000 | 13,837,593 | 15,057,593 | (8,334,268 | ) | 6,723,325 | — | ||||||||||||||||||||||||||||||||||
|
Hamilton Villas
|
Beverly Hills, CA | 1990 | 35 | 7,772,000 | 16,864,269 | — | 1,197,789 | 7,772,000 | 18,062,058 | 25,834,058 | (2,088,921 | ) | 23,745,137 | — | ||||||||||||||||||||||||||||||||||
|
Hammocks Place
|
Miami, FL | 1986 | 296 | 319,180 | 12,513,467 | — | 3,361,988 | 319,180 | 15,875,455 | 16,194,635 | (9,682,288 | ) | 6,512,347 | — | ||||||||||||||||||||||||||||||||||
|
Hampshire Place
|
Los Angeles, CA | 1989 | 259 | 10,806,000 | 30,335,330 | — | 1,855,750 | 10,806,000 | 32,191,080 | 42,997,080 | (8,142,603 | ) | 34,854,477 | — | ||||||||||||||||||||||||||||||||||
|
Hamptons
|
Puyallup, WA | 1991 | 230 | 1,119,200 | 10,075,844 | — | 1,812,434 | 1,119,200 | 11,888,278 | 13,007,478 | (6,014,780 | ) | 6,992,698 | — | ||||||||||||||||||||||||||||||||||
|
Heritage Ridge
|
Lynwood, WA | 1999 | 197 | 6,895,000 | 18,983,597 | — | 492,899 | 6,895,000 | 19,476,496 | 26,371,496 | (5,168,705 | ) | 21,202,791 | — | ||||||||||||||||||||||||||||||||||
|
Heritage, The
|
Phoenix, AZ | 1995 | 204 | 1,209,705 | 13,136,903 | — | 1,360,019 | 1,209,705 | 14,496,922 | 15,706,627 | (6,803,317 | ) | 8,903,310 | — | ||||||||||||||||||||||||||||||||||
|
Heron Pointe
|
Boynton Beach, FL | 1989 | 192 | 1,546,700 | 7,774,676 | — | 1,923,892 | 1,546,700 | 9,698,568 | 11,245,268 | (5,039,618 | ) | 6,205,650 | — | ||||||||||||||||||||||||||||||||||
|
High Meadow
|
Ellington, CT | 1975 | 100 | 583,679 | 3,901,774 | — | 756,263 | 583,679 | 4,658,037 | 5,241,716 | (1,793,920 | ) | 3,447,796 | — | ||||||||||||||||||||||||||||||||||
|
Highland Glen
|
Westwood, MA | 1979 | 180 | 2,229,095 | 16,828,153 | — | 2,239,543 | 2,229,095 | 19,067,696 | 21,296,791 | (7,067,157 | ) | 14,229,634 | — | ||||||||||||||||||||||||||||||||||
|
Highland Glen II
|
Westwood, MA | 2007 | 102 | — | 19,875,857 | — | 80,545 | — | 19,956,402 | 19,956,402 | (2,819,615 | ) | 17,136,787 | — | ||||||||||||||||||||||||||||||||||
|
Highlands at South Plainfield
|
South Plainfield, NJ | 2000 | 252 | 10,080,000 | 37,526,912 | — | 733,896 | 10,080,000 | 38,260,808 | 48,340,808 | (7,925,678 | ) | 40,415,130 | — | ||||||||||||||||||||||||||||||||||
|
Highlands, The
|
Scottsdale, AZ | 1990 | 272 | 11,823,840 | 31,990,970 | — | 2,805,757 | 11,823,840 | 34,796,727 | 46,620,567 | (7,688,227 | ) | 38,932,340 | — | ||||||||||||||||||||||||||||||||||
|
Hudson Crossing
|
New York, NY (G) | 2003 | 259 | 23,420,000 | 70,086,976 | — | 748,402 | 23,420,000 | 70,835,378 | 94,255,378 | (16,184,367 | ) | 78,071,011 | — | ||||||||||||||||||||||||||||||||||
|
Hudson Pointe
|
Jersey City, NJ | 2003 | 182 | 5,148,500 | 41,149,117 | — | 1,048,724 | 5,148,500 | 42,197,841 | 47,346,341 | (10,223,470 | ) | 37,122,871 | — | ||||||||||||||||||||||||||||||||||
|
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 | — | 3,620,694 | 1,597,500 | 17,988,558 | 19,586,058 | (10,893,191 | ) | 8,692,867 | — | ||||||||||||||||||||||||||||||||||
|
Indian Bend
|
Scottsdale, AZ | 1973 | 278 | 1,075,700 | 9,800,330 | — | 3,042,609 | 1,075,700 | 12,842,939 | 13,918,639 | (8,082,539 | ) | 5,836,100 | — | ||||||||||||||||||||||||||||||||||
|
Iron Horse Park
|
Pleasant Hill, CA | 1973 | 252 | 15,000,000 | 24,335,549 | — | 7,755,418 | 15,000,000 | 32,090,967 | 47,090,967 | (8,103,335 | ) | 38,987,632 | — | ||||||||||||||||||||||||||||||||||
|
Isle at Arrowhead Ranch
|
Glendale, AZ | 1996 | 256 | 1,650,237 | 19,593,123 | — | 1,660,272 | 1,650,237 | 21,253,395 | 22,903,632 | (9,860,515 | ) | 13,043,117 | — | ||||||||||||||||||||||||||||||||||
|
Kempton Downs
|
Gresham, OR | 1990 | 278 | 1,217,349 | 10,943,372 | — | 2,838,147 | 1,217,349 | 13,781,519 | 14,998,868 | (7,994,662 | ) | 7,004,206 | — | ||||||||||||||||||||||||||||||||||
|
Kenwood Mews
|
Burbank, CA | 1991 | 141 | 14,100,000 | 24,662,883 | — | 1,627,860 | 14,100,000 | 26,290,743 | 40,390,743 | (5,165,397 | ) | 35,225,346 | — | ||||||||||||||||||||||||||||||||||
|
Key Isle at Windermere
|
Ocoee, FL | 2000 | 282 | 8,460,000 | 31,761,470 | — | 1,197,975 | 8,460,000 | 32,959,445 | 41,419,445 | (7,409,728 | ) | 34,009,717 | — | ||||||||||||||||||||||||||||||||||
|
Key Isle at Windermere II
|
Ocoee, FL | 2008 | 165 | 3,306,286 | 24,519,643 | — | 21,547 | 3,306,286 | 24,541,190 | 27,847,476 | (2,038,084 | ) | 25,809,392 | — | ||||||||||||||||||||||||||||||||||
|
Kings Colony (FL)
|
Miami, FL | 1986 | 480 | 19,200,000 | 48,379,586 | — | 2,692,770 | 19,200,000 | 51,072,356 | 70,272,356 | (12,387,179 | ) | 57,885,177 | — | ||||||||||||||||||||||||||||||||||
|
La Mirage
|
San Diego, CA | 1988/1992 | 1,070 | 28,895,200 | 95,567,943 | — | 13,968,700 | 28,895,200 | 109,536,643 | 138,431,843 | (51,916,782 | ) | 86,515,061 | — | ||||||||||||||||||||||||||||||||||
|
La Mirage IV
|
San Diego, CA | 2001 | 340 | 6,000,000 | 47,449,353 | — | 2,944,380 | 6,000,000 | 50,393,733 | 56,393,733 | (16,239,415 | ) | 40,154,318 | — | ||||||||||||||||||||||||||||||||||
|
Laguna Clara
|
Santa Clara, CA | 1972 | 264 | 13,642,420 | 29,707,475 | — | 3,329,323 | 13,642,420 | 33,036,798 | 46,679,218 | (9,100,501 | ) | 37,578,717 | — | ||||||||||||||||||||||||||||||||||
|
Lake Buena Vista Combined
|
Orlando, FL | 2000/2002 | 672 | 23,520,000 | 75,068,206 | — | 3,594,116 | 23,520,000 | 78,662,322 | 102,182,322 | (17,301,402 | ) | 84,880,920 | — | ||||||||||||||||||||||||||||||||||
|
Landings at Pembroke Lakes
|
Pembroke Pines, FL | 1989 | 358 | 17,900,000 | 24,460,989 | — | 4,881,752 | 17,900,000 | 29,342,741 | 47,242,741 | (7,519,945 | ) | 39,722,796 | — | ||||||||||||||||||||||||||||||||||
|
Landings at Port Imperial
|
W. New York, NJ | 1999 | 276 | 27,246,045 | 37,741,050 | — | 6,567,661 | 27,246,045 | 44,308,711 | 71,554,756 | (15,348,539 | ) | 56,206,217 | — | ||||||||||||||||||||||||||||||||||
|
Las Colinas at Black Canyon
|
Phoenix, AZ | 2008 | 304 | 9,000,000 | 35,917,811 | — | 115,519 | 9,000,000 | 36,033,330 | 45,033,330 | (4,435,319 | ) | 40,598,011 | — | ||||||||||||||||||||||||||||||||||
|
Legacy at Highlands Ranch
|
Highlands Ranch, CO | 1999 | 422 | 6,330,000 | 37,557,013 | — | 1,466,728 | 6,330,000 | 39,023,741 | 45,353,741 | (9,805,338 | ) | 35,548,403 | — | ||||||||||||||||||||||||||||||||||
|
Legacy Park Central
|
Concord, CA | 2003 | 259 | 6,469,230 | 46,745,854 | — | 295,479 | 6,469,230 | 47,041,333 | 53,510,563 | (10,789,289 | ) | 42,721,274 | — | ||||||||||||||||||||||||||||||||||
|
Lexington Farm
|
Alpharetta, GA | 1995 | 352 | 3,521,900 | 22,888,305 | — | 2,476,212 | 3,521,900 | 25,364,517 | 28,886,417 | (11,200,145 | ) | 17,686,272 | — | ||||||||||||||||||||||||||||||||||
|
Lexington Park
|
Orlando, FL | 1988 | 252 | 2,016,000 | 12,346,726 | — | 2,450,467 | 2,016,000 | 14,797,193 | 16,813,193 | (7,062,512 | ) | 9,750,681 | — | ||||||||||||||||||||||||||||||||||
|
Little Cottonwoods
|
Tempe, AZ | 1984 | 379 | 3,050,133 | 26,991,689 | — | 3,737,391 | 3,050,133 | 30,729,080 | 33,779,213 | (14,499,829 | ) | 19,279,384 | — | ||||||||||||||||||||||||||||||||||
|
Longacre House
|
New York, NY (G) | 2000 | 293 | 73,170,045 | 53,962,510 | — | 125,953 | 73,170,045 | 54,088,463 | 127,258,508 | (7,505,448 | ) | 119,753,060 | — | ||||||||||||||||||||||||||||||||||
|
Longfellow Place
|
Boston, MA (G) | 1975 | 710 | 53,164,160 | 183,940,619 | — | 47,318,604 | 53,164,160 | 231,259,223 | 284,423,383 | (97,449,615 | ) | 186,973,768 | — | ||||||||||||||||||||||||||||||||||
|
Longwood
|
Decatur, GA | 1992 | 268 | 1,454,048 | 13,087,393 | — | 2,002,602 | 1,454,048 | 15,089,995 | 16,544,043 | (8,825,354 | ) | 7,718,689 | — | ||||||||||||||||||||||||||||||||||
|
Madison, The
|
Alexandria, VA | (F) | — | 15,261,108 | 1,080,330 | — | — | 15,261,108 | 1,080,330 | 16,341,438 | — | 16,341,438 | — | |||||||||||||||||||||||||||||||||||
|
Marbrisa
|
Tampa, FL | 1984 | 224 | 2,240,000 | 7,183,561 | — | 79,738 | 2,240,000 | 7,263,299 | 9,503,299 | (1,234,564 | ) | 8,268,735 | — | ||||||||||||||||||||||||||||||||||
|
Mariners Wharf
|
Orange Park, FL | 1989 | 272 | 1,861,200 | 16,744,951 | — | 3,244,046 | 1,861,200 | 19,988,997 | 21,850,197 | (9,702,938 | ) | 12,147,259 | — | ||||||||||||||||||||||||||||||||||
|
Market Street Landing
|
Seattle, WA | (F) | — | 12,542,418 | 297,637 | — | — | 12,542,418 | 297,637 | 12,840,055 | — | 12,840,055 | — | |||||||||||||||||||||||||||||||||||
|
Marquessa
|
Corona Hills, CA | 1992 | 336 | 6,888,500 | 21,604,584 | — | 2,726,408 | 6,888,500 | 24,330,992 | 31,219,492 | (11,834,160 | ) | 19,385,332 | — | ||||||||||||||||||||||||||||||||||
|
Martha Lake
|
Lynnwood, WA | 1991 | 155 | 821,200 | 7,405,070 | — | 1,985,277 | 821,200 | 9,390,347 | 10,211,547 | (4,980,064 | ) | 5,231,483 | — | ||||||||||||||||||||||||||||||||||
|
Martine, The
|
Bellevue, WA | 1984 | 67 | 3,200,000 | 9,616,264 | — | 2,642,670 | 3,200,000 | 12,258,934 | 15,458,934 | (1,957,800 | ) | 13,501,134 | — | ||||||||||||||||||||||||||||||||||
|
Merritt at Satellite Place
|
Duluth, GA | 1999 | 424 | 3,400,000 | 30,115,674 | — | 2,440,228 | 3,400,000 | 32,555,902 | 35,955,902 | (13,072,220 | ) | 22,883,682 | — | ||||||||||||||||||||||||||||||||||
|
Mill Pond
|
Millersville, MD | 1984 | 240 | 2,880,000 | 8,468,014 | — | 2,718,776 | 2,880,000 | 11,186,790 | 14,066,790 | (5,505,405 | ) | 8,561,385 | — | ||||||||||||||||||||||||||||||||||
|
Mira Flores
|
Palm Beach Gardens, FL | 1996 | 352 | 7,039,313 | 22,515,299 | — | 2,298,916 | 7,039,313 | 24,814,215 | 31,853,528 | (8,485,263 | ) | 23,368,265 | — | ||||||||||||||||||||||||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Mission Bay
|
Orlando, FL | 1991 | 304 | 2,432,000 | 21,623,560 | — | 2,717,235 | 2,432,000 | 24,340,795 | 26,772,795 | (10,820,242 | ) | 15,952,553 | — | ||||||||||||||||||||||||||||||||||
|
Mission Verde, LLC
|
San Jose, CA | 1986 | 108 | 5,190,700 | 9,679,109 | — | 3,151,242 | 5,190,700 | 12,830,351 | 18,021,051 | (5,623,277 | ) | 12,397,774 | — | ||||||||||||||||||||||||||||||||||
|
Morningside
|
Scottsdale, AZ | 1989 | 160 | 670,470 | 12,607,976 | — | 1,697,299 | 670,470 | 14,305,275 | 14,975,745 | (6,740,861 | ) | 8,234,884 | — | ||||||||||||||||||||||||||||||||||
|
Mosaic at Largo Station
|
Hyattsville, MD | 2008 | 242 | 4,120,800 | 42,477,297 | — | 237,451 | 4,120,800 | 42,714,748 | 46,835,548 | (4,141,764 | ) | 42,693,784 | — | ||||||||||||||||||||||||||||||||||
|
Mozaic at Union Station
|
Los Angeles, CA | 2007 | 272 | 8,500,000 | 52,583,270 | — | 668,419 | 8,500,000 | 53,251,689 | 61,751,689 | (8,972,618 | ) | 52,779,071 | — | ||||||||||||||||||||||||||||||||||
|
New River Cove
|
Davie, FL | 1999 | 316 | 15,800,000 | 46,142,895 | — | 1,049,654 | 15,800,000 | 47,192,549 | 62,992,549 | (10,341,684 | ) | 52,650,865 | — | ||||||||||||||||||||||||||||||||||
|
Northampton 1
|
Largo, MD | 1977 | 344 | 1,843,200 | 17,528,381 | — | 5,798,143 | 1,843,200 | 23,326,524 | 25,169,724 | (14,229,754 | ) | 10,939,970 | — | ||||||||||||||||||||||||||||||||||
|
Northampton 2
|
Largo, MD | 1988 | 276 | 1,513,500 | 14,246,990 | — | 3,654,124 | 1,513,500 | 17,901,114 | 19,414,614 | (10,571,731 | ) | 8,842,883 | — | ||||||||||||||||||||||||||||||||||
|
Northglen
|
Valencia, CA | 1988 | 234 | 9,360,000 | 20,778,553 | — | 1,728,818 | 9,360,000 | 22,507,371 | 31,867,371 | (8,256,285 | ) | 23,611,086 | — | ||||||||||||||||||||||||||||||||||
|
Northlake (MD)
|
Germantown, MD | 1985 | 304 | 15,000,000 | 23,142,302 | — | 9,754,730 | 15,000,000 | 32,897,032 | 47,897,032 | (9,909,101 | ) | 37,987,931 | — | ||||||||||||||||||||||||||||||||||
|
Northridge
|
Pleasant Hill, CA | 1974 | 221 | 5,527,800 | 14,691,705 | — | 8,471,887 | 5,527,800 | 23,163,592 | 28,691,392 | (9,697,063 | ) | 18,994,329 | — | ||||||||||||||||||||||||||||||||||
|
Oak Park North
|
Agoura Hills, CA | 1990 | 220 | 1,706,900 | 15,362,666 | — | 2,806,978 | 1,706,900 | 18,169,644 | 19,876,544 | (9,627,790 | ) | 10,248,754 | — | ||||||||||||||||||||||||||||||||||
|
Oak Park South
|
Agoura Hills, CA | 1989 | 224 | 1,683,800 | 15,154,608 | — | 2,923,629 | 1,683,800 | 18,078,237 | 19,762,037 | (9,624,230 | ) | 10,137,807 | — | ||||||||||||||||||||||||||||||||||
|
Oaks at Falls Church
|
Falls Church, VA | 1966 | 176 | 20,240,000 | 20,152,616 | — | 3,552,434 | 20,240,000 | 23,705,050 | 43,945,050 | (5,665,262 | ) | 38,279,788 | — | ||||||||||||||||||||||||||||||||||
|
Ocean Crest
|
Solana Beach, CA | 1986 | 146 | 5,111,200 | 11,910,438 | — | 2,058,043 | 5,111,200 | 13,968,481 | 19,079,681 | (6,514,987 | ) | 12,564,694 | — | ||||||||||||||||||||||||||||||||||
|
Ocean Walk
|
Key West, FL | 1990 | 297 | 2,838,749 | 25,545,009 | — | 3,233,758 | 2,838,749 | 28,778,767 | 31,617,516 | (13,599,381 | ) | 18,018,135 | — | ||||||||||||||||||||||||||||||||||
|
Olympus Towers
|
Seattle, WA (G) | 2000 | 328 | 14,752,034 | 73,335,425 | — | 2,226,097 | 14,752,034 | 75,561,522 | 90,313,556 | (19,377,834 | ) | 70,935,722 | — | ||||||||||||||||||||||||||||||||||
|
Orchard Ridge
|
Lynnwood, WA | 1988 | 104 | 480,600 | 4,372,033 | — | 1,127,901 | 480,600 | 5,499,934 | 5,980,534 | (3,295,398 | ) | 2,685,136 | — | ||||||||||||||||||||||||||||||||||
|
Overlook Manor
|
Frederick, MD | 1980/1985 | 108 | 1,299,100 | 3,930,931 | — | 2,142,057 | 1,299,100 | 6,072,988 | 7,372,088 | (3,277,788 | ) | 4,094,300 | — | ||||||||||||||||||||||||||||||||||
|
Overlook Manor II
|
Frederick, MD | 1980/1985 | 182 | 2,186,300 | 6,262,597 | — | 1,253,022 | 2,186,300 | 7,515,619 | 9,701,919 | (3,549,205 | ) | 6,152,714 | — | ||||||||||||||||||||||||||||||||||
|
Paces Station
|
Atlanta, GA | 1984-1989 | 610 | 4,801,500 | 32,548,053 | — | 8,202,985 | 4,801,500 | 40,751,038 | 45,552,538 | (20,808,476 | ) | 24,744,062 | — | ||||||||||||||||||||||||||||||||||
|
Palm Trace Landings
|
Davie, FL | 1995 | 768 | 38,400,000 | 105,693,432 | — | 2,605,905 | 38,400,000 | 108,299,337 | 146,699,337 | (23,469,327 | ) | 123,230,010 | — | ||||||||||||||||||||||||||||||||||
|
Panther Ridge
|
Federal Way, WA | 1980 | 260 | 1,055,800 | 9,506,117 | — | 1,846,801 | 1,055,800 | 11,352,918 | 12,408,718 | (5,866,485 | ) | 6,542,233 | — | ||||||||||||||||||||||||||||||||||
|
Parc 77
|
New York, NY (G) | 1903 | 137 | 40,504,000 | 18,025,679 | — | 4,115,467 | 40,504,000 | 22,141,146 | 62,645,146 | (4,773,963 | ) | 57,871,183 | — | ||||||||||||||||||||||||||||||||||
|
Parc Cameron
|
New York, NY (G) | 1927 | 166 | 37,600,000 | 9,855,597 | — | 5,120,583 | 37,600,000 | 14,976,180 | 52,576,180 | (3,867,865 | ) | 48,708,315 | — | ||||||||||||||||||||||||||||||||||
|
Parc Coliseum
|
New York, NY (G) | 1910 | 177 | 52,654,000 | 23,045,751 | — | 6,947,750 | 52,654,000 | 29,993,501 | 82,647,501 | (6,372,704 | ) | 76,274,797 | — | ||||||||||||||||||||||||||||||||||
|
Park at Turtle Run, The
|
Coral Springs, FL | 2001 | 257 | 15,420,000 | 36,064,629 | — | 898,823 | 15,420,000 | 36,963,452 | 52,383,452 | (9,407,101 | ) | 42,976,351 | — | ||||||||||||||||||||||||||||||||||
|
Park West (CA)
|
Los Angeles, CA | 1987/1990 | 444 | 3,033,500 | 27,302,383 | — | 5,418,219 | 3,033,500 | 32,720,602 | 35,754,102 | (17,933,416 | ) | 17,820,686 | — | ||||||||||||||||||||||||||||||||||
|
Parkside
|
Union City, CA | 1979 | 208 | 6,246,700 | 11,827,453 | — | 3,310,231 | 6,246,700 | 15,137,684 | 21,384,384 | (7,795,045 | ) | 13,589,339 | — | ||||||||||||||||||||||||||||||||||
|
Parkview Terrace
|
Redlands, CA | 1986 | 558 | 4,969,200 | 35,653,777 | — | 11,282,338 | 4,969,200 | 46,936,115 | 51,905,315 | (22,196,279 | ) | 29,709,036 | — | ||||||||||||||||||||||||||||||||||
|
Phillips Park
|
Wellesley, MA | 1988 | 49 | 816,922 | 5,460,955 | — | 936,091 | 816,922 | 6,397,046 | 7,213,968 | (2,475,515 | ) | 4,738,453 | — | ||||||||||||||||||||||||||||||||||
|
Pine Harbour
|
Orlando, FL | 1991 | 366 | 1,664,300 | 14,970,915 | — | 3,529,258 | 1,664,300 | 18,500,173 | 20,164,473 | (11,225,249 | ) | 8,939,224 | — | ||||||||||||||||||||||||||||||||||
|
Playa Pacifica
|
Hermosa Beach,CA | 1972 | 285 | 35,100,000 | 33,473,822 | — | 7,145,521 | 35,100,000 | 40,619,343 | 75,719,343 | (10,641,111 | ) | 65,078,232 | — | ||||||||||||||||||||||||||||||||||
|
Pointe at South Mountain
|
Phoenix, AZ | 1988 | 364 | 2,228,800 | 20,059,311 | — | 3,210,958 | 2,228,800 | 23,270,269 | 25,499,069 | (11,847,168 | ) | 13,651,901 | — | ||||||||||||||||||||||||||||||||||
|
Polos East
|
Orlando, FL | 1991 | 308 | 1,386,000 | 19,058,620 | — | 2,188,231 | 1,386,000 | 21,246,851 | 22,632,851 | (9,567,266 | ) | 13,065,585 | — | ||||||||||||||||||||||||||||||||||
|
Port Royale
|
Ft. Lauderdale, FL (G) | 1988 | 252 | 1,754,200 | 15,789,873 | — | 7,514,240 | 1,754,200 | 23,304,113 | 25,058,313 | (12,612,882 | ) | 12,445,431 | — | ||||||||||||||||||||||||||||||||||
|
Port Royale II
|
Ft. Lauderdale, FL (G) | 1988 | 161 | 1,022,200 | 9,203,166 | — | 4,702,265 | 1,022,200 | 13,905,431 | 14,927,631 | (7,140,443 | ) | 7,787,188 | — | ||||||||||||||||||||||||||||||||||
|
Port Royale III
|
Ft. Lauderdale, FL (G) | 1988 | 324 | 7,454,900 | 14,725,802 | — | 8,935,675 | 7,454,900 | 23,661,477 | 31,116,377 | (11,497,857 | ) | 19,618,520 | — | ||||||||||||||||||||||||||||||||||
|
Port Royale IV
|
Ft. Lauderdale, FL | (F) | — | — | 387,471 | — | — | — | 387,471 | 387,471 | — | 387,471 | — | |||||||||||||||||||||||||||||||||||
|
Portofino
|
Chino Hills, CA | 1989 | 176 | 3,572,400 | 14,660,994 | — | 2,150,998 | 3,572,400 | 16,811,992 | 20,384,392 | (7,854,366 | ) | 12,530,026 | — | ||||||||||||||||||||||||||||||||||
|
Portofino (Val)
|
Valencia, CA | 1989 | 216 | 8,640,000 | 21,487,126 | — | 2,302,820 | 8,640,000 | 23,789,946 | 32,429,946 | (8,794,584 | ) | 23,635,362 | — | ||||||||||||||||||||||||||||||||||
|
Portside Towers
|
Jersey City, NJ (G) | 1992-1997 | 527 | 22,487,006 | 96,842,913 | — | 14,773,378 | 22,487,006 | 111,616,291 | 134,103,297 | (47,349,520 | ) | 86,753,777 | — | ||||||||||||||||||||||||||||||||||
|
Preserve at Deer Creek
|
Deerfield Beach, FL | 1997 | 540 | 13,500,000 | 60,011,208 | — | 3,069,187 | 13,500,000 | 63,080,395 | 76,580,395 | (16,723,806 | ) | 59,856,589 | — | ||||||||||||||||||||||||||||||||||
|
Prime, The
|
Arlington, VA | 2002 | 256 | 32,000,000 | 64,436,539 | — | 587,595 | 32,000,000 | 65,024,134 | 97,024,134 | (12,202,034 | ) | 84,822,100 | — | ||||||||||||||||||||||||||||||||||
|
Promenade at Aventura
|
Aventura, FL | 1995 | 296 | 13,320,000 | 30,353,748 | — | 4,740,072 | 13,320,000 | 35,093,820 | 48,413,820 | (12,325,089 | ) | 36,088,731 | — | ||||||||||||||||||||||||||||||||||
|
Promenade at Town Center I
|
Valencia, CA | 2001 | 294 | 14,700,000 | 35,390,279 | — | 2,762,304 | 14,700,000 | 38,152,583 | 52,852,583 | (10,327,370 | ) | 42,525,213 | — | ||||||||||||||||||||||||||||||||||
|
Promenade at Wyndham Lakes
|
Coral Springs, FL | 1998 | 332 | 6,640,000 | 26,743,760 | — | 3,364,705 | 6,640,000 | 30,108,465 | 36,748,465 | (10,964,932 | ) | 25,783,533 | — | ||||||||||||||||||||||||||||||||||
|
Promenade Terrace
|
Corona, CA | 1990 | 330 | 2,272,800 | 20,546,289 | — | 4,744,546 | 2,272,800 | 25,290,835 | 27,563,635 | (13,575,380 | ) | 13,988,255 | — | ||||||||||||||||||||||||||||||||||
|
Promontory Pointe I & II
|
Phoenix, AZ | 1984/1996 | 424 | 2,355,509 | 30,421,840 | — | 3,698,629 | 2,355,509 | 34,120,469 | 36,475,978 | (16,314,043 | ) | 20,161,935 | — | ||||||||||||||||||||||||||||||||||
|
Prospect Towers
|
Hackensack, NJ | 1995 | 157 | 3,926,600 | 31,738,452 | — | 2,938,287 | 3,926,600 | 34,676,739 | 38,603,339 | (13,635,911 | ) | 24,967,428 | — | ||||||||||||||||||||||||||||||||||
|
Prospect Towers II
|
Hackensack, NJ | 2002 | 203 | 4,500,000 | 33,104,733 | — | 2,070,180 | 4,500,000 | 35,174,913 | 39,674,913 | (10,813,863 | ) | 28,861,050 | — | ||||||||||||||||||||||||||||||||||
|
Ravens Crest
|
Plainsboro, NJ | 1984 | 704 | 4,670,850 | 42,080,642 | — | 11,945,748 | 4,670,850 | 54,026,390 | 58,697,240 | (31,532,339 | ) | 27,164,901 | — | ||||||||||||||||||||||||||||||||||
|
Redmond Ridge
|
Redmond, WA | 2008 | 321 | 6,975,705 | 46,175,001 | — | 73,615 | 6,975,705 | 46,248,616 | 53,224,321 | (4,628,114 | ) | 48,596,207 | — | ||||||||||||||||||||||||||||||||||
|
Red 160 (fka Redmond Way)
|
Redmond, WA (G) | (F) | — | 15,546,376 | 61,417,903 | — | 9,488 | 15,546,376 | 61,427,391 | 76,973,767 | (339 | ) | 76,973,428 | — | ||||||||||||||||||||||||||||||||||
|
Regency Palms
|
Huntington Beach, CA | 1969 | 310 | 1,857,400 | 16,713,254 | — | 4,433,614 | 1,857,400 | 21,146,868 | 23,004,268 | (11,462,162 | ) | 11,542,106 | — | ||||||||||||||||||||||||||||||||||
|
Regency Park
|
Centreville, VA | 1989 | 252 | 2,521,500 | 16,200,666 | — | 7,802,524 | 2,521,500 | 24,003,190 | 26,524,690 | (11,693,111 | ) | 14,831,579 | — | ||||||||||||||||||||||||||||||||||
|
Registry
|
Northglenn, CO | 1986 | 208 | 2,000,000 | 10,926,759 | — | 48,337 | 2,000,000 | 10,975,096 | 12,975,096 | (1,278,875 | ) | 11,696,221 | — | ||||||||||||||||||||||||||||||||||
|
Remington Place
|
Phoenix, AZ | 1983 | 412 | 1,492,750 | 13,377,478 | — | 4,637,494 | 1,492,750 | 18,014,972 | 19,507,722 | (10,299,256 | ) | 9,208,466 | — | ||||||||||||||||||||||||||||||||||
|
Renaissance Villas
|
Berkeley, CA (G) | 1998 | 34 | 2,458,000 | 4,542,000 | — | 5,418 | 2,458,000 | 4,547,418 | 7,005,418 | (332,879 | ) | 6,672,539 | — | ||||||||||||||||||||||||||||||||||
|
Reserve at Ashley Lake
|
Boynton Beach, FL | 1990 | 440 | 3,520,400 | 23,332,494 | — | 4,721,183 | 3,520,400 | 28,053,677 | 31,574,077 | (13,452,026 | ) | 18,122,051 | — | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center
|
Loudon, VA | 2002 | 290 | 3,144,056 | 27,669,121 | — | 712,324 | 3,144,056 | 28,381,445 | 31,525,501 | (7,401,808 | ) | 24,123,693 | — | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center II (WA)
|
Mill Creek, WA | 2009 | 100 | 4,310,417 | 17,172,642 | — | 7,133 | 4,310,417 | 17,179,775 | 21,490,192 | (614,973 | ) | 20,875,219 | — | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center III
|
Mill Creek, WA | (F) | — | 2,089,388 | 220,235 | — | — | 2,089,388 | 220,235 | 2,309,623 | — | 2,309,623 | — | |||||||||||||||||||||||||||||||||||
|
Retreat, The
|
Phoenix, AZ | 1999 | 480 | 3,475,114 | 27,265,252 | — | 2,380,882 | 3,475,114 | 29,646,134 | 33,121,248 | (12,339,194 | ) | 20,782,054 | — | ||||||||||||||||||||||||||||||||||
|
Rianna I
|
Seattle, WA (G) | 2000 | 78 | 2,268,160 | 14,864,482 | — | 84,986 | 2,268,160 | 14,949,468 | 17,217,628 | (1,125,268 | ) | 16,092,360 | — | ||||||||||||||||||||||||||||||||||
|
Ridgewood Village I&II
|
San Diego, CA | 1997 | 408 | 11,809,500 | 34,004,048 | — | 2,195,996 | 11,809,500 | 36,200,044 | 48,009,544 | (14,118,993 | ) | 33,890,551 | — | ||||||||||||||||||||||||||||||||||
|
River Pointe at Den Rock Park
|
Lawrence, MA | 2000 | 174 | 4,615,702 | 18,440,147 | — | 1,212,909 | 4,615,702 | 19,653,056 | 24,268,758 | (6,078,818 | ) | 18,189,940 | — | ||||||||||||||||||||||||||||||||||
|
River Tower
|
New York, NY (G) | 1982 | 323 | 118,669,441 | 98,880,559 | — | 401,052 | 118,669,441 | 99,281,611 | 217,951,052 | (12,970,964 | ) | 204,980,088 | — | ||||||||||||||||||||||||||||||||||
|
Rivers Bend (CT)
|
Windsor, CT | 1973 | 373 | 3,325,517 | 22,573,826 | — | 2,724,959 | 3,325,517 | 25,298,785 | 28,624,302 | (9,670,355 | ) | 18,953,947 | — | ||||||||||||||||||||||||||||||||||
|
Riverview Condominiums
|
Norwalk, CT | 1991 | 92 | 2,300,000 | 7,406,730 | — | 1,806,846 | 2,300,000 | 9,213,576 | 11,513,576 | (4,117,696 | ) | 7,395,880 | — | ||||||||||||||||||||||||||||||||||
|
Royal Oaks (FL)
|
Jacksonville, FL | 1991 | 284 | 1,988,000 | 13,645,117 | — | 3,882,711 | 1,988,000 | 17,527,828 | 19,515,828 | (7,780,869 | ) | 11,734,959 | — | ||||||||||||||||||||||||||||||||||
|
Sabal Palm at Carrollwood Place
|
Tampa, FL | 1995 | 432 | 3,888,000 | 26,911,542 | — | 2,533,589 | 3,888,000 | 29,445,131 | 33,333,131 | (12,979,307 | ) | 20,353,824 | — | ||||||||||||||||||||||||||||||||||
|
Sabal Palm at Lake Buena Vista
|
Orlando, FL | 1988 | 400 | 2,800,000 | 23,687,893 | — | 3,982,057 | 2,800,000 | 27,669,950 | 30,469,950 | (12,197,653 | ) | 18,272,297 | — | ||||||||||||||||||||||||||||||||||
|
Sabal Palm at Metrowest
|
Orlando, FL | 1998 | 411 | 4,110,000 | 38,394,865 | — | 3,876,633 | 4,110,000 | 42,271,498 | 46,381,498 | (18,443,292 | ) | 27,938,206 | — | ||||||||||||||||||||||||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Sabal Palm at Metrowest II
|
Orlando, FL | 1997 | 456 | 4,560,000 | 33,907,283 | — | 2,691,106 | 4,560,000 | 36,598,389 | 41,158,389 | (15,830,427 | ) | 25,327,962 | — | ||||||||||||||||||||||||||||||||||
|
Sabal Pointe
|
Coral Springs, FL | 1995 | 275 | 1,951,600 | 17,570,508 | — | 3,961,145 | 1,951,600 | 21,531,653 | 23,483,253 | (11,635,146 | ) | 11,848,107 | — | ||||||||||||||||||||||||||||||||||
|
Saddle Ridge
|
Ashburn, VA | 1989 | 216 | 1,364,800 | 12,283,616 | — | 2,201,030 | 1,364,800 | 14,484,646 | 15,849,446 | (7,934,560 | ) | 7,914,886 | — | ||||||||||||||||||||||||||||||||||
|
Sage
|
Everett, WA | 2002 | 123 | 2,500,000 | 12,021,256 | — | 412,814 | 2,500,000 | 12,434,070 | 14,934,070 | (2,576,867 | ) | 12,357,203 | — | ||||||||||||||||||||||||||||||||||
|
Savannah at Park Place
|
Atlanta, GA | 2001 | 416 | 7,696,095 | 34,114,542 | — | 2,628,399 | 7,696,095 | 36,742,941 | 44,439,036 | (10,138,404 | ) | 34,300,632 | — | ||||||||||||||||||||||||||||||||||
|
Savoy III
|
Aurora, CO | (F) | — | 659,165 | 4,749,723 | — | — | 659,165 | 4,749,723 | 5,408,888 | — | 5,408,888 | — | |||||||||||||||||||||||||||||||||||
|
Sawgrass Cove
|
Bradenton, FL | 1991 | 336 | 3,360,000 | 12,587,189 | — | 80,974 | 3,360,000 | 12,668,163 | 16,028,163 | (1,947,404 | ) | 14,080,759 | — | ||||||||||||||||||||||||||||||||||
|
Scarborough Square
|
Rockville, MD | 1967 | 121 | 1,815,000 | 7,608,126 | — | 2,394,761 | 1,815,000 | 10,002,887 | 11,817,887 | (4,923,278 | ) | 6,894,609 | — | ||||||||||||||||||||||||||||||||||
|
Sedona Ridge
|
Phoenix, AZ | 1989 | 250 | 3,750,000 | 14,750,000 | — | 254,926 | 3,750,000 | 15,004,926 | 18,754,926 | (2,039,282 | ) | 16,715,644 | — | ||||||||||||||||||||||||||||||||||
|
Seeley Lake
|
Lakewood, WA | 1990 | 522 | 2,760,400 | 24,845,286 | — | 4,006,480 | 2,760,400 | 28,851,766 | 31,612,166 | (14,437,537 | ) | 17,174,629 | — | ||||||||||||||||||||||||||||||||||
|
Seventh & James
|
Seattle, WA | 1992 | 96 | 663,800 | 5,974,803 | — | 2,878,988 | 663,800 | 8,853,791 | 9,517,591 | (4,849,519 | ) | 4,668,072 | — | ||||||||||||||||||||||||||||||||||
|
Shadow Creek
|
Winter Springs, FL | 2000 | 280 | 6,000,000 | 21,719,768 | — | 1,434,843 | 6,000,000 | 23,154,611 | 29,154,611 | (6,340,966 | ) | 22,813,645 | — | ||||||||||||||||||||||||||||||||||
|
Sheridan Lake Club
|
Dania Beach, FL | 2001 | 240 | 12,000,000 | 23,170,580 | — | 1,252,843 | 12,000,000 | 24,423,423 | 36,423,423 | (5,113,176 | ) | 31,310,247 | — | ||||||||||||||||||||||||||||||||||
|
Sheridan Ocean Club combined
|
Dania Beach, FL | 1991 | 648 | 18,313,414 | 47,091,593 | — | 14,017,392 | 18,313,414 | 61,108,985 | 79,422,399 | (21,027,176 | ) | 58,395,223 | — | ||||||||||||||||||||||||||||||||||
|
Siena Terrace
|
Lake Forest, CA | 1988 | 356 | 8,900,000 | 24,083,024 | — | 2,738,600 | 8,900,000 | 26,821,624 | 35,721,624 | (11,637,233 | ) | 24,084,391 | — | ||||||||||||||||||||||||||||||||||
|
Silver Springs (FL)
|
Jacksonville, FL | 1985 | 432 | 1,831,100 | 16,474,735 | — | 5,779,723 | 1,831,100 | 22,254,458 | 24,085,558 | (12,404,671 | ) | 11,680,887 | — | ||||||||||||||||||||||||||||||||||
|
Skycrest
|
Valencia, CA | 1999 | 264 | 10,560,000 | 25,574,457 | — | 1,870,144 | 10,560,000 | 27,444,601 | 38,004,601 | (10,001,263 | ) | 28,003,338 | — | ||||||||||||||||||||||||||||||||||
|
Skylark
|
Union City, CA | 1986 | 174 | 1,781,600 | 16,731,916 | — | 1,608,125 | 1,781,600 | 18,340,041 | 20,121,641 | (8,137,578 | ) | 11,984,063 | — | ||||||||||||||||||||||||||||||||||
|
Skyline Terrace
|
Burlingame, CA | 1967/1987 | 138 | 16,836,000 | 35,414,000 | — | 469 | 16,836,000 | 35,414,469 | 52,250,469 | (227,411 | ) | 52,023,058 | — | ||||||||||||||||||||||||||||||||||
|
Skyline Towers
|
Falls Church, VA (G) | 1971 | 939 | 78,278,200 | 91,485,591 | — | 27,969,652 | 78,278,200 | 119,455,243 | 197,733,443 | (30,881,457 | ) | 166,851,986 | — | ||||||||||||||||||||||||||||||||||
|
Skyview
|
Rancho Santa Margarita, CA | 1999 | 260 | 3,380,000 | 21,952,863 | — | 1,667,929 | 3,380,000 | 23,620,792 | 27,000,792 | (9,657,421 | ) | 17,343,371 | — | ||||||||||||||||||||||||||||||||||
|
Sonoran
|
Phoenix, AZ | 1995 | 429 | 2,361,922 | 31,841,724 | — | 2,900,306 | 2,361,922 | 34,742,030 | 37,103,952 | (16,082,432 | ) | 21,021,520 | — | ||||||||||||||||||||||||||||||||||
|
Southwood
|
Palo Alto, CA | 1985 | 100 | 6,936,600 | 14,324,069 | — | 2,065,301 | 6,936,600 | 16,389,370 | 23,325,970 | (7,489,798 | ) | 15,836,172 | — | ||||||||||||||||||||||||||||||||||
|
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 | — | 2,144,175 | 5,680,000 | 21,956,265 | 27,636,265 | (7,512,645 | ) | 20,123,620 | — | ||||||||||||||||||||||||||||||||||
|
Stoney Creek
|
Lakewood, WA | 1990 | 231 | 1,215,200 | 10,938,134 | — | 2,267,480 | 1,215,200 | 13,205,614 | 14,420,814 | (6,703,659 | ) | 7,717,155 | — | ||||||||||||||||||||||||||||||||||
|
Summerwood
|
Hayward, CA | 1982 | 162 | 4,810,644 | 6,942,743 | — | 2,132,610 | 4,810,644 | 9,075,353 | 13,885,997 | (4,231,400 | ) | 9,654,597 | — | ||||||||||||||||||||||||||||||||||
|
Summit & Birch Hill
|
Farmington, CT | 1967 | 186 | 1,757,438 | 11,748,112 | — | 2,916,135 | 1,757,438 | 14,664,247 | 16,421,685 | (5,733,897 | ) | 10,687,788 | — | ||||||||||||||||||||||||||||||||||
|
Summit at Lake Union
|
Seattle, WA | 1995 -1997 | 150 | 1,424,700 | 12,852,461 | — | 3,097,192 | 1,424,700 | 15,949,653 | 17,374,353 | (7,701,759 | ) | 9,672,594 | — | ||||||||||||||||||||||||||||||||||
|
Surprise Lake Village
|
Milton, WA | 1986 | 338 | 4,162,543 | 21,995,958 | — | 167,483 | 4,162,543 | 22,163,441 | 26,325,984 | (2,484,576 | ) | 23,841,408 | — | ||||||||||||||||||||||||||||||||||
|
Sycamore Creek
|
Scottsdale, AZ | 1984 | 350 | 3,152,000 | 19,083,727 | — | 3,055,695 | 3,152,000 | 22,139,422 | 25,291,422 | (10,946,251 | ) | 14,345,171 | — | ||||||||||||||||||||||||||||||||||
|
Tanasbourne Terrace
|
Hillsboro, OR | 1986-1989 | 373 | 1,876,700 | 16,891,205 | — | 3,764,711 | 1,876,700 | 20,655,916 | 22,532,616 | (12,425,399 | ) | 10,107,217 | — | ||||||||||||||||||||||||||||||||||
|
Third Square
|
Cambridge, MA (G) | 2008/2009 | 482 | 27,812,384 | 228,734,105 | — | 567,932 | 27,812,384 | 229,302,037 | 257,114,421 | (15,770,134 | ) | 241,344,287 | — | ||||||||||||||||||||||||||||||||||
|
Tortuga Bay
|
Orlando, FL | 2004 | 314 | 6,280,000 | 32,121,779 | — | 985,669 | 6,280,000 | 33,107,448 | 39,387,448 | (7,923,623 | ) | 31,463,825 | — | ||||||||||||||||||||||||||||||||||
|
Toscana
|
Irvine, CA | 1991/1993 | 563 | 39,410,000 | 50,806,072 | — | 6,395,983 | 39,410,000 | 57,202,055 | 96,612,055 | (21,654,115 | ) | 74,957,940 | — | ||||||||||||||||||||||||||||||||||
|
Townes at Herndon
|
Herndon, VA | 2002 | 218 | 10,900,000 | 49,216,125 | — | 576,648 | 10,900,000 | 49,792,773 | 60,692,773 | (10,492,949 | ) | 50,199,824 | — | ||||||||||||||||||||||||||||||||||
|
Trump Place, 140 Riverside
|
New York, NY (G) | 2003 | 354 | 103,539,100 | 94,082,725 | — | 1,245,121 | 103,539,100 | 95,327,846 | 198,866,946 | (20,098,341 | ) | 178,768,605 | — | ||||||||||||||||||||||||||||||||||
|
Trump Place, 160 Riverside
|
New York, NY (G) | 2001 | 455 | 139,933,500 | 190,964,745 | — | 4,193,547 | 139,933,500 | 195,158,292 | 335,091,792 | (39,008,991 | ) | 296,082,801 | — | ||||||||||||||||||||||||||||||||||
|
Trump Place, 180 Riverside
|
New York, NY (G) | 1998 | 516 | 144,968,250 | 138,346,681 | — | 5,245,129 | 144,968,250 | 143,591,810 | 288,560,060 | (30,420,203 | ) | 258,139,857 | — | ||||||||||||||||||||||||||||||||||
|
Uwajimaya Village
|
Seattle, WA | 2002 | 176 | 8,800,000 | 22,188,288 | — | 231,285 | 8,800,000 | 22,419,573 | 31,219,573 | (5,828,856 | ) | 25,390,717 | — | ||||||||||||||||||||||||||||||||||
|
Valencia Plantation
|
Orlando, FL | 1990 | 194 | 873,000 | 12,819,377 | — | 2,124,405 | 873,000 | 14,943,782 | 15,816,782 | (6,429,174 | ) | 9,387,608 | — | ||||||||||||||||||||||||||||||||||
|
Vantage Pointe
|
San Diego, CA (G) | 2009 | 679 | 9,403,960 | 190,596,040 | — | 878,314 | 9,403,960 | 191,474,354 | 200,878,314 | (2,779,752 | ) | 198,098,562 | — | ||||||||||||||||||||||||||||||||||
|
Versailles (K-Town)
|
Los Angeles, CA | 2008 | 225 | 10,590,975 | 44,409,025 | — | 17,858 | 10,590,975 | 44,426,883 | 55,017,858 | (2,028,003 | ) | 52,989,855 | — | ||||||||||||||||||||||||||||||||||
|
Victor on Venice
|
Los Angeles, CA (G) | 2006 | 115 | 10,350,000 | 35,433,437 | — | 105,588 | 10,350,000 | 35,539,025 | 45,889,025 | (6,273,594 | ) | 39,615,431 | — | ||||||||||||||||||||||||||||||||||
|
Villa Encanto
|
Phoenix, AZ | 1983 | 385 | 2,884,447 | 22,197,363 | — | 3,530,421 | 2,884,447 | 25,727,784 | 28,612,231 | (12,649,439 | ) | 15,962,792 | — | ||||||||||||||||||||||||||||||||||
|
Villa Solana
|
Laguna Hills, CA | 1984 | 272 | 1,665,100 | 14,985,678 | — | 6,271,253 | 1,665,100 | 21,256,931 | 22,922,031 | (12,286,928 | ) | 10,635,103 | — | ||||||||||||||||||||||||||||||||||
|
Village at Bear Creek
|
Lakewood, CO | 1987 | 472 | 4,519,700 | 40,676,390 | — | 4,115,836 | 4,519,700 | 44,792,226 | 49,311,926 | (21,310,226 | ) | 28,001,700 | — | ||||||||||||||||||||||||||||||||||
|
Vista Del Largo
|
Mission Viejo, CA | 1986-1988 | 608 | 4,525,800 | 40,736,293 | — | 10,948,915 | 4,525,800 | 51,685,208 | 56,211,008 | (30,191,450 | ) | 26,019,558 | — | ||||||||||||||||||||||||||||||||||
|
Vista Grove
|
Mesa, AZ | 1997/1998 | 224 | 1,341,796 | 12,157,045 | — | 1,295,291 | 1,341,796 | 13,452,336 | 14,794,132 | (6,225,002 | ) | 8,569,130 | — | ||||||||||||||||||||||||||||||||||
|
Vista Montana — Residential & Townhomes
|
San Jose, CA | (F) | — | 51,000,000 | — | — | — | 51,000,000 | — | 51,000,000 | — | 51,000,000 | — | |||||||||||||||||||||||||||||||||||
|
Vista on Courthouse
|
Arlington, VA | 2008 | 220 | 15,550,260 | 69,449,740 | — | 86,777 | 15,550,260 | 69,536,517 | 85,086,777 | (5,267,387 | ) | 79,819,390 | — | ||||||||||||||||||||||||||||||||||
|
Waterford at Deerwood
|
Jacksonville, FL | 1985 | 248 | 1,496,913 | 10,659,702 | — | 3,584,784 | 1,496,913 | 14,244,486 | 15,741,399 | (6,711,046 | ) | 9,030,353 | — | ||||||||||||||||||||||||||||||||||
|
Waterford at Orange Park
|
Orange Park, FL | 1986 | 280 | 1,960,000 | 12,098,784 | — | 2,967,016 | 1,960,000 | 15,065,800 | 17,025,800 | (7,417,680 | ) | 9,608,120 | — | ||||||||||||||||||||||||||||||||||
|
Waterford Place (CO)
|
Thornton, CO | 1998 | 336 | 5,040,000 | 29,946,419 | — | 1,310,833 | 5,040,000 | 31,257,252 | 36,297,252 | (9,793,049 | ) | 26,504,203 | — | ||||||||||||||||||||||||||||||||||
|
Waterside
|
Reston, VA | 1984 | 276 | 20,700,000 | 27,474,388 | — | 7,638,031 | 20,700,000 | 35,112,419 | 55,812,419 | (9,030,796 | ) | 46,781,623 | — | ||||||||||||||||||||||||||||||||||
|
Webster Green
|
Needham, MA | 1985 | 77 | 1,418,893 | 9,485,006 | — | 1,000,811 | 1,418,893 | 10,485,817 | 11,904,710 | (3,879,487 | ) | 8,025,223 | — | ||||||||||||||||||||||||||||||||||
|
Welleby Lake Club
|
Sunrise, FL | 1991 | 304 | 3,648,000 | 17,620,879 | — | 3,744,103 | 3,648,000 | 21,364,982 | 25,012,982 | (9,435,056 | ) | 15,577,926 | — | ||||||||||||||||||||||||||||||||||
|
West End Apartments (fka Emerson Place/CRP II)
|
Boston, MA (G) | 2008 | 310 | 469,546 | 163,123,022 | — | 358,369 | 469,546 | 163,481,391 | 163,950,937 | (15,522,448 | ) | 148,428,489 | — | ||||||||||||||||||||||||||||||||||
|
Westerly at Worldgate
|
Herndon, VA | 1995 | 320 | 14,568,000 | 43,620,057 | — | 1,062,632 | 14,568,000 | 44,682,689 | 59,250,689 | (6,046,012 | ) | 53,204,677 | — | ||||||||||||||||||||||||||||||||||
|
Westfield Village
|
Centerville, VA | 1988 | 228 | 7,000,000 | 23,245,834 | — | 4,574,728 | 7,000,000 | 27,820,562 | 34,820,562 | (8,289,817 | ) | 26,530,745 | — | ||||||||||||||||||||||||||||||||||
|
Westridge
|
Tacoma, WA | 1987 -1991 | 714 | 3,501,900 | 31,506,082 | — | 6,551,697 | 3,501,900 | 38,057,779 | 41,559,679 | (19,228,990 | ) | 22,330,689 | — | ||||||||||||||||||||||||||||||||||
|
Westgate Pasadena Condos
|
Pasadena, CA | (F) | — | 29,977,725 | 16,130,079 | — | — | 29,977,725 | 16,130,079 | 46,107,804 | — | 46,107,804 | — | |||||||||||||||||||||||||||||||||||
|
Westgate Pasadena and Green
|
Pasadena, CA | (F) | — | — | 390,813 | — | — | — | 390,813 | 390,813 | — | 390,813 | — | |||||||||||||||||||||||||||||||||||
|
Westside Villas I
|
Los Angeles, CA | 1999 | 21 | 1,785,000 | 3,233,254 | — | 256,198 | 1,785,000 | 3,489,452 | 5,274,452 | (1,324,557 | ) | 3,949,895 | — | ||||||||||||||||||||||||||||||||||
|
Westside Villas II
|
Los Angeles, CA | 1999 | 23 | 1,955,000 | 3,541,435 | — | 139,793 | 1,955,000 | 3,681,228 | 5,636,228 | (1,307,577 | ) | 4,328,651 | — | ||||||||||||||||||||||||||||||||||
|
Westside Villas III
|
Los Angeles, CA | 1999 | 36 | 3,060,000 | 5,538,871 | — | 203,576 | 3,060,000 | 5,742,447 | 8,802,447 | (2,045,237 | ) | 6,757,210 | — | ||||||||||||||||||||||||||||||||||
|
Westside Villas IV
|
Los Angeles, CA | 1999 | 36 | 3,060,000 | 5,539,390 | — | 212,024 | 3,060,000 | 5,751,414 | 8,811,414 | (2,039,061 | ) | 6,772,353 | — | ||||||||||||||||||||||||||||||||||
|
Westside Villas V
|
Los Angeles, CA | 1999 | 60 | 5,100,000 | 9,224,485 | — | 368,292 | 5,100,000 | 9,592,777 | 14,692,777 | (3,414,998 | ) | 11,277,779 | — | ||||||||||||||||||||||||||||||||||
|
Westside Villas VI
|
Los Angeles, CA | 1989 | 18 | 1,530,000 | 3,023,523 | — | 231,964 | 1,530,000 | 3,255,487 | 4,785,487 | (1,182,625 | ) | 3,602,862 | — | ||||||||||||||||||||||||||||||||||
|
Westside Villas VII
|
Los Angeles, CA | 2001 | 53 | 4,505,000 | 10,758,900 | — | 361,135 | 4,505,000 | 11,120,035 | 15,625,035 | (3,377,984 | ) | 12,247,051 | — | ||||||||||||||||||||||||||||||||||
|
Wimberly at Deerwood
|
Jacksonville, FL | 2000 | 322 | 8,000,000 | 30,057,214 | — | 1,524,972 | 8,000,000 | 31,582,186 | 39,582,186 | (7,060,939 | ) | 32,521,247 | — | ||||||||||||||||||||||||||||||||||
|
Winchester Park
|
Riverside, RI | 1972 | 416 | 2,822,618 | 18,868,626 | — | 6,221,418 | 2,822,618 | 25,090,044 | 27,912,662 | (10,446,769 | ) | 17,465,893 | — | ||||||||||||||||||||||||||||||||||
|
Winchester Wood
|
Riverside, RI | 1989 | 62 | 683,215 | 4,567,154 | — | 798,960 | 683,215 | 5,366,114 | 6,049,329 | (2,013,478 | ) | 4,035,851 | — | ||||||||||||||||||||||||||||||||||
|
Windsor at Fair Lakes
|
Fairfax, VA | 1988 | 250 | 10,000,000 | 28,587,109 | — | 5,870,235 | 10,000,000 | 34,457,344 | 44,457,344 | (9,463,894 | ) | 34,993,450 | — | ||||||||||||||||||||||||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Winston, The (FL)
|
Pembroke Pines, FL | 2001/2003 | 464 | 18,561,000 | 49,527,569 | — | 1,617,923 | 18,561,000 | 51,145,492 | 69,706,492 | (8,441,759 | ) | 61,264,733 | — | ||||||||||||||||||||||||||||||||||
|
Wood Creek (CA)
|
Pleasant Hill, CA | 1987 | 256 | 9,729,900 | 23,009,768 | — | 4,472,213 | 9,729,900 | 27,481,981 | 37,211,881 | (12,645,672 | ) | 24,566,209 | — | ||||||||||||||||||||||||||||||||||
|
Woodbridge (CT)
|
Newington, CT | 1968 | 73 | 498,377 | 3,331,548 | — | 862,784 | 498,377 | 4,194,332 | 4,692,709 | (1,635,504 | ) | 3,057,205 | — | ||||||||||||||||||||||||||||||||||
|
Woodleaf
|
Campbell, CA | 1984 | 178 | 8,550,600 | 16,988,183 | — | 1,418,889 | 8,550,600 | 18,407,072 | 26,957,672 | (8,148,131 | ) | 18,809,541 | — | ||||||||||||||||||||||||||||||||||
|
Woodside
|
Lorton, VA | 1987 | 252 | 1,326,000 | 12,510,903 | — | 5,846,332 | 1,326,000 | 18,357,235 | 19,683,235 | (10,821,201 | ) | 8,862,034 | — | ||||||||||||||||||||||||||||||||||
|
Management Business
|
Chicago, IL | (D) | — | — | — | — | 79,865,530 | — | 79,865,530 | 79,865,530 | (61,109,987 | ) | 18,755,543 | — | ||||||||||||||||||||||||||||||||||
|
Operating Partnership
|
Chicago, IL | (F) | — | — | 804,852 | — | — | — | 804,852 | 804,852 | — | 804,852 | — | |||||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Unencumbered
|
80,239 | 2,929,343,369 | 8,675,464,206 | — | 950,595,062 | 2,929,343,369 | 9,626,059,268 | 12,555,402,637 | (2,847,912,228 | ) | 9,707,490,409 | — | ||||||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Encumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
929 House
|
Cambridge, MA (G) | 1975 | 127 | 3,252,993 | 21,745,595 | — | 4,361,591 | 3,252,993 | 26,107,186 | 29,360,179 | (9,147,568 | ) | 20,212,611 | 3,059,026 | ||||||||||||||||||||||||||||||||||
|
Academy Village
|
North Hollywood, CA | 1989 | 248 | 25,000,000 | 23,593,194 | — | 5,642,404 | 25,000,000 | 29,235,598 | 54,235,598 | (8,614,636 | ) | 45,620,962 | 20,000,000 | ||||||||||||||||||||||||||||||||||
|
Acappella
|
Pasadena, CA | 2002 | 143 | 5,839,548 | 29,360,452 | — | — | 5,839,548 | 29,360,452 | 35,200,000 | — | 35,200,000 | 20,886,508 | |||||||||||||||||||||||||||||||||||
|
Acton Courtyard
|
Berkeley, CA (G) | 2003 | 71 | 5,550,000 | 15,785,509 | — | 58,895 | 5,550,000 | 15,844,404 | 21,394,404 | (2,806,816 | ) | 18,587,588 | 9,920,000 | ||||||||||||||||||||||||||||||||||
|
Alborada
|
Fremont, CA | 1999 | 442 | 24,310,000 | 59,214,129 | — | 2,251,542 | 24,310,000 | 61,465,671 | 85,775,671 | (23,124,504 | ) | 62,651,167 | (J | ) | |||||||||||||||||||||||||||||||||
|
Alexander on Ponce
|
Atlanta, GA | 2003 | 330 | 9,900,000 | 35,819,022 | — | 1,541,765 | 9,900,000 | 37,360,787 | 47,260,787 | (8,232,441 | ) | 39,028,346 | 28,880,000 | ||||||||||||||||||||||||||||||||||
|
Amberton
|
Manassas, VA | 1986 | 190 | 900,600 | 11,921,815 | — | 2,406,495 | 900,600 | 14,328,310 | 15,228,910 | (7,347,971 | ) | 7,880,939 | 10,705,000 | ||||||||||||||||||||||||||||||||||
|
Arbor Terrace
|
Sunnyvale, CA | 1979 | 175 | 9,057,300 | 18,483,642 | — | 2,226,056 | 9,057,300 | 20,709,698 | 29,766,998 | (9,184,819 | ) | 20,582,179 | (L | ) | |||||||||||||||||||||||||||||||||
|
Arboretum (MA)
|
Canton, MA | 1989 | 156 | 4,685,900 | 10,992,751 | — | 1,798,509 | 4,685,900 | 12,791,260 | 17,477,160 | (6,000,939 | ) | 11,476,221 | (I | ) | |||||||||||||||||||||||||||||||||
|
Artech Building
|
Berkeley, CA (G) | 2002 | 21 | 1,642,000 | 9,152,518 | — | 85,975 | 1,642,000 | 9,238,493 | 10,880,493 | (1,437,190 | ) | 9,443,303 | 3,200,000 | ||||||||||||||||||||||||||||||||||
|
Artisan Square
|
Northridge, CA | 2002 | 140 | 7,000,000 | 20,537,359 | — | 687,091 | 7,000,000 | 21,224,450 | 28,224,450 | (6,239,094 | ) | 21,985,356 | 22,779,715 | ||||||||||||||||||||||||||||||||||
|
Avanti
|
Anaheim, CA | 1987 | 162 | 12,960,000 | 18,497,683 | — | 1,018,387 | 12,960,000 | 19,516,070 | 32,476,070 | (4,132,155 | ) | 28,343,915 | 19,850,000 | ||||||||||||||||||||||||||||||||||
|
Bachenheimer Building
|
Berkeley, CA (G) | 2004 | 44 | 3,439,000 | 13,866,379 | — | 42,240 | 3,439,000 | 13,908,619 | 17,347,619 | (2,287,866 | ) | 15,059,753 | 8,585,000 | ||||||||||||||||||||||||||||||||||
|
Bella Vista Apartments at Boca Del Mar
|
Boca Raton, FL | 1985 | 392 | 11,760,000 | 20,190,252 | — | 13,328,327 | 11,760,000 | 33,518,579 | 45,278,579 | (13,414,974 | ) | 31,863,605 | 26,134,010 | ||||||||||||||||||||||||||||||||||
|
Bellagio Apartment Homes
|
Scottsdale, AZ | 1995 | 202 | 2,626,000 | 16,025,041 | — | 953,738 | 2,626,000 | 16,978,779 | 19,604,779 | (4,541,961 | ) | 15,062,818 | (L | ) | |||||||||||||||||||||||||||||||||
|
Berkeleyan
|
Berkeley, CA (G) | 1998 | 56 | 4,377,000 | 16,022,110 | — | 264,145 | 4,377,000 | 16,286,255 | 20,663,255 | (2,735,637 | ) | 17,927,618 | 8,290,000 | ||||||||||||||||||||||||||||||||||
|
Bradley Park
|
Puyallup, WA | 1999 | 155 | 3,813,000 | 18,313,645 | — | 388,646 | 3,813,000 | 18,702,291 | 22,515,291 | (4,995,318 | ) | 17,519,973 | 11,143,586 | ||||||||||||||||||||||||||||||||||
|
Briarwood (CA)
|
Sunnyvale, CA | 1985 | 192 | 9,991,500 | 22,247,278 | — | 1,434,998 | 9,991,500 | 23,682,276 | 33,673,776 | (10,266,159 | ) | 23,407,617 | 12,800,000 | ||||||||||||||||||||||||||||||||||
|
Brookside (CO)
|
Boulder, CO | 1993 | 144 | 3,600,400 | 10,211,159 | — | 1,520,927 | 3,600,400 | 11,732,086 | 15,332,486 | (5,075,082 | ) | 10,257,404 | (L | ) | |||||||||||||||||||||||||||||||||
|
Canterbury
|
Germantown, MD (I) | 1986 | 544 | 2,781,300 | 32,942,531 | — | 13,914,331 | 2,781,300 | 46,856,862 | 49,638,162 | (24,687,359 | ) | 24,950,803 | 31,680,000 | ||||||||||||||||||||||||||||||||||
|
Cape House I
|
Jacksonville, FL | 1998 | 240 | 4,800,000 | 22,484,240 | — | 426,982 | 4,800,000 | 22,911,222 | 27,711,222 | (4,507,742 | ) | 23,203,480 | 13,748,202 | ||||||||||||||||||||||||||||||||||
|
Cape House II
|
Jacksonville, FL | 1998 | 240 | 4,800,000 | 22,229,836 | — | 1,689,141 | 4,800,000 | 23,918,977 | 28,718,977 | (4,773,188 | ) | 23,945,789 | 13,302,929 | ||||||||||||||||||||||||||||||||||
|
Carmel Terrace
|
San Diego, CA | 1988-1989 | 384 | 2,288,300 | 20,596,281 | — | 9,979,210 | 2,288,300 | 30,575,491 | 32,863,791 | (16,480,043 | ) | 16,383,748 | (K | ) | |||||||||||||||||||||||||||||||||
|
Cascade at Landmark
|
Alexandria, VA | 1990 | 277 | 3,603,400 | 19,657,554 | — | 6,814,326 | 3,603,400 | 26,471,880 | 30,075,280 | (12,856,433 | ) | 17,218,847 | 31,921,089 | ||||||||||||||||||||||||||||||||||
|
Centennial Court
|
Seattle, WA (G) | 2001 | 187 | 3,800,000 | 21,280,039 | — | 362,829 | 3,800,000 | 21,642,868 | 25,442,868 | (5,029,405 | ) | 20,413,463 | 15,557,428 | ||||||||||||||||||||||||||||||||||
|
Centennial Tower
|
Seattle, WA (G) | 1991 | 221 | 5,900,000 | 48,800,339 | — | 2,046,434 | 5,900,000 | 50,846,773 | 56,746,773 | (11,438,821 | ) | 45,307,952 | 25,300,790 | ||||||||||||||||||||||||||||||||||
|
Chelsea Square
|
Redmond, WA | 1991 | 113 | 3,397,100 | 9,289,074 | — | 1,388,566 | 3,397,100 | 10,677,640 | 14,074,740 | (4,562,296 | ) | 9,512,444 | (L | ) | |||||||||||||||||||||||||||||||||
|
Church Corner
|
Cambridge, MA (G) | 1987 | 85 | 5,220,000 | 16,744,643 | — | 1,179,544 | 5,220,000 | 17,924,187 | 23,144,187 | (4,248,578 | ) | 18,895,609 | 12,000,000 | ||||||||||||||||||||||||||||||||||
|
Cierra Crest
|
Denver, CO | 1996 | 480 | 4,803,100 | 34,894,898 | — | 4,402,011 | 4,803,100 | 39,296,909 | 44,100,009 | (18,210,852 | ) | 25,889,157 | (L | ) | |||||||||||||||||||||||||||||||||
|
City Pointe
|
Fullerton, CA (G) | 2004 | 183 | 6,863,792 | 36,476,207 | — | 83,706 | 6,863,792 | 36,559,913 | 43,423,705 | (2,707,002 | ) | 40,716,703 | 23,503,206 | ||||||||||||||||||||||||||||||||||
|
Colorado Pointe
|
Denver, CO | 2006 | 193 | 5,790,000 | 28,815,766 | — | 408,628 | 5,790,000 | 29,224,394 | 35,014,394 | (6,452,888 | ) | 28,561,506 | (K | ) | |||||||||||||||||||||||||||||||||
|
Conway Court
|
Roslindale, MA | 1920 | 28 | 101,451 | 710,524 | — | 229,420 | 101,451 | 939,944 | 1,041,395 | (395,244 | ) | 646,151 | 260,117 | ||||||||||||||||||||||||||||||||||
|
Copper Canyon
|
Highlands Ranch, CO | 1999 | 222 | 1,442,212 | 16,251,114 | — | 1,150,650 | 1,442,212 | 17,401,764 | 18,843,976 | (7,322,122 | ) | 11,521,854 | (K | ) | |||||||||||||||||||||||||||||||||
|
Country Brook
|
Chandler, AZ | 1986-1996 | 396 | 1,505,219 | 29,542,535 | — | 3,653,889 | 1,505,219 | 33,196,424 | 34,701,643 | (15,485,956 | ) | 19,215,687 | (K | ) | |||||||||||||||||||||||||||||||||
|
Country Club Lakes
|
Jacksonville, FL | 1997 | 555 | 15,000,000 | 41,055,786 | — | 4,105,750 | 15,000,000 | 45,161,536 | 60,161,536 | (11,315,474 | ) | 48,846,062 | 32,097,598 | ||||||||||||||||||||||||||||||||||
|
Creekside (San Mateo)
|
San Mateo, CA | 1985 | 192 | 9,606,600 | 21,193,232 | — | 2,040,890 | 9,606,600 | 23,234,122 | 32,840,722 | (9,971,049 | ) | 22,869,673 | (L | ) | |||||||||||||||||||||||||||||||||
|
Crescent at Cherry Creek
|
Denver, CO | 1994 | 216 | 2,594,000 | 15,149,470 | — | 2,620,271 | 2,594,000 | 17,769,741 | 20,363,741 | (8,074,935 | ) | 12,288,806 | (K | ) | |||||||||||||||||||||||||||||||||
|
Deerwood (SD)
|
San Diego, CA | 1990 | 316 | 2,082,095 | 18,739,815 | — | 13,007,845 | 2,082,095 | 31,747,660 | 33,829,755 | (17,756,307 | ) | 16,073,448 | (K | ) | |||||||||||||||||||||||||||||||||
|
Estates at Maitland Summit
|
Orlando, FL | 1998 | 272 | 9,520,000 | 28,352,160 | — | 678,371 | 9,520,000 | 29,030,531 | 38,550,531 | (7,308,841 | ) | 31,241,690 | (L | ) | |||||||||||||||||||||||||||||||||
|
Estates at Tanglewood
|
Westminster, CO | 2003 | 504 | 7,560,000 | 51,256,538 | — | 1,850,357 | 7,560,000 | 53,106,895 | 60,666,895 | (12,304,895 | ) | 48,362,000 | (J | ) | |||||||||||||||||||||||||||||||||
|
Fairfield
|
Stamford, CT (G) | 1996 | 263 | 6,510,200 | 39,690,120 | — | 5,118,992 | 6,510,200 | 44,809,112 | 51,319,312 | (19,894,444 | ) | 31,424,868 | 34,595,000 | ||||||||||||||||||||||||||||||||||
|
Fine Arts Building
|
Berkeley, CA (G) | 2004 | 100 | 7,817,000 | 26,462,772 | — | 58,091 | 7,817,000 | 26,520,863 | 34,337,863 | (4,506,280 | ) | 29,831,583 | 16,215,000 | ||||||||||||||||||||||||||||||||||
|
Gaia Building
|
Berkeley, CA (G) | 2000 | 91 | 7,113,000 | 25,623,826 | — | 117,077 | 7,113,000 | 25,740,903 | 32,853,903 | (4,345,971 | ) | 28,507,932 | 14,630,000 | ||||||||||||||||||||||||||||||||||
|
Gateway at Malden Center
|
Malden, MA (G) | 1988 | 203 | 9,209,780 | 25,722,666 | — | 7,947,656 | 9,209,780 | 33,670,322 | 42,880,102 | (10,662,848 | ) | 32,217,254 | 14,970,000 | ||||||||||||||||||||||||||||||||||
|
Geary Court Yard
|
San Francisco, CA | 1990 | 164 | 1,722,400 | 15,471,429 | — | 2,040,242 | 1,722,400 | 17,511,671 | 19,234,071 | (8,300,938 | ) | 10,933,133 | 18,893,440 | ||||||||||||||||||||||||||||||||||
|
Glen Meadow
|
Franklin, MA | 1971 | 288 | 2,339,330 | 16,133,588 | — | 3,534,410 | 2,339,330 | 19,667,998 | 22,007,328 | (8,107,522 | ) | 13,899,806 | 619,538 | ||||||||||||||||||||||||||||||||||
|
Grandeville at River Place
|
Oviedo, FL | 2002 | 280 | 6,000,000 | 23,114,693 | — | 1,520,490 | 6,000,000 | 24,635,183 | 30,635,183 | (6,872,649 | ) | 23,762,534 | 28,890,000 | ||||||||||||||||||||||||||||||||||
|
Greenhaven
|
Union City, CA | 1983 | 250 | 7,507,000 | 15,210,399 | — | 2,970,066 | 7,507,000 | 18,180,465 | 25,687,465 | (8,456,557 | ) | 17,230,908 | 10,975,000 | ||||||||||||||||||||||||||||||||||
|
Greenhouse — Frey Road
|
Kennesaw, GA | 1985 | 489 | 2,467,200 | 22,187,443 | — | 4,922,373 | 2,467,200 | 27,109,816 | 29,577,016 | (16,164,084 | ) | 13,412,932 | 19,700,000 | ||||||||||||||||||||||||||||||||||
|
Greenwood Park
|
Centennial, CO | 1994 | 291 | 4,365,000 | 38,372,440 | — | 1,136,402 | 4,365,000 | 39,508,842 | 43,873,842 | (6,846,735 | ) | 37,027,107 | (L | ) | |||||||||||||||||||||||||||||||||
|
Greenwood Plaza
|
Centennial, CO | 1996 | 266 | 3,990,000 | 35,846,708 | — | 1,658,135 | 3,990,000 | 37,504,843 | 41,494,843 | (6,529,493 | ) | 34,965,350 | (L | ) | |||||||||||||||||||||||||||||||||
|
Harbor Steps
|
Seattle, WA (G) | 2000 | 730 | 59,900,000 | 158,829,432 | — | 5,787,753 | 59,900,000 | 164,617,185 | 224,517,185 | (34,944,472 | ) | 189,572,713 | 125,926,373 | ||||||||||||||||||||||||||||||||||
|
Hathaway
|
Long Beach, CA | 1987 | 385 | 2,512,500 | 22,611,912 | — | 6,365,675 | 2,512,500 | 28,977,587 | 31,490,087 | (15,770,720 | ) | 15,719,367 | 46,517,800 | ||||||||||||||||||||||||||||||||||
|
Heights on Capitol Hill
|
Seattle, WA (G) | 2006 | 104 | 5,425,000 | 21,138,028 | — | 55,704 | 5,425,000 | 21,193,732 | 26,618,732 | (3,965,879 | ) | 22,652,853 | 19,320,000 | ||||||||||||||||||||||||||||||||||
|
Heritage at Stone Ridge
|
Burlington, MA | 2005 | 180 | 10,800,000 | 31,808,335 | — | 607,280 | 10,800,000 | 32,415,615 | 43,215,615 | (7,307,875 | ) | 35,907,740 | 28,150,164 | ||||||||||||||||||||||||||||||||||
|
Heronfield
|
Kirkland, WA | 1990 | 202 | 9,245,000 | 27,018,110 | — | 1,212,853 | 9,245,000 | 28,230,963 | 37,475,963 | (5,306,819 | ) | 32,169,144 | (K | ) | |||||||||||||||||||||||||||||||||
|
Highlands at Cherry Hill
|
Cherry Hills, NJ | 2002 | 170 | 6,800,000 | 21,459,108 | — | 582,660 | 6,800,000 | 22,041,768 | 28,841,768 | (4,883,071 | ) | 23,958,697 | 14,947,792 | ||||||||||||||||||||||||||||||||||
|
Ivory Wood
|
Bothell, WA | 2000 | 144 | 2,732,800 | 13,888,282 | — | 543,271 | 2,732,800 | 14,431,553 | 17,164,353 | (3,798,957 | ) | 13,365,396 | 8,020,000 | ||||||||||||||||||||||||||||||||||
|
Jaclen Towers
|
Beverly, MA | 1976 | 100 | 437,072 | 2,921,735 | — | 1,125,390 | 437,072 | 4,047,125 | 4,484,197 | (1,826,858 | ) | 2,657,339 | 1,208,416 | ||||||||||||||||||||||||||||||||||
|
Kelvin Court (fka Alta Pacific)
|
Irvine, CA | 2008 | 132 | 10,752,145 | 34,628,114 | — | 11,381 | 10,752,145 | 34,639,495 | 45,391,640 | (3,455,525 | ) | 41,936,115 | 28,260,000 | ||||||||||||||||||||||||||||||||||
|
La Terrazza at Colma Station
|
Colma, CA (G) | 2005 | 153 | — | 41,251,043 | — | 458,671 | — | 41,709,714 | 41,709,714 | (6,759,707 | ) | 34,950,007 | 25,940,000 | ||||||||||||||||||||||||||||||||||
|
LaSalle
|
Beaverton, OR (G) | 1998 | 554 | 7,202,000 | 35,877,612 | — | 2,584,539 | 7,202,000 | 38,462,151 | 45,664,151 | (12,221,817 | ) | 33,442,334 | 28,342,496 | ||||||||||||||||||||||||||||||||||
|
Liberty Park
|
Brain Tree, MA | 2000 | 202 | 5,977,504 | 26,749,111 | — | 1,935,923 | 5,977,504 | 28,685,034 | 34,662,538 | (8,587,844 | ) | 26,074,694 | 24,980,280 | ||||||||||||||||||||||||||||||||||
|
Liberty Tower
|
Arlington, VA (G) | 2008 | 235 | 16,382,822 | 83,817,078 | — | 98,458 | 16,382,822 | 83,915,536 | 100,298,358 | (2,774,628 | ) | 97,523,730 | 49,160,870 | ||||||||||||||||||||||||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Lincoln Heights
|
Quincy, MA | 1991 | 336 | 5,928,400 | 33,595,262 | — | 10,549,292 | 5,928,400 | 44,144,554 | 50,072,954 | (19,375,802 | ) | 30,697,152 | (L | ) | |||||||||||||||||||||||||||||||||
|
Longview Place
|
Waltham, MA | 2004 | 348 | 20,880,000 | 90,255,509 | — | 1,460,656 | 20,880,000 | 91,716,165 | 112,596,165 | (18,368,568 | ) | 94,227,597 | 57,029,000 | ||||||||||||||||||||||||||||||||||
|
Market Street Village
|
San Diego, CA | 2006 | 229 | 13,740,000 | 40,757,300 | — | 345,628 | 13,740,000 | 41,102,928 | 54,842,928 | (7,630,442 | ) | 47,212,486 | (K | ) | |||||||||||||||||||||||||||||||||
|
Marks
|
Englewood, CO (G) | 1987 | 616 | 4,928,500 | 44,622,314 | — | 8,060,048 | 4,928,500 | 52,682,362 | 57,610,862 | (24,944,534 | ) | 32,666,328 | 19,195,000 | ||||||||||||||||||||||||||||||||||
|
Metro on First
|
Seattle, WA (G) | 2002 | 102 | 8,540,000 | 12,209,981 | — | 254,915 | 8,540,000 | 12,464,896 | 21,004,896 | (2,757,191 | ) | 18,247,705 | 16,650,000 | ||||||||||||||||||||||||||||||||||
|
Mill Creek
|
Milpitas, CA | 1991 | 516 | 12,858,693 | 57,168,503 | — | 2,403,984 | 12,858,693 | 59,572,487 | 72,431,180 | (17,116,835 | ) | 55,314,345 | 69,312,259 | ||||||||||||||||||||||||||||||||||
|
Miramar Lakes
|
Miramar, FL | 2003 | 344 | 17,200,000 | 51,487,235 | — | 1,343,639 | 17,200,000 | 52,830,874 | 70,030,874 | (11,391,642 | ) | 58,639,232 | (M | ) | |||||||||||||||||||||||||||||||||
|
Missions at Sunbow
|
Chula Vista, CA | 2003 | 336 | 28,560,000 | 59,287,595 | — | 1,148,849 | 28,560,000 | 60,436,444 | 88,996,444 | (14,871,085 | ) | 74,125,359 | 55,091,000 | ||||||||||||||||||||||||||||||||||
|
Monte Viejo
|
Phoneix, AZ | 2004 | 480 | 12,700,000 | 45,926,784 | — | 976,950 | 12,700,000 | 46,903,734 | 59,603,734 | (11,299,701 | ) | 48,304,033 | 40,960,036 | ||||||||||||||||||||||||||||||||||
|
Montecito
|
Valencia, CA | 1999 | 210 | 8,400,000 | 24,709,146 | — | 1,732,020 | 8,400,000 | 26,441,166 | 34,841,166 | (9,562,693 | ) | 25,278,473 | (K | ) | |||||||||||||||||||||||||||||||||
|
Montierra
|
Scottsdale, AZ | 1999 | 249 | 3,455,000 | 17,266,787 | — | 1,458,706 | 3,455,000 | 18,725,493 | 22,180,493 | (7,870,337 | ) | 14,310,156 | 17,858,854 | ||||||||||||||||||||||||||||||||||
|
Montierra (CA)
|
San Diego, CA | 1990 | 272 | 8,160,000 | 29,360,938 | — | 6,457,847 | 8,160,000 | 35,818,785 | 43,978,785 | (13,974,022 | ) | 30,004,763 | (K | ) | |||||||||||||||||||||||||||||||||
|
Mosaic at Metro
|
Hyattsville, MD | 2008 | 260 | — | 59,653,038 | — | 49,368 | — | 59,702,406 | 59,702,406 | (4,118,730 | ) | 55,583,676 | 45,046,469 | ||||||||||||||||||||||||||||||||||
|
Mountain Park Ranch
|
Phoenix, AZ | 1994 | 240 | 1,662,332 | 18,260,276 | — | 1,748,558 | 1,662,332 | 20,008,834 | 21,671,166 | (9,432,301 | ) | 12,238,865 | (J | ) | |||||||||||||||||||||||||||||||||
|
Mountain Terrace
|
Stevenson Ranch, CA | 1992 | 510 | 3,966,500 | 35,814,995 | — | 11,502,806 | 3,966,500 | 47,317,801 | 51,284,301 | (21,425,003 | ) | 29,859,298 | 57,428,472 | ||||||||||||||||||||||||||||||||||
|
Northpark
|
Burlingame, CA | 1972 | 510 | 38,607,000 | 77,493,000 | — | 39,582 | 38,607,000 | 77,532,582 | 116,139,582 | (3,084,091 | ) | 113,055,491 | 70,668,409 | ||||||||||||||||||||||||||||||||||
|
North Pier at Harborside
|
Jersey City, NJ (J) | 2003 | 297 | 4,000,159 | 94,348,092 | — | 1,739,535 | 4,000,159 | 96,087,627 | 100,087,786 | (22,321,947 | ) | 77,765,839 | 76,862,000 | ||||||||||||||||||||||||||||||||||
|
Oak Mill I
|
Germantown, MD | 1984 | 208 | 10,000,000 | 13,155,522 | — | 7,235,088 | 10,000,000 | 20,390,610 | 30,390,610 | (6,289,524 | ) | 24,101,086 | 12,487,301 | ||||||||||||||||||||||||||||||||||
|
Oak Mill II
|
Germantown, MD | 1985 | 192 | 854,133 | 10,233,947 | — | 5,864,959 | 854,133 | 16,098,906 | 16,953,039 | (8,498,045 | ) | 8,454,994 | 9,600,000 | ||||||||||||||||||||||||||||||||||
|
Oaks
|
Santa Clarita, CA | 2000 | 520 | 23,400,000 | 61,020,438 | — | 2,652,544 | 23,400,000 | 63,672,982 | 87,072,982 | (17,959,221 | ) | 69,113,761 | 41,154,036 | ||||||||||||||||||||||||||||||||||
|
Olde Redmond Place
|
Redmond, WA | 1986 | 192 | 4,807,100 | 14,126,038 | — | 4,122,122 | 4,807,100 | 18,248,160 | 23,055,260 | (8,527,802 | ) | 14,527,458 | (L | ) | |||||||||||||||||||||||||||||||||
|
Parc East Towers
|
New York, NY (G) | 1977 | 324 | 102,163,000 | 109,013,628 | — | 5,654,774 | 102,163,000 | 114,668,402 | 216,831,402 | (18,284,019 | ) | 198,547,383 | 17,473,846 | ||||||||||||||||||||||||||||||||||
|
Park Meadow
|
Gilbert, AZ | 1986 | 225 | 835,217 | 15,120,769 | — | 2,267,564 | 835,217 | 17,388,333 | 18,223,550 | (8,395,148 | ) | 9,828,402 | (L | ) | |||||||||||||||||||||||||||||||||
|
Parkfield
|
Denver, CO | 2000 | 476 | 8,330,000 | 28,667,618 | — | 2,155,451 | 8,330,000 | 30,823,069 | 39,153,069 | (11,251,895 | ) | 27,901,174 | 23,275,000 | ||||||||||||||||||||||||||||||||||
|
Promenade at Peachtree
|
Chamblee, GA | 2001 | 406 | 10,150,000 | 31,219,739 | — | 1,645,577 | 10,150,000 | 32,865,316 | 43,015,316 | (8,729,820 | ) | 34,285,496 | (K | ) | |||||||||||||||||||||||||||||||||
|
Promenade at Town Center II
|
Valencia, CA | 2001 | 270 | 13,500,000 | 34,405,636 | — | 391,668 | 13,500,000 | 34,797,304 | 48,297,304 | (9,307,693 | ) | 38,989,611 | 32,785,701 | ||||||||||||||||||||||||||||||||||
|
Providence
|
Bothell, WA | 2000 | 200 | 3,573,621 | 19,055,505 | — | 541,320 | 3,573,621 | 19,596,825 | 23,170,446 | (5,354,911 | ) | 17,815,535 | (J | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Clarendon Centre, The
|
Arlington, VA (G) | 2003 | 252 | 10,500,000 | 52,812,935 | — | 1,777,312 | 10,500,000 | 54,590,247 | 65,090,247 | (14,249,748 | ) | 50,840,499 | (K | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Eisenhower, The
|
Alexandria, VA | 2002 | 226 | 6,500,000 | 34,585,060 | — | 702,144 | 6,500,000 | 35,287,204 | 41,787,204 | (10,058,015 | ) | 31,729,189 | (K | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Empire Lakes
|
Rancho Cucamonga, CA | 2005 | 467 | 16,345,000 | 73,080,670 | — | 1,396,394 | 16,345,000 | 74,477,064 | 90,822,064 | (15,486,334 | ) | 75,335,730 | (J | ) | |||||||||||||||||||||||||||||||||
|
Reserve at Fairfax Corners
|
Fairfax, VA | 2001 | 652 | 15,804,057 | 63,129,051 | — | 2,563,175 | 15,804,057 | 65,692,226 | 81,496,283 | (19,948,034 | ) | 61,548,249 | 84,778,876 | ||||||||||||||||||||||||||||||||||
|
Reserve at Potomac Yard
|
Alexandria, VA | 2002 | 588 | 11,918,917 | 68,976,484 | — | 3,376,272 | 11,918,917 | 72,352,756 | 84,271,673 | (17,772,440 | ) | 66,499,233 | 66,470,000 | ||||||||||||||||||||||||||||||||||
|
Reserve at Town Center (WA)
|
Mill Creek, WA | 2001 | 389 | 10,369,400 | 41,172,081 | — | 1,414,773 | 10,369,400 | 42,586,854 | 52,956,254 | (10,871,457 | ) | 42,084,797 | 29,160,000 | ||||||||||||||||||||||||||||||||||
|
Rianna II
|
Seattle, WA (G) | 2002 | 78 | 2,161,840 | 14,433,614 | — | 16,614 | 2,161,840 | 14,450,228 | 16,612,068 | (1,072,947 | ) | 15,539,121 | 10,499,494 | ||||||||||||||||||||||||||||||||||
|
Rockingham Glen
|
West Roxbury, MA | 1974 | 143 | 1,124,217 | 7,515,160 | — | 1,533,725 | 1,124,217 | 9,048,885 | 10,173,102 | (3,757,339 | ) | 6,415,763 | 1,440,865 | ||||||||||||||||||||||||||||||||||
|
Rolling Green (Amherst)
|
Amherst, MA | 1970 | 204 | 1,340,702 | 8,962,317 | — | 3,313,332 | 1,340,702 | 12,275,649 | 13,616,351 | (5,297,121 | ) | 8,319,230 | 2,217,176 | ||||||||||||||||||||||||||||||||||
|
Rolling Green (Milford)
|
Milford, MA | 1970 | 304 | 2,012,350 | 13,452,150 | — | 3,986,562 | 2,012,350 | 17,438,712 | 19,451,062 | (7,305,093 | ) | 12,145,969 | 4,645,763 | ||||||||||||||||||||||||||||||||||
|
San Marcos Apartments
|
Scottsdale, AZ | 1995 | 320 | 20,000,000 | 31,261,609 | — | 1,384,451 | 20,000,000 | 32,646,060 | 52,646,060 | (7,272,584 | ) | 45,373,476 | 32,900,000 | ||||||||||||||||||||||||||||||||||
|
Savannah Lakes
|
Boynton Beach, FL | 1991 | 466 | 7,000,000 | 30,263,310 | — | 4,429,051 | 7,000,000 | 34,692,361 | 41,692,361 | (11,606,796 | ) | 30,085,565 | 36,610,000 | ||||||||||||||||||||||||||||||||||
|
Savannah Midtown
|
Atlanta, GA | 2000 | 322 | 7,209,873 | 29,433,507 | — | 2,603,453 | 7,209,873 | 32,036,960 | 39,246,833 | (8,514,514 | ) | 30,732,319 | 17,800,000 | ||||||||||||||||||||||||||||||||||
|
Savoy I
|
Aurora, CO | 2001 | 444 | 5,450,295 | 38,765,670 | — | 1,964,604 | 5,450,295 | 40,730,274 | 46,180,569 | (11,009,808 | ) | 35,170,761 | (L | ) | |||||||||||||||||||||||||||||||||
|
Sheffield Court
|
Arlington, VA | 1986 | 597 | 3,342,381 | 31,337,332 | — | 7,927,865 | 3,342,381 | 39,265,197 | 42,607,578 | (21,583,314 | ) | 21,024,264 | (L | ) | |||||||||||||||||||||||||||||||||
|
Sonata at Cherry Creek
|
Denver, CO | 1999 | 183 | 5,490,000 | 18,130,479 | — | 1,162,983 | 5,490,000 | 19,293,462 | 24,783,462 | (6,957,885 | ) | 17,825,577 | 19,190,000 | ||||||||||||||||||||||||||||||||||
|
Sonterra at Foothill Ranch
|
Foothill Ranch, CA | 1997 | 300 | 7,503,400 | 24,048,507 | — | 1,500,506 | 7,503,400 | 25,549,013 | 33,052,413 | (11,490,634 | ) | 21,561,779 | (L | ) | |||||||||||||||||||||||||||||||||
|
South Winds
|
Fall River, MA | 1971 | 404 | 2,481,821 | 16,780,359 | — | 3,712,343 | 2,481,821 | 20,492,702 | 22,974,523 | (8,697,220 | ) | 14,277,303 | 4,437,567 | ||||||||||||||||||||||||||||||||||
|
Springs Colony
|
Altamonte Springs, FL | 1986 | 188 | 630,411 | 5,852,157 | — | 2,363,300 | 630,411 | 8,215,457 | 8,845,868 | (5,129,095 | ) | 3,716,773 | (I | ) | |||||||||||||||||||||||||||||||||
|
Stonegate (CO)
|
Broomfield, CO | 2003 | 350 | 8,750,000 | 32,998,775 | — | 2,700,719 | 8,750,000 | 35,699,494 | 44,449,494 | (8,900,049 | ) | 35,549,445 | (J | ) | |||||||||||||||||||||||||||||||||
|
Stoneleigh at Deerfield
|
Alpharetta, GA | 2003 | 370 | 4,810,000 | 29,999,596 | — | 871,524 | 4,810,000 | 30,871,120 | 35,681,120 | (7,656,545 | ) | 28,024,575 | 16,800,000 | ||||||||||||||||||||||||||||||||||
|
Stoney Ridge
|
Dale City, VA | 1985 | 264 | 8,000,000 | 24,147,091 | — | 5,287,141 | 8,000,000 | 29,434,232 | 37,434,232 | (7,934,618 | ) | 29,499,614 | 15,138,399 | ||||||||||||||||||||||||||||||||||
|
Stonybrook
|
Boynton Beach, FL | 2001 | 264 | 10,500,000 | 24,967,638 | — | 951,679 | 10,500,000 | 25,919,317 | 36,419,317 | (6,210,078 | ) | 30,209,239 | 20,971,587 | ||||||||||||||||||||||||||||||||||
|
Summerhill Glen
|
Maynard, MA | 1980 | 120 | 415,812 | 3,000,816 | — | 766,088 | 415,812 | 3,766,904 | 4,182,716 | (1,622,076 | ) | 2,560,640 | 1,174,207 | ||||||||||||||||||||||||||||||||||
|
Summerset Village
|
Chatsworth, CA | 1985 | 280 | 2,890,450 | 23,670,889 | — | 3,797,264 | 2,890,450 | 27,468,153 | 30,358,603 | (13,674,820 | ) | 16,683,783 | 38,039,912 | ||||||||||||||||||||||||||||||||||
|
Sunforest
|
Davie, FL | 1989 | 494 | 10,000,000 | 32,124,850 | — | 4,030,481 | 10,000,000 | 36,155,331 | 46,155,331 | (11,194,003 | ) | 34,961,328 | (L | ) | |||||||||||||||||||||||||||||||||
|
Sunforest II
|
Davie, FL | (F) | — | — | 337,751 | — | — | — | 337,751 | 337,751 | — | 337,751 | (L | ) | ||||||||||||||||||||||||||||||||||
|
Talleyrand
|
Tarrytown, NY (I) | 1997-1998 | 300 | 12,000,000 | 49,838,160 | — | 3,696,522 | 12,000,000 | 53,534,682 | 65,534,682 | (17,861,336 | ) | 47,673,346 | 35,000,000 | ||||||||||||||||||||||||||||||||||
|
Tanglewood (VA)
|
Manassas, VA | 1987 | 432 | 2,108,295 | 24,619,495 | — | 8,462,243 | 2,108,295 | 33,081,738 | 35,190,033 | (18,128,350 | ) | 17,061,683 | 25,110,000 | ||||||||||||||||||||||||||||||||||
|
Teresina
|
Chula Vista, CA | 2000 | 440 | 28,600,000 | 61,916,670 | — | 1,767,940 | 28,600,000 | 63,684,610 | 92,284,610 | (13,155,998 | ) | 79,128,612 | 44,095,588 | ||||||||||||||||||||||||||||||||||
|
Touriel Building
|
Berkeley, CA (G) | 2004 | 35 | 2,736,000 | 7,810,027 | — | 33,587 | 2,736,000 | 7,843,614 | 10,579,614 | (1,392,156 | ) | 9,187,458 | 5,050,000 | ||||||||||||||||||||||||||||||||||
|
Town Square at Mark Center I (fka Millbrook I)
|
Alexandria, VA | 1996 | 406 | 24,360,000 | 86,178,714 | — | 2,422,299 | 24,360,000 | 88,601,013 | 112,961,013 | (19,521,198 | ) | 93,439,815 | 64,680,000 | ||||||||||||||||||||||||||||||||||
|
Town Square at Mark Center Phase II
|
Alexandria, VA | 2001 | 272 | 15,568,464 | 55,031,536 | — | 34,830 | 15,568,464 | 55,066,366 | 70,634,830 | (1,956,133 | ) | 68,678,697 | 47,669,865 | ||||||||||||||||||||||||||||||||||
|
Tradition at Alafaya
|
Oviedo, FL | 2006 | 253 | 7,590,000 | 31,881,505 | — | 238,496 | 7,590,000 | 32,120,001 | 39,710,001 | (7,731,307 | ) | 31,978,694 | (K | ) | |||||||||||||||||||||||||||||||||
|
Tuscany at Lindbergh
|
Atlanta, GA | 2001 | 324 | 9,720,000 | 40,874,023 | — | 1,753,394 | 9,720,000 | 42,627,417 | 52,347,417 | (11,365,288 | ) | 40,982,129 | 32,360,000 | ||||||||||||||||||||||||||||||||||
|
Uptown Square
|
Denver, CO (G) | 1999/2001 | 696 | 17,492,000 | 100,696,541 | — | 2,232,071 | 17,492,000 | 102,928,612 | 120,420,612 | (24,014,273 | ) | 96,406,339 | 88,550,000 | ||||||||||||||||||||||||||||||||||
|
Versailles
|
Woodland Hills, CA | 1991 | 253 | 12,650,000 | 33,656,292 | — | 3,630,019 | 12,650,000 | 37,286,311 | 49,936,311 | (11,205,924 | ) | 38,730,387 | 30,372,953 | ||||||||||||||||||||||||||||||||||
|
Via Ventura
|
Scottsdale, AZ | 1980 | 328 | 1,351,785 | 13,382,006 | — | 7,962,802 | 1,351,785 | 21,344,808 | 22,696,593 | (14,368,306 | ) | 8,328,287 | (K | ) | |||||||||||||||||||||||||||||||||
|
Village at Lakewood
|
Phoenix, AZ | 1988 | 240 | 3,166,411 | 13,859,090 | — | 2,013,344 | 3,166,411 | 15,872,434 | 19,038,845 | (7,739,644 | ) | 11,299,201 | (L | ) | |||||||||||||||||||||||||||||||||
|
Vintage
|
Ontario, CA | 2005-2007 | 300 | 7,059,230 | 47,677,762 | — | 176,250 | 7,059,230 | 47,854,012 | 54,913,242 | (8,609,805 | ) | 46,303,437 | 33,000,000 | ||||||||||||||||||||||||||||||||||
|
Warwick Station
|
Westminster, CO | 1986 | 332 | 2,274,121 | 21,113,974 | — | 3,015,763 | 2,274,121 | 24,129,737 | 26,403,858 | (11,495,261 | ) | 14,908,597 | 8,355,000 | ||||||||||||||||||||||||||||||||||
|
Wellington Hill
|
Manchester, NH | 1987 | 390 | 1,890,200 | 17,120,662 | — | 7,628,748 | 1,890,200 | 24,749,410 | 26,639,610 | (15,003,057 | ) | 11,636,553 | (I | ) | |||||||||||||||||||||||||||||||||
|
Westgate Pasadena Apartments
|
Pasadena, CA | 2010 | 480 | 22,898,848 | 131,986,739 | — | (263 | ) | 22,898,848 | 131,986,476 | 154,885,324 | (185 | ) | 154,885,139 | 135,000,000 | |||||||||||||||||||||||||||||||||
|
Westwood Glen
|
Westwood, MA | 1972 | 156 | 1,616,505 | 10,806,004 | — | 1,495,929 | 1,616,505 | 12,301,933 | 13,918,438 | (4,379,593 | ) | 9,538,845 | 392,294 | ||||||||||||||||||||||||||||||||||
|
Whisper Creek
|
Denver, CO | 2002 | 272 | 5,310,000 | 22,998,558 | — | 843,388 | 5,310,000 | 23,841,946 | 29,151,946 | (6,016,094 | ) | 23,135,852 | 13,580,000 | ||||||||||||||||||||||||||||||||||
|
Wilkins Glen
|
Medfield, MA | 1975 | 103 | 538,483 | 3,629,943 | — | 1,484,323 | 538,483 | 5,114,266 | 5,652,749 | (2,071,249 | ) | 3,581,500 | 1,011,750 | ||||||||||||||||||||||||||||||||||
|
Windridge (CA)
|
Laguna Niguel, CA | 1989 | 344 | 2,662,900 | 23,985,497 | — | 5,111,877 | 2,662,900 | 29,097,374 | 31,760,274 | (16,423,796 | ) | 15,336,478 | (I | ) | |||||||||||||||||||||||||||||||||
| Cost Capitalized | ||||||||||||||||||||||||||||||||||||||||||||||||
| Subsequent to | Gross Amount Carried | |||||||||||||||||||||||||||||||||||||||||||||||
| Initial Cost to | Acquisition | at Close of | ||||||||||||||||||||||||||||||||||||||||||||||
| Description | Company | (Improvements, net) (E) | Period 12/31/10 | |||||||||||||||||||||||||||||||||||||||||||||
| 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 12/31/10 (B) | Encumbrances | |||||||||||||||||||||||||||||||||||
|
Woodlake (WA)
|
Kirkland, WA | 1984 | 288 | 6,631,400 | 16,735,484 | — | 2,745,189 | 6,631,400 | 19,480,673 | 26,112,073 | (9,005,733 | ) | 17,106,340 | (L | ) | |||||||||||||||||||||||||||||||||
|
EQR Wholly Owned Encumbered
|
39,395 | 1,192,346,786 | 4,453,550,234 | — | 370,524,330 | 1,192,346,786 | 4,824,074,564 | 6,016,421,350 | (1,346,626,508 | ) | 4,669,794,842 | 2,595,245,052 | ||||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Unencumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Butterfield Ranch
|
Chino Hills, CA | (F) | — | 15,617,709 | 4,512,495 | — | — | 15,617,709 | 4,512,495 | 20,130,204 | — | 20,130,204 | — | |||||||||||||||||||||||||||||||||||
|
Hudson Crossing II
|
New York, NY | (F) | — | 5,000,000 | — | — | — | 5,000,000 | — | 5,000,000 | — | 5,000,000 | — | |||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Unencumbered
|
— | 20,617,709 | 4,512,495 | — | 20,617,709 | 4,512,495 | 25,130,204 | — | 25,130,204 | — | ||||||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Encumbered:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Brooklyner (fka 111 Lawrence)
|
Brooklyn, NY (G) | 2010 | 490 | 40,099,922 | 217,648,526 | — | (1,947 | ) | 40,099,922 | 217,646,579 | 257,746,501 | — | 257,746,501 | 141,741,076 | ||||||||||||||||||||||||||||||||||
|
1401 South State (fka City Lofts)
|
Chicago, IL | 2008 | 278 | 6,882,467 | 61,575,245 | — | 53,017 | 6,882,467 | 61,628,262 | 68,510,729 | (5,846,831 | ) | 62,663,898 | 51,014,150 | ||||||||||||||||||||||||||||||||||
|
2300 Elliott
|
Seattle, WA | 1992 | 92 | 796,800 | 7,173,725 | — | 5,462,325 | 796,800 | 12,636,050 | 13,432,850 | (7,894,112 | ) | 5,538,738 | 6,833,000 | ||||||||||||||||||||||||||||||||||
|
Bellevue Meadows
|
Bellevue, WA | 1983 | 180 | 4,507,100 | 12,574,814 | — | 4,122,712 | 4,507,100 | 16,697,526 | 21,204,626 | (7,309,912 | ) | 13,894,714 | 16,538,000 | ||||||||||||||||||||||||||||||||||
|
Canyon Creek (CA)
|
San Ramon, CA | 1984 | 268 | 5,425,000 | 18,812,121 | — | 4,809,646 | 5,425,000 | 23,621,767 | 29,046,767 | (8,225,808 | ) | 20,820,959 | 28,000,000 | ||||||||||||||||||||||||||||||||||
|
Canyon Ridge
|
San Diego, CA | 1989 | 162 | 4,869,448 | 11,955,064 | — | 1,757,641 | 4,869,448 | 13,712,705 | 18,582,153 | (6,531,026 | ) | 12,051,127 | 15,165,000 | ||||||||||||||||||||||||||||||||||
|
Copper Creek
|
Tempe, AZ | 1984 | 144 | 1,017,400 | 9,158,260 | — | 1,846,036 | 1,017,400 | 11,004,296 | 12,021,696 | (5,587,555 | ) | 6,434,141 | 5,112,000 | ||||||||||||||||||||||||||||||||||
|
Country Oaks
|
Agoura Hills, CA | 1985 | 256 | 6,105,000 | 29,561,865 | — | 3,142,792 | 6,105,000 | 32,704,657 | 38,809,657 | (10,694,009 | ) | 28,115,648 | 29,412,000 | ||||||||||||||||||||||||||||||||||
|
EDS Dulles
|
Herndon, VA | (F) | — | 18,875,631 | — | — | — | 18,875,631 | — | 18,875,631 | — | 18,875,631 | 18,342,242 | |||||||||||||||||||||||||||||||||||
|
Fox Ridge
|
Englewood, CO | 1984 | 300 | 2,490,000 | 17,522,114 | — | 3,394,463 | 2,490,000 | 20,916,577 | 23,406,577 | (8,158,317 | ) | 15,248,260 | 20,300,000 | ||||||||||||||||||||||||||||||||||
|
Lantern Cove
|
Foster City, CA | 1985 | 232 | 6,945,000 | 23,332,206 | — | 2,722,185 | 6,945,000 | 26,054,391 | 32,999,391 | (8,961,365 | ) | 24,038,026 | 36,403,000 | ||||||||||||||||||||||||||||||||||
|
Mesa Del Oso
|
Albuquerque, NM | 1983 | 221 | 4,305,000 | 12,160,419 | — | 1,556,306 | 4,305,000 | 13,716,725 | 18,021,725 | (5,210,415 | ) | 12,811,310 | 9,525,810 | ||||||||||||||||||||||||||||||||||
|
Montclair Metro
|
Montclair, NJ | 2009 | 163 | 2,400,887 | 43,570,641 | — | 2,092 | 2,400,887 | 43,572,733 | 45,973,620 | (2,218,030 | ) | 43,755,590 | 34,439,480 | ||||||||||||||||||||||||||||||||||
|
Monterra in Mill Creek
|
Mill Creek, WA | 2003 | 139 | 2,800,000 | 13,255,123 | — | 236,867 | 2,800,000 | 13,491,990 | 16,291,990 | (3,232,493 | ) | 13,059,497 | 7,286,000 | ||||||||||||||||||||||||||||||||||
|
Preserve at Briarcliff
|
Atlanta, GA | 1994 | 182 | 6,370,000 | 17,766,322 | — | 646,793 | 6,370,000 | 18,413,115 | 24,783,115 | (3,777,603 | ) | 21,005,512 | 6,000,000 | ||||||||||||||||||||||||||||||||||
|
Red Road Commons
|
Miami, FL (G) | 2009 | 404 | 27,383,547 | 99,555,530 | — | (2,216 | ) | 27,383,547 | 99,553,314 | 126,936,861 | (3,497,205 | ) | 123,439,656 | 74,150,144 | |||||||||||||||||||||||||||||||||
|
Rosecliff
|
Quincy, MA | 1990 | 156 | 5,460,000 | 15,721,570 | — | 1,453,717 | 5,460,000 | 17,175,287 | 22,635,287 | (6,797,434 | ) | 15,837,853 | 17,400,000 | ||||||||||||||||||||||||||||||||||
|
Schooner Bay I
|
Foster City, CA | 1985 | 168 | 5,345,000 | 20,509,239 | — | 3,191,061 | 5,345,000 | 23,700,300 | 29,045,300 | (7,741,356 | ) | 21,303,944 | 27,000,000 | ||||||||||||||||||||||||||||||||||
|
Schooner Bay II
|
Foster City, CA | 1985 | 144 | 4,550,000 | 18,142,163 | — | 2,985,085 | 4,550,000 | 21,127,248 | 25,677,248 | (6,970,045 | ) | 18,707,203 | 23,760,000 | ||||||||||||||||||||||||||||||||||
|
Scottsdale Meadows
|
Scottsdale, AZ | 1984 | 168 | 1,512,000 | 11,423,349 | — | 1,629,554 | 1,512,000 | 13,052,903 | 14,564,903 | (6,274,752 | ) | 8,290,151 | 9,100,000 | ||||||||||||||||||||||||||||||||||
|
Strayhorse at Arrowhead Ranch
|
Glendale, AZ | 1998 | 136 | 4,400,000 | 12,968,002 | — | 186,009 | 4,400,000 | 13,154,011 | 17,554,011 | (2,422,470 | ) | 15,131,541 | 7,971,429 | ||||||||||||||||||||||||||||||||||
|
Surrey Downs
|
Bellevue, WA | 1986 | 122 | 3,057,100 | 7,848,618 | — | 1,993,876 | 3,057,100 | 9,842,494 | 12,899,594 | (4,301,654 | ) | 8,597,940 | 9,829,000 | ||||||||||||||||||||||||||||||||||
|
Veridian (fka Silver Spring)
|
Silver Spring, MD (G) | 2009 | 457 | 18,539,817 | 130,485,284 | — | 18,886 | 18,539,817 | 130,504,170 | 149,043,987 | (6,908,776 | ) | 142,135,211 | 115,744,722 | ||||||||||||||||||||||||||||||||||
|
Virgil Square
|
Los Angeles, CA | 1979 | 142 | 5,500,000 | 15,216,613 | — | 1,334,954 | 5,500,000 | 16,551,567 | 22,051,567 | (3,992,519 | ) | 18,059,048 | 9,900,000 | ||||||||||||||||||||||||||||||||||
|
Willow Brook (CA)
|
Pleasant Hill, CA | 1985 | 228 | 5,055,000 | 38,388,672 | — | 1,857,343 | 5,055,000 | 40,246,015 | 45,301,015 | (10,264,218 | ) | 35,036,797 | 29,000,000 | ||||||||||||||||||||||||||||||||||
|
EQR Partially Owned Encumbered
|
5,232 | 194,692,119 | 866,325,485 | — | 44,399,197 | 194,692,119 | 910,724,682 | 1,105,416,801 | (142,817,905) | 962,598,896 | 749,967,053 | |||||||||||||||||||||||||||||||||||||
|
Portfolio/Entity Encumbrances (1)
|
— | — | — | — | — | — | — | — | — | — | 1,417,683,780 | |||||||||||||||||||||||||||||||||||||
|
Total Consolidated Investment in Real Estate
|
124,866 | $ | 4,336,999,983 | $ | 13,999,852,420 | $ | — | $ | 1,365,518,589 | $ | 4,336,999,983 | $ | 15,365,371,009 | $ | 19,702,370,992 | $ | (4,337,356,641) | $ | 15,365,014,351 | $ | 4,762,895,885 | |||||||||||||||||||||||||||
| (A) | The balance of furniture & fixtures included in the total investment in real estate amount was $1,231,391,664 as of December 31, 2010. | |
| (B) | The cost, net of accumulated depreciation, for Federal Income Tax purposes as of December 31, 2010 was approximately $11.1 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 property’s 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 the Military Housing consisting of two properties and 4,738 units. | |
| (I) | through (L) See Encumbrances Reconciliation schedule. | |
| (M) | Boot property for Freddie Mac tax-exempt bond pool. |
|
|||
| § | 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 an apartment unit. The per-apartment 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 Company 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 Company 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. |
| 2010 | 2009 | 2008 | ||||||||||
|
Expected volatility (1)
|
32.4 | % | 26.8 | % | 20.3 | % | ||||||
|
Expected life (2)
|
5 years | 5 years | 5 years | |||||||||
|
Expected dividend yield (3)
|
4.85 | % | 4.68 | % | 4.95 | % | ||||||
|
Risk-free interest rate (4)
|
2.29 | % | 1.89 | % | 2.67 | % | ||||||
|
Option valuation per share
|
$ | 6.18 | $ | 3.38 | $ | 4.08 | ||||||
| (1) | Expected volatility — Estimated based on the historical volatility of EQR’s 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 EQR’s shares in a given year. | |
| (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. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Income and other tax expense (benefit) (1)
|
$ | 331 | $ | 2,804 | $ | 5,279 | ||||||
|
Discontinued operations, net (2)
|
47 | (1,161 | ) | (1,841 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Provision for income, franchise and excise taxes (3)
|
$ | 378 | $ | 1,643 | $ | 3,438 | ||||||
|
|
||||||||||||
| (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 provisions for income tax amounts are current and none are deferred. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Tax treatment of dividends and distributions:
|
||||||||||||
|
Ordinary dividends
|
$ | 0.607 | $ | 0.807 | $ | 0.699 | ||||||
|
Long-term capital gain
|
0.622 | 0.558 | 0.755 | |||||||||
|
Unrecaptured section 1250 gain
|
0.241 | 0.275 | 0.476 | |||||||||
|
|
||||||||||||
|
Dividends and distributions declared per
Common Share outstanding
|
$ | 1.470 | $ | 1.640 | $ | 1.930 | ||||||
|
|
||||||||||||
|
|||
| Properties | Apartment Units | |||||||
|
Wholly Owned Properties
|
425 | 119,634 | ||||||
|
Partially Owned Properties — Consolidated
|
24 | 5,232 | ||||||
|
Military Housing
|
2 | 4,738 | ||||||
|
|
||||||||
|
|
451 | 129,604 | ||||||
|
|||
| 2010 | 2009 | 2008 | ||||||||||
|
Expected volatility (1)
|
32.4 | % | 26.8 | % | 20.3 | % | ||||||
|
Expected life (2)
|
5 years | 5 years | 5 years | |||||||||
|
Expected dividend yield (3)
|
4.85 | % | 4.68 | % | 4.95 | % | ||||||
|
Risk-free interest rate (4)
|
2.29 | % | 1.89 | % | 2.67 | % | ||||||
|
Option valuation per share
|
$ | 6.18 | $ | 3.38 | $ | 4.08 | ||||||
| (1) | Expected volatility — Estimated based on the historical volatility of EQR’s 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 EQR’s shares in a given year. | |
| (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. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Income and other tax expense (benefit) (1)
|
$ | 331 | $ | 2,804 | $ | 5,279 | ||||||
|
Discontinued operations, net (2)
|
47 | (1,161 | ) | (1,841 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Provision for income, franchise and excise taxes (3)
|
$ | 378 | $ | 1,643 | $ | 3,438 | ||||||
|
|
||||||||||||
| (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 provisions for income tax amounts are current and none are deferred. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Tax treatment of dividends and distributions:
|
||||||||||||
|
Ordinary dividends
|
$ | 0.607 | $ | 0.807 | $ | 0.699 | ||||||
|
Long-term capital gain
|
0.622 | 0.558 | 0.755 | |||||||||
|
Unrecaptured section 1250 gain
|
0.241 | 0.275 | 0.476 | |||||||||
|
|
||||||||||||
|
Dividends and distributions declared per
Common Share outstanding
|
$ | 1.470 | $ | 1.640 | $ | 1.930 | ||||||
|
|
||||||||||||
|
|||
| 2010 | 2009 | 2008 | ||||||||||
|
Common Shares
|
||||||||||||
|
Common Shares outstanding at January 1,
|
279,959,048 | 272,786,760 | 269,554,661 | |||||||||
|
|
||||||||||||
|
Common Shares Issued:
|
||||||||||||
|
Conversion of Series E Preferred Shares
|
328,363 | 612 | 36,830 | |||||||||
|
Conversion of Series H Preferred Shares
|
32,516 | — | 2,750 | |||||||||
|
Conversion of OP Units
|
884,472 | 2,676,002 | 1,759,560 | |||||||||
|
Issuance of Common Shares
|
6,151,198 | 3,497,300 | — | |||||||||
|
Exercise of share options
|
2,506,645 | 422,713 | 995,129 | |||||||||
|
Employee Share Purchase Plan (ESPP)
|
157,363 | 324,394 | 195,961 | |||||||||
|
Restricted share grants, net
|
235,767 | 298,717 | 461,954 | |||||||||
|
|
||||||||||||
|
Common Shares Other:
|
||||||||||||
|
Repurchased and retired
|
(58,130 | ) | (47,450 | ) | (220,085 | ) | ||||||
|
|
||||||||||||
|
Common Shares outstanding at December 31,
|
290,197,242 | 279,959,048 | 272,786,760 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Units
|
||||||||||||
|
Units outstanding at January 1,
|
14,197,969 | 16,679,777 | 18,420,320 | |||||||||
|
LTIP Units, net
|
92,892 | 154,616 | — | |||||||||
|
OP Units issued through acquisitions/consolidations
|
205,648 | 32,061 | 19,017 | |||||||||
|
Conversion of Series B Junior Preference Units
|
— | 7,517 | — | |||||||||
|
Conversion of OP Units to Common Shares
|
(884,472 | ) | (2,676,002 | ) | (1,759,560 | ) | ||||||
|
|
||||||||||||
|
Units outstanding at December 31,
|
13,612,037 | 14,197,969 | 16,679,777 | |||||||||
|
|
||||||||||||
|
Total Common Shares and Units outstanding at December 31,
|
303,809,279 | 294,157,017 | 289,466,537 | |||||||||
|
|
||||||||||||
|
Units Ownership Interest in Operating Partnership
|
4.5 | % | 4.8 | % | 5.8 | % | ||||||
|
|
||||||||||||
|
LTIP Units Issued:
|
||||||||||||
|
Issuance — per unit
|
— | $ | 0.50 | — | ||||||||
|
Issuance — contribution valuation
|
— | $ | 0.1 million | — | ||||||||
|
|
||||||||||||
|
OP Units Issued:
|
||||||||||||
|
Acquisitions/consolidations — per unit
|
$ | 40.09 | $ | 26.50 | $ | 44.64 | ||||||
|
Acquisitions/consolidations — valuation
|
$ | 8.2 million | $ | 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 | — | ||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Balance at January 1,
|
$ | 258,280 | $ | 264,394 | $ | 345,165 | ||||||
|
Change in market value
|
129,918 | 14,544 | (65,524 | ) | ||||||||
|
Change in carrying value
|
(4,658 | ) | (20,658 | ) | (15,247 | ) | ||||||
|
|
||||||||||||
|
Balance at December 31,
|
$ | 383,540 | $ | 258,280 | $ | 264,394 | ||||||
|
|
||||||||||||
| Amounts in thousands | ||||||||||||||||||||
| Annual | ||||||||||||||||||||
| Redemption | Conversion | Dividend per | December 31, | December 31, | ||||||||||||||||
| Date (1) (2) | Rate (2) | Share (3) | 2010 | 2009 | ||||||||||||||||
|
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; 0 and 328,466 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009,
respectively
|
11/1/98 | 1.1128 | $ | 1.75 | $ | — | $ | 8,212 | ||||||||||||
|
|
||||||||||||||||||||
|
7.00% Series H Cumulative Convertible Preferred;
liquidation value $25 per
share; 0 and 22,459 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009,
respectively
|
6/30/98 | 1.4480 | $ | 1.75 | — | 561 | ||||||||||||||
|
|
||||||||||||||||||||
|
8.29% Series K Cumulative Redeemable Preferred;
liquidation value $50 per
share; 1,000,000 shares
issued and outstanding at
December 31, 2010 and
December 31, 2009
|
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 December
31, 2010 and December 31,
2009 (4)
|
6/19/08 | N/A | $ | 16.20 | 150,000 | 150,000 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 200,000 | $ | 208,773 | ||||||||||||||||
|
|
||||||||||||||||||||
| (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 and 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. On November 1, 2010, the Company redeemed its Series E and Series H Cumulative Convertible Preferred Shares for cash consideration of $0.8 million and 355,539 Common Shares. | |
| (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. |
|
|||
| 2010 | 2009 | |||||||
|
Land
|
$ | 4,110,275 | $ | 3,650,324 | ||||
|
Depreciable property:
|
||||||||
|
Buildings and improvements
|
13,995,121 | 12,781,543 | ||||||
|
Furniture, fixtures and equipment
|
1,231,391 | 1,111,978 | ||||||
|
Projects under development:
|
||||||||
|
Land
|
28,260 | 106,716 | ||||||
|
Construction-in-progress
|
102,077 | 562,263 | ||||||
|
Land held for development:
|
||||||||
|
Land
|
198,465 | 181,430 | ||||||
|
Construction-in-progress
|
36,782 | 70,890 | ||||||
|
|
||||||||
|
Investment in real estate
|
19,702,371 | 18,465,144 | ||||||
|
Accumulated depreciation
|
(4,337,357 | ) | (3,877,564 | ) | ||||
|
|
||||||||
|
Investment in real estate, net
|
$ | 15,365,014 | $ | 14,587,580 | ||||
|
|
||||||||
| Purchase | ||||||||||||
| Properties | Apartment Units | Price | ||||||||||
|
Rental Properties
|
16 | 4,445 | $ | 1,485,701 | ||||||||
|
Land Parcels (six)
|
— | — | 68,869 | |||||||||
|
|
||||||||||||
|
Total
|
16 | 4,445 | $ | 1,554,570 | ||||||||
|
|
||||||||||||
| Purchase | ||||||||||||
| Properties | Apartment Units | Price | ||||||||||
|
Rental Properties
|
2 | 566 | $ | 145,036 | ||||||||
|
Land Parcel (one)
|
— | — | 11,500 | |||||||||
|
|
||||||||||||
|
Total
|
2 | 566 | $ | 156,536 | ||||||||
|
|
||||||||||||
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties:
|
||||||||||||
|
Consolidated
|
35 | 7,171 | $ | 718,352 | ||||||||
|
Unconsolidated (1)
|
27 | 6,275 | 417,779 | |||||||||
|
Land Parcel (one)
|
— | — | 4,000 | |||||||||
|
Condominium Conversion Properties
|
1 | 2 | 360 | |||||||||
|
|
||||||||||||
|
Total
|
63 | 13,448 | $ | 1,140,491 | ||||||||
|
|
||||||||||||
| (1) | The Company owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. |
| Properties | Apartment 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 Company owned a 25% interest in these unconsolidated rental properties. Sales price listed is the gross sales price. The Company’s buyout of its partner’s interest in one previously unconsolidated property is not included in the above totals. |
|
|||
| Properties | Apartment Units | Purchase Price | ||||||||||
|
Rental Properties
|
2 | 683 | $ | 125,250 | ||||||||
|
|
||||||||||||
|
Total
|
2 | 683 | $ | 125,250 | ||||||||
|
|
||||||||||||
| Properties | Apartment Units | Sales Price | ||||||||||
|
Rental Properties
|
15 | 4,152 | $ | 378,650 | ||||||||
|
|
||||||||||||
|
Total
|
15 | 4,152 | $ | 378,650 | ||||||||
|
|
||||||||||||
|
|||
| Consolidated | ||||||||||||||||||||
| Development Projects (VIEs) | ||||||||||||||||||||
| Held for | Completed, | Completed | ||||||||||||||||||
| and/or Under | Not | and | ||||||||||||||||||
| Development | Stabilized (4) | Stabilized | Other | Total | ||||||||||||||||
|
Total projects (1)
|
— | 1 | 4 | 19 | 24 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total apartment units (1)
|
— | 490 | 1,302 | 3,440 | 5,232 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Balance sheet information
at 12/31/10 (at 100%):
|
||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Investment in real estate
|
$ | 44,006 | $ | 257,747 | $ | 390,465 | $ | 438,329 | $ | 1,130,547 | ||||||||||
|
Accumulated depreciation
|
— | — | (18,471 | ) | (124,347 | ) | (142,818 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Investment in real estate, net
|
44,006 | 257,747 | 371,994 | 313,982 | 987,729 | |||||||||||||||
|
Cash and cash equivalents
|
877 | 1,288 | 7,384 | 11,581 | 21,130 | |||||||||||||||
|
Deposits — restricted
|
1,115 | 922 | 3,205 | 8 | 5,250 | |||||||||||||||
|
Escrow deposits — mortgage
|
— | — | 222 | 2,321 | 2,543 | |||||||||||||||
|
Deferred financing costs, net
|
— | 2,800 | 412 | 505 | 3,717 | |||||||||||||||
|
Other assets
|
339 | 268 | 308 | 143 | 1,058 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 46,337 | $ | 263,025 | $ | 383,525 | $ | 328,540 | $ | 1,021,427 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||||||||||
|
Mortgage notes payable
|
$ | 18,342 | $ | 141,741 | $ | 275,348 | $ | 314,535 | $ | 749,966 | ||||||||||
|
Accounts payable & accrued expenses
|
346 | 2,215 | 1,070 | 1,259 | 4,890 | |||||||||||||||
|
Accrued interest payable
|
1,294 | 521 | 605 | 1,531 | 3,951 | |||||||||||||||
|
Other liabilities
|
1,617 | 1,568 | 910 | 1,001 | 5,096 | |||||||||||||||
|
Security deposits
|
— | 1,021 | 955 | 1,392 | 3,368 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
21,599 | 147,066 | 278,888 | 319,718 | 767,271 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Noncontrolling Interests — Partially Owned Properties
|
3,418 | 5,025 | 4,278 | (4,730 | ) | 7,991 | ||||||||||||||
|
Accumulated other comprehensive (loss)
|
— | (1,322 | ) | — | — | (1,322 | ) | |||||||||||||
|
EQR equity
|
21,320 | 112,256 | 100,359 | 13,552 | 247,487 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total equity
|
24,738 | 115,959 | 104,637 | 8,822 | 254,156 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and equity
|
$ | 46,337 | $ | 263,025 | $ | 383,525 | $ | 328,540 | $ | 1,021,427 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Debt — Secured (2):
|
||||||||||||||||||||
|
EQR Ownership (3)
|
$ | 18,342 | $ | 141,741 | $ | 275,348 | $ | 252,857 | $ | 688,288 | ||||||||||
|
Noncontrolling Ownership
|
— | — | — | 61,678 | 61,678 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total (at 100%)
|
$ | 18,342 | $ | 141,741 | $ | 275,348 | $ | 314,535 | $ | 749,966 | ||||||||||
|
|
||||||||||||||||||||
| (1) | Project and apartment 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 $14.0 million in mortgage debt on one development project. | |
| (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 apartment units to be available for leasing. |
| Consolidated | ||||||||||||||||||||
| Development Projects (VIEs) | ||||||||||||||||||||
| Held for | ||||||||||||||||||||
| and/or Under | Completed, | Completed | ||||||||||||||||||
| Development | Not Stabilized (4) | and Stabilized | Other | Total | ||||||||||||||||
|
Operating information for the year
ended 12/31/10 (at 100%):
|
||||||||||||||||||||
|
Operating revenue
|
$ | 4 | $ | 6,344 | $ | 25,607 | $ | 55,928 | $ | 87,883 | ||||||||||
|
Operating expenses
|
758 | 3,458 | 9,370 | 19,906 | 33,492 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net operating (loss) income
|
(754 | ) | 2,886 | 16,237 | 36,022 | 54,391 | ||||||||||||||
|
Depreciation
|
— | — | 12,239 | 14,882 | 27,121 | |||||||||||||||
|
General and administrative/other
|
51 | — | 127 | 92 | 270 | |||||||||||||||
|
Impairment
|
8,959 | — | — | — | 8,959 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating (loss) income
|
(9,764 | ) | 2,886 | 3,871 | 21,048 | 18,041 | ||||||||||||||
|
Interest and other income
|
23 | — | 10 | 30 | 63 | |||||||||||||||
|
Other expenses
|
(493 | ) | — | — | (548 | ) | (1,041 | ) | ||||||||||||
|
Interest:
|
||||||||||||||||||||
|
Expense incurred, net
|
(925 | ) | (2,872 | ) | (6,596 | ) | (20,576 | ) | (30,969 | ) | ||||||||||
|
Amortization of deferred financing costs
|
— | — | (753 | ) | (238 | ) | (991 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss) income before income and other taxes
and discontinued operations
|
(11,159 | ) | 14 | (3,468 | ) | (284 | ) | (14,897 | ) | |||||||||||
|
Income and other tax (expense) benefit
|
(31 | ) | — | — | (5 | ) | (36 | ) | ||||||||||||
|
Net loss on sales of land parcels
|
(234 | ) | — | — | — | (234 | ) | |||||||||||||
|
Net gain on sales of discontinued operations
|
711 | — | — | 34,842 | 35,553 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net (loss) income
|
$ | (10,713 | ) | $ | 14 | $ | (3,468 | ) | $ | 34,553 | $ | 20,386 | ||||||||
|
|
||||||||||||||||||||
|
|||
| December 31, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Tax—deferred (1031) exchange proceeds
|
$ | 103,887 | $ | 244,257 | ||||
|
Earnest money on pending acquisitions
|
9,264 | 6,000 | ||||||
|
Restricted deposits on debt (1)
|
18,966 | 49,565 | ||||||
|
Resident security and utility deposits
|
40,745 | 39,361 | ||||||
|
Other
|
8,125 | 12,825 | ||||||
|
|
||||||||
|
|
||||||||
|
Totals
|
$ | 180,987 | $ | 352,008 | ||||
|
|
||||||||
| (1) | Primarily represents amounts held in escrow by the lender and released as draw requests are made on fully funded development mortgage loans. |
|
|||
| Year | Total | ||
|
2011
|
$597,100 | ||
|
2012
|
342,088 | ||
|
2013
|
171,138 | ||
|
2014
|
86,041 | ||
|
2015
|
59,013 | ||
|
Thereafter
|
3,507,516 | ||
|
|
|||
|
Total
|
$4,762,896 | ||
|
|
|
|||
| Net | Interest | Weighted | Maturity | |||||||
| December 31, 2010 | Principal | Rate | Average | Date | ||||||
| (Amounts are in thousands) | Balance | Ranges | Interest Rate | Ranges | ||||||
|
Fixed Rate Public/Private Notes (1)
|
$ | 4,375,860 | 3.85% - 7.57% | 5.78% | 2011 - 2026 | |||||
|
Floating Rate Public/Private Notes (1)
|
809,320 | (1) | 1.72% | 2011 - 2013 | ||||||
|
|
||||||||||
|
|
||||||||||
|
Totals
|
$ | 5,185,180 | ||||||||
|
|
||||||||||
| 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 | ||||||||||
|
|
||||||||||||
| (1) | At December 31, 2010 and 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. | |
| (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% at December 31, 2009. |
| Year | Total (1) | |||
|
2011 (2)(3)
|
$ | 1,068,891 | ||
|
2012
|
474,221 | |||
|
2013
|
407,849 | |||
|
2014
|
498,576 | |||
|
2015
|
298,700 | |||
|
Thereafter
|
2,436,943 | |||
|
|
||||
|
Total
|
$ | 5,185,180 | ||
|
|
||||
| (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 Company’s $500.0 million term loan facility, which originally matured on October 5, 2010. Effective April 12, 2010, the Company exercised the first of its two one-year extension options. As a result, the maturity date is now October 5, 2011 and there is one remaining one-year extension option exercisable by the Company. | |
| (3) | Includes $482.5 million face value of 3.85% convertible unsecured debt with a final maturity of 2026. |
|
|||
| Forward | Development | |||||||||||
| Fair Value | Starting | Cash Flow | ||||||||||
| Hedges (1) | Swaps (2) | Hedges (3) | ||||||||||
|
Current Notional Balance
|
$ | 315,693 | $ | 950,000 | $ | 87,422 | ||||||
|
Lowest Possible Notional
|
$ | 315,693 | $ | 950,000 | $ | 3,020 | ||||||
|
Highest Possible Notional
|
$ | 317,694 | $ | 950,000 | $ | 91,343 | ||||||
|
Lowest Interest Rate
|
2.009 | % | 3.478 | % | 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 — 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. These swaps have mandatory counterparty terminations from 2012 through 2014, and $350.0 million, $400.0 million and $200.0 million are designated for 2011, 2012 and 2013 maturities, respectively. | |
| (3) | Development Cash Flow Hedges — Converts outstanding floating rate debt to a fixed interest rate. |
| Asset Derivatives | Liability Derivatives | |||||||||||||||
| Balance Sheet | Balance Sheet | |||||||||||||||
| December 31, 2010 | Location | Fair Value | Location | Fair Value | ||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||
|
Interest Rate Contracts:
|
||||||||||||||||
|
Fair Value Hedges
|
Other assets | $ | 12,521 | Other liabilities | $ | — | ||||||||||
|
Forward Starting Swaps
|
Other assets | 3,276 | Other liabilities | (37,756 | ) | |||||||||||
|
Development Cash Flow Hedges
|
Other assets | — | Other liabilities | (1,322 | ) | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 15,797 | $ | (39,078 | ) | |||||||||||
|
|
||||||||||||||||
| 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 | ) | |||||||||||
|
|
||||||||||||||||
| Location of Gain/(Loss) | Amount of Gain/(Loss) | Income Statement | Amount of Gain/(Loss) | |||||||||||||||||
| December 31, 2010 | 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 | $ | 7,335 | Fixed rate debt | Interest expense | $ | (7,335 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 7,335 | $ | (7,335 | ) | |||||||||||||||
|
|
||||||||||||||||||||
| 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 | |||||||||||||||
|
|
||||||||||||||||||||
| 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, 2010 | 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
|
$ | (68,149 | ) | Interest expense | $ | (3,338 | ) | N/A | $ | — | ||||||||||
|
Development
Interest Rate
Swaps/Caps
|
2,255 | Interest expense | — | N/A | — | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | (65,894 | ) | $ | (3,338 | ) | $ | — | ||||||||||||
|
|
||||||||||||||||||||
| 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 | ) | $ | — | |||||||||||||
|
|
||||||||||||||||||||
| Other Assets | ||||||||||||||||||||||
| December 31, 2010 | Amortized | Unrealized | Unrealized | Book/ | Interest and | |||||||||||||||||
| Security | Maturity | Cost | Gains | Losses | Fair Value | Other Income | ||||||||||||||||
|
Available-for-Sale
|
||||||||||||||||||||||
|
FDIC-insured
certificates of
deposit
|
Less than one year | $ | — | $ | — | $ | — | $ | — | $ | 61 | |||||||||||
|
Other
|
N/A | 675 | 519 | — | 1,194 | — | ||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
| Total Available-for-Sale and Grand Total | $ | 675 | $ | 519 | $ | — | $ | 1,194 | $ | 61 | ||||||||||||
|
|
||||||||||||||||||||||
| 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 | ||||||||||||
|
|
||||||||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||
| Description | 12/31/2010 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Assets
|
||||||||||||||||
|
Derivatives
|
$ | 15,797 | $ | — | $ | 15,797 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
58,132 | 58,132 | — | — | ||||||||||||
|
Available-for-Sale Investment Securities
|
1,194 | 1,194 | — | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 75,123 | $ | 59,326 | $ | 15,797 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivatives
|
$ | 39,078 | $ | — | $ | 39,078 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
58,132 | 58,132 | — | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 97,210 | $ | 58,132 | $ | 39,078 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Redeemable Noncontrolling Interests —
Operating Partnership |
$ | 383,540 | $ | — | $ | 383,540 | $ | — | ||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||
| Quoted Prices in | ||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||
| Description | 12/31/2009 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
|
Assets
|
||||||||||||||||
|
Derivatives
|
$ | 28,816 | $ | — | $ | 28,816 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
61,090 | 61,090 | — | — | ||||||||||||
|
Available-for-Sale Investment Securities
|
26,138 | 1,045 | 25,093 | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 116,044 | $ | 62,135 | $ | 53,909 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivatives
|
$ | 3,577 | $ | — | $ | 3,577 | $ | — | ||||||||
|
Supplemental Executive Retirement Plan
|
61,090 | 61,090 | — | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 64,667 | $ | 61,090 | $ | 3,577 | $ | — | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Redeemable Noncontrolling Interests —
Operating Partnership |
$ | 258,280 | $ | — | $ | 258,280 | $ | — | ||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| Quoted Prices in | ||||||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||||||
| Description | 12/31/2010 | (Level 1) | (Level 2) | (Level 3) | Total Gains (Losses) | |||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Long-lived assets
|
$ | 56,000 | $ | — | $ | — | $ | 56,000 | $ | (45,380 | ) | |||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 56,000 | $ | — | $ | — | $ | 56,000 | $ | (45,380 | ) | |||||||||
|
|
||||||||||||||||||||
| Fair Value Measurements at Reporting Date Using | ||||||||||||||||||||
| Quoted Prices in | ||||||||||||||||||||
| Active Markets for | Significant Other | Significant | ||||||||||||||||||
| Identical Assets/Liabilities | Observable Inputs | Unobservable Inputs | ||||||||||||||||||
| Description | 12/31/2009 | (Level 1) | (Level 2) | (Level 3) | Total Gains (Losses) | |||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Long-lived assets
|
$ | 18,876 | $ | — | $ | — | $ | 18,876 | $ | (11,124 | ) | |||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 18,876 | $ | — | $ | — | $ | 18,876 | $ | (11,124 | ) | |||||||||
|
|
||||||||||||||||||||
|
|||
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Numerator for net income per share — basic and diluted (1):
|
||||||||||||
|
(Loss) from continuing operations
|
$ | (29,035 | ) | $ | (5,959 | ) | $ | (49,581 | ) | |||
|
Allocation to Noncontrolling Interests — Operating Partnership, net
|
1,982 | 1,112 | 4,151 | |||||||||
|
Net loss (income) attributable to Noncontrolling Interests — Partially Owned Properties
|
726 | 558 | (2,650 | ) | ||||||||
|
Net income attributable to Preference Interests and Units
|
— | (9 | ) | (15 | ) | |||||||
|
Preferred distributions
|
(14,368 | ) | (14,479 | ) | (14,507 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests
|
(40,695 | ) | (18,777 | ) | (62,602 | ) | ||||||
|
Discontinued operations, net of Noncontrolling Interests
|
309,937 | 366,571 | 455,717 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Numerator for net income per share — basic and diluted (1)
|
$ | 269,242 | $ | 347,794 | $ | 393,115 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Denominator for net income per share — basic and diluted (1)
|
282,888 | 273,609 | 270,012 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — basic
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — diluted
|
$ | 0.95 | $ | 1.27 | $ | 1.46 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — basic:
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares,
net of Noncontrolling Interests
|
$ | (0.144 | ) | $ | (0.069 | ) | $ | (0.232 | ) | |||
|
Discontinued operations, net of Noncontrolling Interests
|
1.096 | 1.340 | 1.688 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — basic
|
$ | 0.952 | $ | 1.271 | $ | 1.456 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — diluted (1):
|
||||||||||||
|
(Loss) from continuing operations available to Common Shares
|
$ | (0.144 | ) | $ | (0.069 | ) | $ | (0.232 | ) | |||
|
Discontinued operations, net
|
1.096 | 1.340 | 1.688 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net income per share — diluted
|
$ | 0.952 | $ | 1.271 | $ | 1.456 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Distributions declared per Common Share outstanding
|
$ | 1.47 | $ | 1.64 | $ | 1.93 | ||||||
|
|
||||||||||||
| (1) | Potential common shares issuable from the assumed conversion of OP Units and the exercise/vesting of long-term compensation award shares/units are automatically anti-dilutive and therefore excluded from the diluted earnings per share calculation as the Company had a loss from continuing operations for the years ended December 31, 2010, 2009 and 2008, respectively. |
|
|||
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
REVENUES
|
||||||||||||
|
Rental income
|
$ | 96,340 | $ | 188,335 | $ | 290,794 | ||||||
|
|
||||||||||||
|
Total revenues
|
96,340 | 188,335 | 290,794 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
EXPENSES (1)
|
||||||||||||
|
Property and maintenance
|
26,992 | 57,269 | 83,019 | |||||||||
|
Real estate taxes and insurance
|
10,085 | 21,392 | 32,034 | |||||||||
|
Property management
|
— | — | (62 | ) | ||||||||
|
Depreciation
|
24,712 | 48,863 | 74,267 | |||||||||
|
General and administrative
|
36 | 34 | 29 | |||||||||
|
|
||||||||||||
|
Total expenses
|
61,825 | 127,558 | 189,287 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operating income
|
34,515 | 60,777 | 101,507 | |||||||||
|
|
||||||||||||
|
Interest and other income
|
653 | 120 | 504 | |||||||||
|
Other expenses
|
— | (1 | ) | — | ||||||||
|
Interest (2):
|
||||||||||||
|
Expense incurred, net
|
(7,825 | ) | (8,786 | ) | (10,640 | ) | ||||||
|
Amortization of deferred financing costs
|
(234 | ) | (582 | ) | (75 | ) | ||||||
|
Income and other tax (expense) benefit
|
(47 | ) | 1,161 | 1,841 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operations
|
27,062 | 52,689 | 93,137 | |||||||||
|
Net gain on sales of discontinued operations
|
297,956 | 335,299 | 392,857 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Discontinued operations, net
|
$ | 325,018 | $ | 387,988 | $ | 485,994 | ||||||
|
|
||||||||||||
| (1) | Includes expenses paid in the current period for properties sold or held for sale in prior periods related to the Company’s period of ownership. | |
| (2) | Includes only interest expense specific to secured mortgage notes payable for properties sold and/or held for sale. |
|
|||
| Year Ended December 31, 2010 | ||||||||||||||||
| Compensation | Compensation | Compensation | Dividends | |||||||||||||
| Expense | Capitalized | Equity | Incurred | |||||||||||||
|
Restricted shares
|
$ | 8,603 | $ | 1,178 | $ | 9,781 | $ | 1,334 | ||||||||
|
LTIP Units
|
2,334 | 190 | 2,524 | 138 | ||||||||||||
|
Share options
|
6,707 | 714 | 7,421 | — | ||||||||||||
|
ESPP discount
|
1,231 | 59 | 1,290 | — | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 18,875 | $ | 2,141 | $ | 21,016 | $ | 1,472 | ||||||||
|
|
||||||||||||||||
| 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 | ||||||||
|
|
||||||||||||||||
| 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, 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 | |||||||||||||||
|
Awards granted (1)
|
1,436,115 | $ | 33.59 | 270,805 | $ | 34.85 | 94,096 | $ | 32.97 | |||||||||||||||
|
Awards exercised/vested (2) (3)
|
(2,506,645 | ) | $ | 28.68 | (278,183 | ) | $ | 52.25 | — | — | ||||||||||||||
|
Awards forfeited
|
(76,275 | ) | $ | 29.43 | (35,038 | ) | $ | 30.84 | (1,204 | ) | $ | 21.11 | ||||||||||||
|
Awards expired
|
(96,457 | ) | $ | 42.69 | — | — | — | — | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance at December 31, 2010
|
10,106,488 | $ | 33.00 | 911,950 | $ | 32.05 | 247,508 | $ | 25.62 | |||||||||||||||
|
|
||||||||||||||||||||||||
| (1) | The weighted average grant date fair value for Options granted during the years ended December 31, 2010, 2009 and 2008 was $6.18 per share, $3.38 per share and $4.08 per share, respectively. | |
| (2) | The aggregate intrinsic value of options exercised during the years ended December 31, 2010, 2009 and 2008 was $39.6 million, $2.8 million and $15.6 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, 2010, 2009 and 2008 was $9.1 million, $8.0 million and $23.9 million, respectively. |
| 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 | |||||||||||||||
|
$21.40 to $26.75
|
2,974,937 | 6.18 | $ | 23.42 | 1,403,771 | $ | 23.82 | |||||||||||||
|
$26.76 to $32.10
|
2,478,594 | 3.09 | $ | 29.99 | 2,478,594 | $ | 29.99 | |||||||||||||
|
$32.11 to $37.45
|
1,374,888 | 9.01 | $ | 32.96 | 23,546 | $ | 32.23 | |||||||||||||
|
$37.46 to $42.80
|
2,363,450 | 5.87 | $ | 40.44 | 2,023,316 | $ | 40.75 | |||||||||||||
|
$42.81 to $48.15
|
4,202 | 5.32 | $ | 45.25 | 4,202 | $ | 45.25 | |||||||||||||
|
$48.16 to $53.50
|
910,417 | 6.09 | $ | 53.19 | 853,222 | $ | 53.50 | |||||||||||||
|
|
||||||||||||||||||||
|
$21.40 to $53.50
|
10,106,488 | 5.73 | $ | 33.00 | 6,786,651 | $ | 34.89 | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Vested and expected to vest
as of December 31, 2010
|
9,718,763 | 5.69 | $ | 33.12 | ||||||||||||||||
|
|
||||||||||||||||||||
| (1) | The aggregate intrinsic value of options outstanding that are vested and expected to vest as of December 31, 2010 is $184.3 million. | |
| (2) | The aggregate intrinsic value and weighted average remaining contractual life in years of options exercisable as of December 31, 2010 is $117.1 million and 4.4 years, respectively. |
|
|||
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
| (Amounts in thousands except share and per share amounts) | ||||||||||||
|
Shares issued
|
157,363 | 324,394 | 195,961 | |||||||||
|
Issuance price ranges
|
$28.26 – $41.16 | $14.21 – $24.84 | $23.51 – $37.61 | |||||||||
|
Issuance proceeds
|
$5,112 | $5,292 | $6,170 | |||||||||
|
|||
| Payments Due by Year (in thousands) | ||||||||||||||||||||||||||||
| 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | ||||||||||||||||||||||
|
Operating Leases:
|
||||||||||||||||||||||||||||
|
Minimum Rent Payments (a)
|
$ | 5,478 | $ | 4,285 | $ | 4,431 | $ | 4,736 | $ | 4,729 | $ | 320,928 | $ | 344,587 | ||||||||||||||
|
Other Long-Term Liabilities:
|
||||||||||||||||||||||||||||
|
Deferred Compensation (b)
|
1,457 | 1,770 | 1,485 | 1,677 | 1,677 | 9,182 | 17,248 | |||||||||||||||||||||
| (a) | Minimum basic rent due for various office space the Company leases and fixed base rent due on ground leases for four properties/parcels. | |
| (b) | Estimated payments to the Company’s Chairman, Vice Chairman and two former CEO’s based on planned retirement dates. |
|
|||
| Year Ended December 31, 2010 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 574,147 | $ | 353,123 | $ | 383,475 | $ | 417,523 | $ | — | $ | 1,728,268 | ||||||||||||
|
Non-same store/other (2) (3)
|
112,747 | 18,042 | 9,271 | 33,456 | 84,259 | 257,775 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (28,670 | ) | (28,670 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
686,894 | 371,165 | 392,746 | 450,979 | 55,589 | 1,957,373 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
215,365 | 132,331 | 157,518 | 149,449 | — | 654,663 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
54,780 | 7,950 | 4,126 | 15,136 | 69,823 | 151,815 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (11,248 | ) | (11,248 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
270,145 | 140,281 | 161,644 | 164,585 | 58,575 | 795,230 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
358,782 | 220,792 | 225,957 | 268,074 | — | 1,073,605 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
57,967 | 10,092 | 5,145 | 18,320 | 14,436 | 105,960 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (17,422 | ) | (17,422 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 416,749 | $ | 230,884 | $ | 231,102 | $ | 286,394 | $ | (2,986 | ) | $ | 1,162,143 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 6,211,534 | $ | 2,665,707 | $ | 2,602,318 | $ | 3,240,170 | $ | 1,464,465 | $ | 16,184,194 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold, which represented 112,042 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2009, plus any properties in lease-up and not stabilized as of January 1, 2009. | |
| (3) | Other includes ECH, development, condominium conversion overhead of $0.6 million and other corporate operations. Also reflects a $10.5 million elimination of rental income recorded in Northeast, Northwest, Southeast and Southwest operating segments related to ECH. | |
| (4) | Properties sold — March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| Year Ended December 31, 2009 | ||||||||||||||||||||||||
| Northeast | Northwest | Southeast | Southwest | Other (3) | Total | |||||||||||||||||||
|
Rental income:
|
||||||||||||||||||||||||
|
Same store (1)
|
$ | 566,518 | $ | 357,502 | $ | 383,239 | $ | 423,076 | $ | — | $ | 1,730,335 | ||||||||||||
|
Non-same store/other (2) (3)
|
23,195 | 2,010 | 4,268 | 16,985 | 69,364 | 115,822 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (28,304 | ) | (28,304 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
589,713 | 359,512 | 387,507 | 440,061 | 41,060 | 1,817,853 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Same store (1)
|
211,352 | 129,696 | 158,977 | 148,483 | — | 648,508 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
12,798 | 1,851 | 1,727 | 9,418 | 68,692 | 94,486 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (11,334 | ) | (11,334 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
224,150 | 131,547 | 160,704 | 157,901 | 57,358 | 731,660 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
NOI:
|
||||||||||||||||||||||||
|
Same store (1)
|
355,166 | 227,806 | 224,262 | 274,593 | — | 1,081,827 | ||||||||||||||||||
|
Non-same store/other (2) (3)
|
10,397 | 159 | 2,541 | 7,567 | 672 | 21,336 | ||||||||||||||||||
|
Properties sold — March YTD 2011 (4)
|
— | — | — | — | (16,970 | ) | (16,970 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 365,563 | $ | 227,965 | $ | 226,803 | $ | 282,160 | $ | (16,298 | ) | $ | 1,086,193 | |||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 5,435,072 | $ | 2,474,775 | $ | 2,674,499 | $ | 2,971,396 | $ | 1,861,773 | $ | 15,417,515 | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2009, less properties subsequently sold, which represented 112,042 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2009, plus any properties in lease-up and not stabilized as of January 1, 2009. | |
| (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 — March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| 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 in 2010 (4)
|
— | — | — | — | (88,681 | ) | (88,681 | ) | ||||||||||||||||
|
Properties sold — March YTD 2011 (5)
|
— | — | — | — | (28,870 | ) | (28,870 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total rental income
|
590,712 | 390,544 | 413,961 | 467,803 | (15,617 | ) | 1,847,403 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 in 2010 (4)
|
— | — | — | — | (31,205 | ) | (31,205 | ) | ||||||||||||||||
|
Properties sold — March YTD 2011 (5)
|
— | — | — | — | (11,069 | ) | (11,069 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total operating expenses
|
216,479 | 136,112 | 169,017 | 165,343 | 59,468 | 746,419 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
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 in 2010 (4)
|
— | — | — | — | (57,476 | ) | (57,476 | ) | ||||||||||||||||
|
Properties sold — March YTD 2011 (5)
|
— | — | — | — | (17,801 | ) | (17,801 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total NOI
|
$ | 374,233 | $ | 254,432 | $ | 244,944 | $ | 302,460 | $ | (75,085 | ) | $ | 1,100,984 | |||||||||||
|
|
||||||||||||||||||||||||
| (1) | Same store primarily includes all properties acquired or completed and stabilized prior to January 1, 2008, less properties subsequently sold, which represented 113,598 apartment units. | |
| (2) | Non-same store primarily includes properties acquired after January 1, 2008, plus any properties in lease-up and not stabilized as of 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) | Reflects discontinued operations for properties sold during 2010. | |
| (5) | Properties sold — March YTD 2011 reflects discontinued operations for properties sold during the first three months of 2011. |
| Year Ended December 31, | ||||||||||||
| 2010 | 2009 | 2008 | ||||||||||
|
Rental income
|
$ | 1,957,373 | $ | 1,817,853 | $ | 1,847,403 | ||||||
|
Property and maintenance expense
|
(490,301 | ) | (456,628 | ) | (477,814 | ) | ||||||
|
Real estate taxes and insurance expense
|
(224,842 | ) | (203,732 | ) | (191,781 | ) | ||||||
|
Property management expense
|
(80,087 | ) | (71,300 | ) | (76,824 | ) | ||||||
|
|
||||||||||||
|
Total operating expenses
|
(795,230 | ) | (731,660 | ) | (746,419 | ) | ||||||
|
|
||||||||||||
|
Net operating income
|
$ | 1,162,143 | $ | 1,086,193 | $ | 1,100,984 | ||||||
|
|
||||||||||||
|
|||
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2010 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues (1)
|
$ | 464,999 | $ | 487,439 | $ | 504,556 | $ | 509,855 | ||||||||
|
Operating income (1)
|
110,008 | 112,938 | 118,721 | 90,996 | ||||||||||||
|
(Loss) income from continuing operations (1)
|
(9,407 | ) | 2,263 | 12,624 | (34,515 | ) | ||||||||||
|
Discontinued operations, net (1)
|
67,263 | 7,826 | 17,202 | 232,727 | ||||||||||||
|
Net income *
|
57,856 | 10,089 | 29,826 | 198,212 | ||||||||||||
|
Net income available to Common Shares
|
51,863 | 6,343 | 25,166 | 185,870 | ||||||||||||
|
Earnings per share — basic:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.18 | $ | 0.02 | $ | 0.09 | $ | 0.65 | ||||||||
|
Weighted average Common Shares outstanding
|
280,645 | 282,217 | 282,717 | 285,916 | ||||||||||||
|
Earnings per share — diluted:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.18 | $ | 0.02 | $ | 0.09 | $ | 0.65 | ||||||||
|
Weighted average Common Shares outstanding
|
280,645 | 282,217 | 300,379 | 285,916 | ||||||||||||
| (1) | The amounts presented for 2010 are not equal to the same amounts previously reported in the Form 10-K filed with the SEC on February 24, 2011 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first three months of 2011. Below is a reconciliation to the amounts previously reported in the Form 10-K: |
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2010 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues previously reported in 2010 Form 10-K
|
$ | 472,082 | $ | 494,541 | $ | 511,772 | $ | 517,124 | ||||||||
|
Total revenues subsequently reclassified to discontinued operations
|
(7,083 | ) | (7,102 | ) | (7,216 | ) | (7,269 | ) | ||||||||
|
|
||||||||||||||||
|
Total revenues disclosed in Form 8-K
|
$ | 464,999 | $ | 487,439 | $ | 504,556 | $ | 509,855 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income previously reported in 2010 Form 10-K
|
$ | 112,382 | $ | 115,247 | $ | 121,047 | $ | 93,325 | ||||||||
|
Operating income subsequently reclassified to discontinued operations
|
(2,374 | ) | (2,309 | ) | (2,326 | ) | (2,329 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income disclosed in Form 8-K
|
$ | 110,008 | $ | 112,938 | $ | 118,721 | $ | 90,996 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
(Loss) income from continuing operations previously reported in 2010 Form 10-K
|
$ | (7,267 | ) | $ | 4,714 | $ | 14,930 | $ | (32,221 | ) | ||||||
|
Income from continuing operations subsequently reclassified to
discontinued operations
|
(2,140 | ) | (2,451 | ) | (2,306 | ) | (2,294 | ) | ||||||||
|
|
||||||||||||||||
|
(Loss) income from continuing operations disclosed in Form 8-K
|
$ | (9,407 | ) | $ | 2,263 | $ | 12,624 | $ | (34,515 | ) | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net previously reported in 2010 Form 10-K
|
$ | 65,123 | $ | 5,375 | $ | 14,896 | $ | 230,433 | ||||||||
|
Discontinued operations, net from properties sold subsequent
to the respective reporting period
|
2,140 | 2,451 | 2,306 | 2,294 | ||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net disclosed in Form 8-K
|
$ | 67,263 | $ | 7,826 | $ | 17,202 | $ | 232,727 | ||||||||
|
|
||||||||||||||||
| First | Second | Third | Fourth | |||||||||||||
| Quarter | Quarter | Quarter | Quarter | |||||||||||||
| 2009 | 3/31 | 6/30 | 9/30 | 12/31 | ||||||||||||
|
Total revenues (2)
|
$ | 459,083 | $ | 457,098 | $ | 457,777 | $ | 454,241 | ||||||||
|
Operating income (2)
|
124,057 | 118,354 | 120,470 | 124,683 | ||||||||||||
|
Income (loss) from continuing operations (2)
|
5,684 | 5,503 | 2,066 | (19,212 | ) | |||||||||||
|
Discontinued operations, net (2)
|
79,737 | 100,429 | 141,299 | 66,523 | ||||||||||||
|
Net income *
|
85,421 | 105,932 | 143,365 | 47,311 | ||||||||||||
|
Net income available to Common Shares
|
77,175 | 96,585 | 132,362 | 41,672 | ||||||||||||
|
Earnings per share — basic:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
|
Weighted average Common Shares outstanding
|
272,324 | 272,901 | 273,658 | 275,519 | ||||||||||||
|
Earnings per share — diluted:
|
||||||||||||||||
|
Net income available to Common Shares
|
$ | 0.28 | $ | 0.35 | $ | 0.48 | $ | 0.15 | ||||||||
|
Weighted average Common Shares outstanding
|
288,853 | 289,338 | 273,658 | 275,519 | ||||||||||||
| (2) | 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 24, 2011 as a result of changes in discontinued operations due to additional property sales which occurred throughout the first three months of 2011. 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 2010 Form 10-K
|
$ | 466,177 | $ | 464,225 | $ | 464,827 | $ | 461,274 | ||||||||
|
Total revenues subsequently reclassified to discontinued operations
|
(7,094 | ) | (7,127 | ) | (7,050 | ) | (7,033 | ) | ||||||||
|
|
||||||||||||||||
|
Total revenues disclosed in Form 8-K
|
$ | 459,083 | $ | 457,098 | $ | 457,777 | $ | 454,241 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income previously reported in 2010 Form 10-K
|
$ | 126,283 | $ | 120,661 | $ | 122,703 | $ | 126,954 | ||||||||
|
Operating income subsequently reclassified to discontinued operations
|
(2,226 | ) | (2,307 | ) | (2,233 | ) | (2,271 | ) | ||||||||
|
|
||||||||||||||||
|
Operating income disclosed in Form 8-K
|
$ | 124,057 | $ | 118,354 | $ | 120,470 | $ | 124,683 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations previously reported in
2010 Form 10-K
|
$ | 7,858 | $ | 7,813 | $ | 4,256 | $ | (16,996 | ) | |||||||
|
Income from continuing operations subsequently reclassified to
discontinued operations
|
(2,174 | ) | (2,310 | ) | (2,190 | ) | (2,216 | ) | ||||||||
|
|
||||||||||||||||
|
Income (loss) from continuing operations disclosed in Form 8-K
|
$ | 5,684 | $ | 5,503 | $ | 2,066 | $ | (19,212 | ) | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net previously reported in 2010 Form 10-K
|
$ | 77,563 | $ | 98,119 | $ | 139,109 | $ | 64,307 | ||||||||
|
Discontinued operations, net from properties sold subsequent
to the respective reporting period
|
2,174 | 2,310 | 2,190 | 2,216 | ||||||||||||
|
|
||||||||||||||||
|
Discontinued operations, net disclosed in Form 8-K
|
$ | 79,737 | $ | 100,429 | $ | 141,299 | $ | 66,523 | ||||||||
|
|
||||||||||||||||
| * | The Company did not have any extraordinary items or cumulative effect of change in accounting principle during the years ended December 31, 2010 and 2009. 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. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||