10-Q
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2023
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 1-12252 (Equity Residential)
Commission File Number: 0-24920 (ERP Operating Limited Partnership)
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
( Exact name of registrant as specified in its charter)
Maryland (Equity Residential)
13-3675988 (Equity Residential)
Illinois (ERP Operating Limited Partnership)
36-3894853 (ERP Operating Limited Partnership)
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
Two North Riverside Plaza , Chicago , Illinois 60606
( 312 ) 474-1300
(Address of principal executive offices) (Zip Code)
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Shares of Beneficial Interest,
$0.01 Par Value (Equity Residential)
EQR
New York Stock Exchange
7.57% Notes due August 15, 2026
(ERP Operating Limited Partnership)
N/A
New York Stock Exchange
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Equity Residential Yes ☒ No ☐
ERP Operating Limited Partnership Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Equity Residential Yes ☒ No ☐
ERP Operating Limited Partnership Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Equity Residential:
Large accelerated filer
☒
Accelerated filer
☐
Non-accelerated filer
☐
Smaller reporting company
☐
Emerging growth company
☐
l
ERP Operating Limited Partnership:
Large accelerated filer
☐
Accelerated filer
☐
Non-accelerated filer
☒
Smaller reporting company
☐
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Equity Residential ☐
ERP Operating Limited Partnership ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Equity Residential Yes ☐ No ☒
ERP Operating Limited Partnership Yes ☐ No ☒
The number of EQR Common Shares of Beneficial Interest, $0.01 par value, outstanding on July 26, 2023 was 379,032,411 .
Table of Contents
EXPLANATORY NOTE
This report combines the reports on Form 10-Q for the quarterly period ended June 30, 2023 of Equity Residential and ERP Operating Limited Partnership. Unless stated otherwise or the context otherwise requires, references to “EQR” mean Equity Residential, a Maryland real estate investment trust (“REIT”), and references to “ERPOP” mean ERP Operating Limited Partnership, an Illinois limited partnership. References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP. References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP. The following chart illustrates the Company’s and the Operating Partnership’s corporate structure:
EQR is the general partner of, and as of June 30, 2023 owned an approximate 96.8% ownership interest in, ERPOP. The remaining 3.2% interest is owned by limited partners. As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management. Management operates the Company and the Operating Partnership as one business. The management of EQR consists of the same members as the management of ERPOP.
The Company is structured as an umbrella partnership REIT (“UPREIT”) and EQR contributes all net proceeds from its various equity offerings to ERPOP. In return for those contributions, EQR receives a number of OP Units (see definition below) in ERPOP equal to the number of Common Shares it has issued in the equity offering. The Company may acquire properties in transactions that include the issuance of OP Units as consideration for the acquired properties. Such transactions may, in certain circumstances, enable the sellers to defer in whole or in part, the recognition of taxable income or gain that might otherwise result from the sales. This is one of the reasons why the Company is structured in the manner shown above. Based on the terms of ERPOP’s partnership agreement, OP Units can be exchanged with Common Shares on a one-for-one basis because the Company maintains a one-for-one relationship between the OP Units of ERPOP issued to EQR and the outstanding Common Shares.
The Company believes that combining the reports on Form 10-Q of EQR and ERPOP into this single report provides the following benefits:
enhances investors’ understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
Table of Contents
The Company believes it is important to understand the few differences between EQR and ERPOP in the context of how EQR and ERPOP operate as a consolidated company. All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP. EQR’s primary function is acting as the general partner of ERPOP. EQR also issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP. EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by EQR (which are contributed to the capital of ERPOP in exchange for additional partnership interests in ERPOP (“OP Units”) (on a one-for-one Common Share per OP Unit basis) or additional preference units in ERPOP (on a one-for-one preferred share per preference unit basis)), the Operating Partnership generates all remaining capital required by the Company’s business. These sources include the Operating Partnership’s working capital, net cash provided by operating activities, borrowings under its revolving credit facility and/or commercial paper program, the issuance of secured and unsecured debt and partnership interests, and proceeds received from disposition of certain properties and joint venture interests.
Shareholders’ equity, partners’ capital and noncontrolling interests are the main areas of difference between the consolidated financial statements of the Company and those of the Operating Partnership. The limited partners of the Operating Partnership are accounted for as partners’ capital in the Operating Partnership’s financial statements and as noncontrolling interests in the Company’s financial statements. The noncontrolling interests in the Operating Partnership’s financial statements include the interests of unaffiliated partners in various consolidated partnerships. The noncontrolling interests in the Company’s financial statements include the same noncontrolling interests at the Operating Partnership level and limited partner OP Unit holders of the Operating Partnership. The differences between shareholders’ equity and partners’ capital result from differences in the equity issued at the Company and Operating Partnership levels.
To help investors understand the differences between the Company and the Operating Partnership, this report provides separate consolidated financial statements for the Company and the Operating Partnership; a single set of consolidated notes to such financial statements that includes separate discussions of each entity’s debt, noncontrolling interests and shareholders’ equity or partners’ capital, as applicable; and a combined Management’s Discussion and Analysis of Financial Condition and Results of Operations section that includes discrete information related to each entity.
This report also includes separate Part I, Item 4, Controls and Procedures , sections and separate Exhibits 31 and 32 certifications for each of the Company and the Operating Partnership in order to establish that the requisite certifications have been made and that the Company and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and 18 U.S.C. §1350.
In order to highlight the differences between the Company and the Operating Partnership, the separate sections in this report for the Company and the Operating Partnership specifically refer to the Company and the Operating Partnership. In the sections that combine disclosure of the Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company. Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and joint ventures and holds assets and debt, reference to the Company is appropriate because the Company is one business and the Company operates that business through the Operating Partnership.
As general partner with control of ERPOP, EQR consolidates ERPOP for financial reporting purposes, and EQR essentially has no assets or liabilities other than its investment in ERPOP. Therefore, the assets and liabilities of the Company and the Operating Partnership are the same on their respective financial statements. The separate discussions of the Company and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company on a consolidated basis and how management operates the Company.
Table of Contents
TABLE OF CONTENTS
PAGE
PART I.
Item 1. Financial Statements of Equity Residential:
Consolidated Balance Sheets as of June 30, 2023 and December 31, 2022
2
Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2023 and 2022
3
Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022
5
Consolidated Statements of Changes in Equity for the six months and quarters ended June 30, 2023 and 2022
8
Financial Statements of ERP Operating Limited Partnership :
Consolidated Balance Sheets as of June 30, 2023 and December 31, 2022
10
Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2023 and 2022
11
Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022
13
Consolidated Statements of Changes in Capital for the six months and quarters ended June 30, 2023 and 2022
16
Notes to Consolidated Financial Statements of Equity Residential and ERP Operating Limited Partnership
18
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
36
Item 3. Quantitative and Qualitative Disclosures about Market Risk
46
Item 4. Controls and Procedures
46
PART II.
Item 1. Legal Proceedings
47
Item 1A. Risk Factors
47
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
47
Item 3. Defaults Upon Senior Securities
47
Item 4. Mine Safety Disclosures
47
Item 5. Other Information
47
Item 6. Exhibits
47
1
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED B ALANCE SHEETS
(Amounts in thousands except for share amounts)
(Unaudited)
June 30,
December 31,
2023
2022
ASSETS
Land
$
5,579,211
$
5,580,878
Depreciable property
22,697,597
22,334,369
Projects under development
50,916
112,940
Land held for development
61,334
60,567
Investment in real estate
28,389,058
28,088,754
Accumulated depreciation
( 9,428,549
)
( 9,027,850
)
Investment in real estate, net
18,960,509
19,060,904
Investments in unconsolidated entities
304,710
279,024
Cash and cash equivalents
35,701
53,869
Restricted deposits
88,941
83,303
Right-of-use assets
463,704
462,956
Other assets
292,164
278,206
Total assets
$
20,145,729
$
20,218,262
LIABILITIES AND EQUITY
Liabilities:
Mortgage notes payable, net
$
1,913,069
$
1,953,438
Notes, net
5,345,373
5,342,329
Line of credit and commercial paper
184,474
129,955
Accounts payable and accrued expenses
118,316
96,028
Accrued interest payable
66,238
66,310
Lease liabilities
313,866
308,748
Other liabilities
294,263
306,941
Security deposits
69,427
68,940
Distributions payable
258,841
244,621
Total liabilities
8,563,867
8,517,310
Commitments and contingencies
Redeemable Noncontrolling Interests – Operating Partnership
355,319
318,273
Equity:
Shareholders' equity:
Preferred Shares of beneficial interest, $ 0.01 par value;
100,000,000 shares authorized; 745,600 shares issued and
outstanding as of June 30, 2023 and December 31, 2022
37,280
37,280
Common Shares of beneficial interest, $ 0.01 par value;
1,000,000,000 shares authorized; 379,032,722 shares issued
and outstanding as of June 30, 2023 and 378,429,708
shares issued and outstanding as of December 31, 2022
3,790
3,784
Paid in capital
9,472,628
9,476,085
Retained earnings
1,506,460
1,658,837
Accumulated other comprehensive income (loss)
3,708
( 2,547
)
Total shareholders’ equity
11,023,866
11,173,439
Noncontrolling Interests:
Operating Partnership
207,405
209,961
Partially Owned Properties
( 4,728
)
( 721
)
Total Noncontrolling Interests
202,677
209,240
Total equity
11,226,543
11,382,679
Total liabilities and equity
$
20,145,729
$
20,218,262
See accompanying notes
2
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF O PERATIONS AND COMPREHENSIVE INCOME
(Amounts in thousands except per share data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
REVENUES
Rental income
$
1,422,397
$
1,340,378
$
717,309
$
687,030
EXPENSES
Property and maintenance
262,350
241,229
124,771
116,355
Real estate taxes and insurance
209,749
202,538
103,080
101,850
Property management
62,145
57,306
30,679
26,559
General and administrative
35,041
33,661
18,876
16,423
Depreciation
437,185
453,767
221,355
223,806
Total expenses
1,006,470
988,501
498,761
484,993
Net gain (loss) on sales of real estate properties
100,122
107,795
( 87
)
107,897
Operating income
516,049
459,672
218,461
309,934
Interest and other income
3,669
4,124
2,131
596
Other expenses
( 15,559
)
( 5,436
)
( 6,564
)
( 2,380
)
Interest:
Expense incurred, net
( 131,991
)
( 144,681
)
( 65,590
)
( 71,889
)
Amortization of deferred financing costs
( 3,996
)
( 4,201
)
( 2,017
)
( 2,124
)
Income before income and other taxes, income (loss) from
investments in unconsolidated entities and net gain (loss)
on sales of land parcels
368,172
309,478
146,421
234,137
Income and other tax (expense) benefit
( 634
)
( 573
)
( 336
)
( 291
)
Income (loss) from investments in unconsolidated entities
( 2,605
)
( 2,429
)
( 1,223
)
( 1,168
)
Net income
364,933
306,476
144,862
232,678
Net (income) loss attributable to Noncontrolling Interests:
Operating Partnership
( 11,613
)
( 10,027
)
( 4,554
)
( 7,633
)
Partially Owned Properties
( 2,082
)
( 1,583
)
( 1,105
)
( 944
)
Net income attributable to controlling interests
351,238
294,866
139,203
224,101
Preferred distributions
( 1,545
)
( 1,545
)
( 773
)
( 773
)
Net income available to Common Shares
$
349,693
$
293,321
$
138,430
$
223,328
Earnings per share – basic:
Net income available to Common Shares
$
0.92
$
0.78
$
0.37
$
0.59
Weighted average Common Shares outstanding
378,492
375,640
378,642
375,769
Earnings per share – diluted:
Net income available to Common Shares
$
0.92
$
0.78
$
0.37
$
0.59
Weighted average Common Shares outstanding
391,063
389,463
391,187
389,363
See accompanying notes
3
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF OPERATIO NS AND COMPREHENSIVE INCOME (Continued)
(Amounts in thousands except per share data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Comprehensive income:
Net income
$
364,933
$
306,476
$
144,862
$
232,678
Other comprehensive income (loss):
Other comprehensive income (loss) – derivative instruments:
Unrealized holding gains (losses) arising during the period
4,054
( 1,259
)
13,834
( 1,259
)
Losses reclassified into earnings from other comprehensive
income
2,201
4,881
1,106
2,456
Other comprehensive income (loss)
6,255
3,622
14,940
1,197
Comprehensive income
371,188
310,098
159,802
233,875
Comprehensive (income) attributable to Noncontrolling Interests
( 13,890
)
( 11,730
)
( 6,135
)
( 8,617
)
Comprehensive income attributable to controlling interests
$
357,298
$
298,368
$
153,667
$
225,258
See accompanying notes
4
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEM ENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
364,933
$
306,476
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation
437,185
453,767
Amortization of deferred financing costs
3,996
4,201
Amortization of discounts and premiums on debt
1,740
2,891
Amortization of deferred settlements on derivative instruments
2,195
4,875
Amortization of right-of-use assets
6,357
6,103
Write-off of pursuit costs
1,993
2,515
(Income) loss from investments in unconsolidated entities
2,605
2,429
Distributions from unconsolidated entities – return on capital
290
164
Net (gain) loss on sales of real estate properties
( 100,122
)
( 107,795
)
Realized (gain) loss on sale of investment securities
87
( 2,064
)
Compensation paid with Company Common Shares
20,845
18,600
Changes in assets and liabilities:
(Increase) decrease in other assets
( 13,258
)
( 2,096
)
Increase (decrease) in accounts payable and accrued expenses
25,424
22,615
Increase (decrease) in accrued interest payable
( 72
)
( 473
)
Increase (decrease) in lease liabilities
( 658
)
( 817
)
Increase (decrease) in other liabilities
( 8,047
)
( 23,985
)
Increase (decrease) in security deposits
487
3,468
Net cash provided by operating activities
745,980
690,874
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in real estate – acquisitions
( 186,676
)
( 113,046
)
Investment in real estate – development/other
( 46,815
)
( 55,491
)
Capital expenditures to real estate
( 135,247
)
( 83,304
)
Non-real estate capital additions
( 1,043
)
( 981
)
Interest capitalized for real estate and unconsolidated entities under development
( 6,979
)
( 2,267
)
Proceeds from disposition of real estate, net
133,916
255,922
Investments in unconsolidated entities – acquisitions
( 989
)
—
Investments in unconsolidated entities – development/other
( 25,413
)
( 48,577
)
Distributions from unconsolidated entities – return of capital
15
9
Purchase of investment securities and other investments
( 2,500
)
( 1,034
)
Proceeds from sale of investment securities
452
3,434
Net cash provided by (used for) investing activities
( 271,279
)
( 45,335
)
See accompanying notes
5
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2023
2022
CASH FLOWS FROM FINANCING ACTIVITIES:
Debt financing costs
$
—
$
( 228
)
Mortgage notes payable, net:
Proceeds
22,896
14,586
Lump sum payoffs
( 64,722
)
( 260,874
)
Scheduled principal repayments
( 54
)
( 2,985
)
Line of credit and commercial paper:
Commercial paper proceeds
2,382,619
2,836,037
Commercial paper repayments
( 2,328,100
)
( 2,966,121
)
Finance ground lease principal payments
( 1,329
)
( 1,229
)
Proceeds from Employee Share Purchase Plan (ESPP)
2,124
2,378
Proceeds from exercise of options
11,358
18,928
Payment of offering costs
—
( 487
)
Other financing activities, net
( 31
)
( 31
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
( 3,737
)
( 32,178
)
Contributions – Noncontrolling Interests – Partially Owned Properties
9
603
Contributions – Noncontrolling Interests – Operating Partnership
1
1
Distributions:
Common Shares
( 487,483
)
( 461,605
)
Preferred Shares
( 2,319
)
( 1,545
)
Noncontrolling Interests – Operating Partnership
( 15,233
)
( 15,142
)
Noncontrolling Interests – Partially Owned Properties
( 3,230
)
( 17,232
)
Net cash provided by (used for) financing activities
( 487,231
)
( 887,124
)
Net increase (decrease) in cash and cash equivalents and restricted deposits
( 12,530
)
( 241,585
)
Cash and cash equivalents and restricted deposits, beginning of period
137,172
360,236
Cash and cash equivalents and restricted deposits, end of period
$
124,642
$
118,651
Cash and cash equivalents and restricted deposits, end of period
Cash and cash equivalents
$
35,701
$
45,010
Restricted deposits
88,941
73,641
Total cash and cash equivalents and restricted deposits, end of period
$
124,642
$
118,651
See accompanying notes
6
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2023
2022
SUPPLEMENTAL INFORMATION:
Cash paid for interest, net of amounts capitalized
$
125,518
$
136,787
Net cash paid (received) for income and other taxes
$
911
$
687
Amortization of deferred financing costs:
Investment in real estate, net
$
( 211
)
$
( 253
)
Other assets
$
1,392
$
1,170
Mortgage notes payable, net
$
895
$
1,159
Notes, net
$
1,920
$
2,125
Amortization of discounts and premiums on debt:
Mortgage notes payable, net
$
616
$
1,545
Notes, net
$
1,124
$
1,346
Amortization of deferred settlements on derivative instruments:
Other liabilities
$
( 6
)
$
( 6
)
Accumulated other comprehensive income
$
2,201
$
4,881
Write-off of pursuit costs:
Investment in real estate, net
$
316
$
761
Investments in unconsolidated entities
$
1,111
$
1,637
Other assets
$
566
$
117
(Income) loss from investments in unconsolidated entities:
Investments in unconsolidated entities
$
1,972
$
1,797
Other liabilities
$
633
$
632
Realized/unrealized (gain) loss on derivative instruments:
Other assets
$
( 3,359
)
$
—
Other liabilities
$
( 695
)
$
1,259
Accumulated other comprehensive income
$
4,054
$
( 1,259
)
Interest capitalized for real estate and unconsolidated entities under development:
Investment in real estate, net
$
( 2,988
)
$
( 675
)
Investments in unconsolidated entities
$
( 3,991
)
$
( 1,592
)
Investments in unconsolidated entities – development/other:
Investments in unconsolidated entities
$
( 24,633
)
$
( 47,887
)
Other liabilities
$
( 780
)
$
( 690
)
Debt financing costs:
Mortgage notes payable, net
$
—
$
( 228
)
Right-of-use assets and lease liabilities initial measurement and reclassifications:
Right-of-use assets
$
( 7,105
)
$
( 224
)
Lease liabilities
$
7,105
$
224
Non-cash share distribution and other transfers from unconsolidated entities:
Investments in unconsolidated entities
$
539
$
4,048
Other assets
$
( 539
)
$
( 4,048
)
See accompanying notes
7
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENT S OF CHANGES IN EQUITY
(Amounts in thousands except per share data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
SHAREHOLDERS’ EQUITY
PREFERRED SHARES
Balance, beginning of period
$
37,280
$
37,280
$
37,280
$
37,280
Balance, end of period
$
37,280
$
37,280
$
37,280
$
37,280
COMMON SHARES, $ 0.01 PAR VALUE
Balance, beginning of period
$
3,784
$
3,755
$
3,789
$
3,760
Conversion of OP Units into Common Shares
2
—
—
—
Exercise of share options
2
4
—
1
Share-based employee compensation expense:
Restricted shares
2
2
1
—
Balance, end of period
$
3,790
$
3,761
$
3,790
$
3,761
PAID IN CAPITAL
Balance, beginning of period
$
9,476,085
$
9,121,122
$
9,488,320
$
9,142,969
Common Share Issuance:
Conversion of OP Units into Common Shares
4,657
1,484
986
1,310
Exercise of share options
11,356
18,924
3,246
4,583
Employee Share Purchase Plan (ESPP)
2,124
2,378
672
1,409
Share-based employee compensation expense:
Restricted shares
7,943
7,359
4,290
3,750
Share options
3,125
1,390
1,628
514
ESPP discount
398
420
138
249
Offering costs
—
( 487
)
—
( 373
)
Supplemental Executive Retirement Plan (SERP)
148
( 269
)
( 343
)
( 106
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
( 900
)
( 27,355
)
( 900
)
( 27,355
)
Change in market value of Redeemable Noncontrolling Interests –
Operating Partnership
( 39,123
)
98,140
( 33,177
)
97,201
Adjustment for Noncontrolling Interests ownership in Operating
Partnership
6,815
6,632
7,768
5,587
Balance, end of period
$
9,472,628
$
9,229,738
$
9,472,628
$
9,229,738
RETAINED EARNINGS
Balance, beginning of period
$
1,658,837
$
1,827,063
$
1,619,131
$
1,661,705
Net income attributable to controlling interests
351,238
294,866
139,203
224,101
Common Share distributions
( 502,070
)
( 470,424
)
( 251,101
)
( 235,073
)
Preferred Share distributions
( 1,545
)
( 1,545
)
( 773
)
( 773
)
Balance, end of period
$
1,506,460
$
1,649,960
$
1,506,460
$
1,649,960
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Balance, beginning of period
$
( 2,547
)
$
( 34,272
)
$
( 11,232
)
$
( 31,847
)
Accumulated other comprehensive income (loss) – derivative
instruments:
Unrealized holding gains (losses) arising during the period
4,054
( 1,259
)
13,834
( 1,259
)
Losses reclassified into earnings from other comprehensive
income
2,201
4,881
1,106
2,456
Balance, end of period
$
3,708
$
( 30,650
)
$
3,708
$
( 30,650
)
DISTRIBUTIONS
Distributions declared per Common Share outstanding
$
1.325
$
1.25
$
0.6625
$
0.625
See accompanying notes
8
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued)
(Amounts in thousands except per share data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
NONCONTROLLING INTERESTS
OPERATING PARTNERSHIP
Balance, beginning of period
$
209,961
$
214,094
$
211,718
$
217,451
Issuance of restricted units to Noncontrolling Interests
1
1
1
—
Conversion of OP Units held by Noncontrolling Interests into OP
Units held by General Partner
( 4,659
)
( 1,484
)
( 986
)
( 1,310
)
Equity compensation associated with Noncontrolling Interests
10,867
13,159
6,213
5,361
Net income attributable to Noncontrolling Interests
11,613
10,027
4,554
7,633
Distributions to Noncontrolling Interests
( 15,640
)
( 15,488
)
( 7,736
)
( 7,593
)
Change in carrying value of Redeemable Noncontrolling Interests –
Operating Partnership
2,077
2,649
1,409
371
Adjustment for Noncontrolling Interests ownership in Operating
Partnership
( 6,815
)
( 6,632
)
( 7,768
)
( 5,587
)
Balance, end of period
$
207,405
$
216,326
$
207,405
$
216,326
PARTIALLY OWNED PROPERTIES
Balance, beginning of period
$
( 721
)
$
18,166
$
( 2,553
)
$
3,415
Net income attributable to Noncontrolling Interests
2,082
1,583
1,105
944
Contributions by Noncontrolling Interests
9
603
9
157
Distributions to Noncontrolling Interests
( 3,261
)
( 17,263
)
( 452
)
( 1,427
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
( 2,837
)
( 4,823
)
( 2,837
)
( 4,823
)
Balance, end of period
$
( 4,728
)
$
( 1,734
)
$
( 4,728
)
$
( 1,734
)
See accompanying notes
9
Table of Contents
ERP OPERATING LI MITED PARTNERSHIP
CONSOLIDATED B ALANCE SHEETS
(Amounts in thousands)
(Unaudited)
June 30,
December 31,
2023
2022
ASSETS
Land
$
5,579,211
$
5,580,878
Depreciable property
22,697,597
22,334,369
Projects under development
50,916
112,940
Land held for development
61,334
60,567
Investment in real estate
28,389,058
28,088,754
Accumulated depreciation
( 9,428,549
)
( 9,027,850
)
Investment in real estate, net
18,960,509
19,060,904
Investments in unconsolidated entities
304,710
279,024
Cash and cash equivalents
35,701
53,869
Restricted deposits
88,941
83,303
Right-of-use assets
463,704
462,956
Other assets
292,164
278,206
Total assets
$
20,145,729
$
20,218,262
LIABILITIES AND CAPITAL
Liabilities:
Mortgage notes payable, net
$
1,913,069
$
1,953,438
Notes, net
5,345,373
5,342,329
Line of credit and commercial paper
184,474
129,955
Accounts payable and accrued expenses
118,316
96,028
Accrued interest payable
66,238
66,310
Lease liabilities
313,866
308,748
Other liabilities
294,263
306,941
Security deposits
69,427
68,940
Distributions payable
258,841
244,621
Total liabilities
8,563,867
8,517,310
Commitments and contingencies
Redeemable Limited Partners
355,319
318,273
Capital:
Partners’ Capital:
Preference Units
37,280
37,280
General Partner
10,982,878
11,138,706
Limited Partners
207,405
209,961
Accumulated other comprehensive income (loss)
3,708
( 2,547
)
Total partners’ capital
11,231,271
11,383,400
Noncontrolling Interests – Partially Owned Properties
( 4,728
)
( 721
)
Total capital
11,226,543
11,382,679
Total liabilities and capital
$
20,145,729
$
20,218,262
See accompanying notes
10
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERA TIONS AND COMPREHENSIVE INCOME
(Amounts in thousands except per Unit data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
REVENUES
Rental income
$
1,422,397
$
1,340,378
$
717,309
$
687,030
EXPENSES
Property and maintenance
262,350
241,229
124,771
116,355
Real estate taxes and insurance
209,749
202,538
103,080
101,850
Property management
62,145
57,306
30,679
26,559
General and administrative
35,041
33,661
18,876
16,423
Depreciation
437,185
453,767
221,355
223,806
Total expenses
1,006,470
988,501
498,761
484,993
Net gain (loss) on sales of real estate properties
100,122
107,795
( 87
)
107,897
Operating income
516,049
459,672
218,461
309,934
Interest and other income
3,669
4,124
2,131
596
Other expenses
( 15,559
)
( 5,436
)
( 6,564
)
( 2,380
)
Interest:
Expense incurred, net
( 131,991
)
( 144,681
)
( 65,590
)
( 71,889
)
Amortization of deferred financing costs
( 3,996
)
( 4,201
)
( 2,017
)
( 2,124
)
Income before income and other taxes, income (loss) from
investments in unconsolidated entities and net gain (loss)
on sales of land parcels
368,172
309,478
146,421
234,137
Income and other tax (expense) benefit
( 634
)
( 573
)
( 336
)
( 291
)
Income (loss) from investments in unconsolidated entities
( 2,605
)
( 2,429
)
( 1,223
)
( 1,168
)
Net income
364,933
306,476
144,862
232,678
Net (income) loss attributable to Noncontrolling Interests – Partially Owned
Properties
( 2,082
)
( 1,583
)
( 1,105
)
( 944
)
Net income attributable to controlling interests
$
362,851
$
304,893
$
143,757
$
231,734
ALLOCATION OF NET INCOME:
Preference Units
$
1,545
$
1,545
$
773
$
773
General Partner
$
349,693
$
293,321
$
138,430
$
223,328
Limited Partners
11,613
10,027
4,554
7,633
Net income available to Units
$
361,306
$
303,348
$
142,984
$
230,961
Earnings per Unit – basic:
Net income available to Units
$
0.92
$
0.78
$
0.37
$
0.59
Weighted average Units outstanding
389,942
387,531
390,032
387,664
Earnings per Unit – diluted:
Net income available to Units
$
0.92
$
0.78
$
0.37
$
0.59
Weighted average Units outstanding
391,063
389,463
391,187
389,363
See accompanying notes
11
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIO NS AND COMPREHENSIVE INCOME (Continued)
(Amounts in thousands except per Unit data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Comprehensive income:
Net income
$
364,933
$
306,476
$
144,862
$
232,678
Other comprehensive income (loss):
Other comprehensive income (loss) – derivative instruments:
Unrealized holding gains (losses) arising during the period
4,054
( 1,259
)
13,834
( 1,259
)
Losses reclassified into earnings from other comprehensive
income
2,201
4,881
1,106
2,456
Other comprehensive income (loss)
6,255
3,622
14,940
1,197
Comprehensive income
371,188
310,098
159,802
233,875
Comprehensive (income) attributable to Noncontrolling Interests –
Partially Owned Properties
( 2,082
)
( 1,583
)
( 1,105
)
( 944
)
Comprehensive income attributable to controlling interests
$
369,106
$
308,515
$
158,697
$
232,931
See accompanying notes
12
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STA TEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
364,933
$
306,476
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation
437,185
453,767
Amortization of deferred financing costs
3,996
4,201
Amortization of discounts and premiums on debt
1,740
2,891
Amortization of deferred settlements on derivative instruments
2,195
4,875
Amortization of right-of-use assets
6,357
6,103
Write-off of pursuit costs
1,993
2,515
(Income) loss from investments in unconsolidated entities
2,605
2,429
Distributions from unconsolidated entities – return on capital
290
164
Net (gain) loss on sales of real estate properties
( 100,122
)
( 107,795
)
Realized (gain) loss on sale of investment securities
87
( 2,064
)
Compensation paid with Company Common Shares
20,845
18,600
Changes in assets and liabilities:
(Increase) decrease in other assets
( 13,258
)
( 2,096
)
Increase (decrease) in accounts payable and accrued expenses
25,424
22,615
Increase (decrease) in accrued interest payable
( 72
)
( 473
)
Increase (decrease) in lease liabilities
( 658
)
( 817
)
Increase (decrease) in other liabilities
( 8,047
)
( 23,985
)
Increase (decrease) in security deposits
487
3,468
Net cash provided by operating activities
745,980
690,874
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in real estate – acquisitions
( 186,676
)
( 113,046
)
Investment in real estate – development/other
( 46,815
)
( 55,491
)
Capital expenditures to real estate
( 135,247
)
( 83,304
)
Non-real estate capital additions
( 1,043
)
( 981
)
Interest capitalized for real estate and unconsolidated entities under development
( 6,979
)
( 2,267
)
Proceeds from disposition of real estate, net
133,916
255,922
Investments in unconsolidated entities – acquisitions
( 989
)
—
Investments in unconsolidated entities – development/other
( 25,413
)
( 48,577
)
Distributions from unconsolidated entities – return of capital
15
9
Purchase of investment securities and other investments
( 2,500
)
( 1,034
)
Proceeds from sale of investment securities
452
3,434
Net cash provided by (used for) investing activities
( 271,279
)
( 45,335
)
See accompanying notes
13
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2023
2022
CASH FLOWS FROM FINANCING ACTIVITIES:
Debt financing costs
$
—
$
( 228
)
Mortgage notes payable, net:
Proceeds
22,896
14,586
Lump sum payoffs
( 64,722
)
( 260,874
)
Scheduled principal repayments
( 54
)
( 2,985
)
Line of credit and commercial paper:
Commercial paper proceeds
2,382,619
2,836,037
Commercial paper repayments
( 2,328,100
)
( 2,966,121
)
Finance ground lease principal payments
( 1,329
)
( 1,229
)
Proceeds from EQR’s Employee Share Purchase Plan (ESPP)
2,124
2,378
Proceeds from exercise of EQR options
11,358
18,928
Payment of offering costs
—
( 487
)
Other financing activities, net
( 31
)
( 31
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
( 3,737
)
( 32,178
)
Contributions – Noncontrolling Interests – Partially Owned Properties
9
603
Contributions – Limited Partners
1
1
Distributions:
OP Units – General Partner
( 487,483
)
( 461,605
)
Preference Units
( 2,319
)
( 1,545
)
OP Units – Limited Partners
( 15,233
)
( 15,142
)
Noncontrolling Interests – Partially Owned Properties
( 3,230
)
( 17,232
)
Net cash provided by (used for) financing activities
( 487,231
)
( 887,124
)
Net increase (decrease) in cash and cash equivalents and restricted deposits
( 12,530
)
( 241,585
)
Cash and cash equivalents and restricted deposits, beginning of period
137,172
360,236
Cash and cash equivalents and restricted deposits, end of period
$
124,642
$
118,651
Cash and cash equivalents and restricted deposits, end of period
Cash and cash equivalents
$
35,701
$
45,010
Restricted deposits
88,941
73,641
Total cash and cash equivalents and restricted deposits, end of period
$
124,642
$
118,651
See accompanying notes
14
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2023
2022
SUPPLEMENTAL INFORMATION:
Cash paid for interest, net of amounts capitalized
$
125,518
$
136,787
Net cash paid (received) for income and other taxes
$
911
$
687
Amortization of deferred financing costs:
Investment in real estate, net
$
( 211
)
$
( 253
)
Other assets
$
1,392
$
1,170
Mortgage notes payable, net
$
895
$
1,159
Notes, net
$
1,920
$
2,125
Amortization of discounts and premiums on debt:
Mortgage notes payable, net
$
616
$
1,545
Notes, net
$
1,124
$
1,346
Amortization of deferred settlements on derivative instruments:
Other liabilities
$
( 6
)
$
( 6
)
Accumulated other comprehensive income
$
2,201
$
4,881
Write-off of pursuit costs:
Investment in real estate, net
$
316
$
761
Investments in unconsolidated entities
$
1,111
$
1,637
Other assets
$
566
$
117
(Income) loss from investments in unconsolidated entities:
Investments in unconsolidated entities
$
1,972
$
1,797
Other liabilities
$
633
$
632
Realized/unrealized (gain) loss on derivative instruments:
Other assets
$
( 3,359
)
$
—
Other liabilities
$
( 695
)
$
1,259
Accumulated other comprehensive income
$
4,054
$
( 1,259
)
Interest capitalized for real estate and unconsolidated entities under development:
Investment in real estate, net
$
( 2,988
)
$
( 675
)
Investments in unconsolidated entities
$
( 3,991
)
$
( 1,592
)
Investments in unconsolidated entities – development/other:
Investments in unconsolidated entities
$
( 24,633
)
$
( 47,887
)
Other liabilities
$
( 780
)
$
( 690
)
Debt financing costs:
Mortgage notes payable, net
$
—
$
( 228
)
Right-of-use assets and lease liabilities initial measurement and reclassifications:
Right-of-use assets
$
( 7,105
)
$
( 224
)
Lease liabilities
$
7,105
$
224
Non-cash share distribution and other transfers from unconsolidated entities:
Investments in unconsolidated entities
$
539
$
4,048
Other assets
$
( 539
)
$
( 4,048
)
See accompanying notes
15
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENT S OF CHANGES IN CAPITAL
(Amounts in thousands except per Unit data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
PARTNERS’ CAPITAL
PREFERENCE UNITS
Balance, beginning of period
$
37,280
$
37,280
$
37,280
$
37,280
Balance, end of period
$
37,280
$
37,280
$
37,280
$
37,280
GENERAL PARTNER
Balance, beginning of period
$
11,138,706
$
10,951,940
$
11,111,240
$
10,808,434
OP Unit Issuance:
Conversion of OP Units held by Limited Partners into OP Units
held by General Partner
4,659
1,484
986
1,310
Exercise of EQR share options
11,358
18,928
3,246
4,584
EQR’s Employee Share Purchase Plan (ESPP)
2,124
2,378
672
1,409
Share-based employee compensation expense:
EQR restricted shares
7,945
7,361
4,291
3,750
EQR share options
3,125
1,390
1,628
514
EQR ESPP discount
398
420
138
249
Net income available to Units – General Partner
349,693
293,321
138,430
223,328
OP Units – General Partner distributions
( 502,070
)
( 470,424
)
( 251,101
)
( 235,073
)
Offering costs
—
( 487
)
—
( 373
)
Supplemental Executive Retirement Plan (SERP)
148
( 269
)
( 343
)
( 106
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
( 900
)
( 27,355
)
( 900
)
( 27,355
)
Change in market value of Redeemable Limited Partners
( 39,123
)
98,140
( 33,177
)
97,201
Adjustment for Limited Partners ownership in Operating Partnership
6,815
6,632
7,768
5,587
Balance, end of period
$
10,982,878
$
10,883,459
$
10,982,878
$
10,883,459
LIMITED PARTNERS
Balance, beginning of period
$
209,961
$
214,094
$
211,718
$
217,451
Issuance of restricted units to Limited Partners
1
1
1
—
Conversion of OP Units held by Limited Partners into OP Units held
by General Partner
( 4,659
)
( 1,484
)
( 986
)
( 1,310
)
Equity compensation associated with Units – Limited Partners
10,867
13,159
6,213
5,361
Net income available to Units – Limited Partners
11,613
10,027
4,554
7,633
Units – Limited Partners distributions
( 15,640
)
( 15,488
)
( 7,736
)
( 7,593
)
Change in carrying value of Redeemable Limited Partners
2,077
2,649
1,409
371
Adjustment for Limited Partners ownership in Operating Partnership
( 6,815
)
( 6,632
)
( 7,768
)
( 5,587
)
Balance, end of period
$
207,405
$
216,326
$
207,405
$
216,326
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Balance, beginning of period
$
( 2,547
)
$
( 34,272
)
$
( 11,232
)
$
( 31,847
)
Accumulated other comprehensive income (loss) – derivative
instruments:
Unrealized holding gains (losses) arising during the period
4,054
( 1,259
)
13,834
( 1,259
)
Losses reclassified into earnings from other comprehensive
income
2,201
4,881
1,106
2,456
Balance, end of period
$
3,708
$
( 30,650
)
$
3,708
$
( 30,650
)
DISTRIBUTIONS
Distributions declared per Unit outstanding
$
1.325
$
1.25
$
0.6625
$
0.625
See accompanying notes
16
Table of Contents
ERP OPERATING LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (Continued)
(Amounts in thousands except per Unit data)
(Unaudited)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
NONCONTROLLING INTERESTS
NONCONTROLLING INTERESTS – PARTIALLY OWNED
PROPERTIES
Balance, beginning of period
$
( 721
)
$
18,166
$
( 2,553
)
$
3,415
Net income attributable to Noncontrolling Interests
2,082
1,583
1,105
944
Contributions by Noncontrolling Interests
9
603
9
157
Distributions to Noncontrolling Interests
( 3,261
)
( 17,263
)
( 452
)
( 1,427
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
( 2,837
)
( 4,823
)
( 2,837
)
( 4,823
)
Balance, end of period
$
( 4,728
)
$
( 1,734
)
$
( 4,728
)
$
( 1,734
)
See accompanying notes
17
Table of Contents
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Business
Equity Residential (“EQR”) is an S&P 500 company focused on the acquisition, development and management of residential properties located in and around dynamic cities that attract affluent long-term renters, a business that is conducted on its behalf by ERP Operating Limited Partnership (“ERPOP”). EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and ERPOP is an Illinois limited partnership formed in May 1993. References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP. References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP. Unless otherwise indicated, the notes to consolidated financial statements apply to both the Company and the Operating Partnership.
EQR is the general partner of, and as of June 30, 2023 owned an approximate 96.8 % ownership interest in, ERPOP. All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP. EQR issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, but does not have any indebtedness as all debt is incurred by the Operating Partnership. The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.
As of June 30, 2023, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 304 properties located in 10 states and the District of Columbia consisting of 80,212 apartment units. The ownership breakdown includes (table does not include any uncompleted development properties):
Properties
Apartment Units
Wholly Owned Properties
289
76,986
Partially Owned Properties – Consolidated
15
3,226
304
80,212
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States (“GAAP”) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) and certain reclassifications considered necessary for a fair presentation have been included. Operating results for the six months ended June 30, 2023 are not necessarily indicative of the results that may be expected for the year ending December 31, 2023.
In preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
The balance sheets at December 31, 2022 have been derived from the audited financial statements at that date but do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
For further information, including definitions of capitalized terms not defined herein, refer to the consolidated financial statements and footnotes thereto included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022 .
18
Table of Contents
Income and Other Taxes
EQR has elected to be taxed as a REIT. This, along with the nature of the operations of its operating properties, resulted in no provision for federal income taxes at the EQR level. In addition, ERPOP generally is not liable for federal income taxes as the partners recognize their allocable share of income or loss in their tax returns; therefore no provision for federal income taxes has been made at the ERPOP level. Historically, the Company has generally only incurred certain state and local income, excise and franchise taxes. The Company has elected taxable REIT subsidiary (“TRS”) status for certain of its corporate subsidiaries and, as a result, these entities will incur both federal and state income taxes on any taxable income of such entities after consideration of any net operating losses.
Recent Accounting Pronouncements
In August 2020, the Financial Accounting Standards Board (“FASB”) issued an amendment to the debt and equity financial instruments standards which simplifies the accounting for convertible instruments and accounting for contracts in an entity’s own equity. The Company adopted the standard when effective on January 1, 2022 and it had no impact on its consolidated results of operations and financial position.
In March 2020, the FASB issued an amendment to the reference rate reform standard which provides the option for a limited period of time to ease the potential burden in accounting for, or recognizing the effects of, reference rate reform on contract modifications and hedge accounting. The new standard was effective for the Company upon issuance and elections could be made through December 31, 2024. The Company elected to apply the hedge accounting expedients and application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
3. Equity, Capital and Other Interests
The Company refers to “Common Shares” and “Units” (which refer to both OP Units and restricted units) as equity securities for EQR and “General Partner Units” and “Limited Partner Units” as equity securities for ERPOP. To provide a streamlined and more readable presentation of the disclosures for the Company and the Operating Partnership, several sections below refer to the respective terminology for each with the same financial information and separate sections are provided, where needed, to further distinguish any differences in financial information and terminology.
The following table presents the changes in the Company’s issued and outstanding Common Shares and Units for the six months ended June 30, 2023 and 2022:
2023
2022
Common Shares
Common Shares outstanding at January 1,
378,429,708
375,527,195
Common Shares Issued:
Conversion of OP Units
180,629
31,089
Exercise of share options
232,317
348,510
Employee Share Purchase Plan (ESPP)
40,346
35,669
Restricted share grants, net
149,722
175,970
Common Shares outstanding at June 30,
379,032,722
376,118,433
Units
Units outstanding at January 1,
12,429,737
12,659,027
Restricted unit grants, net
166,344
223,242
Conversion of OP Units to Common Shares
( 180,629
)
( 31,089
)
Units outstanding at June 30,
12,415,452
12,851,180
Total Common Shares and Units outstanding at June 30,
391,448,174
388,969,613
Units Ownership Interest in Operating Partnership
3.2
%
3.3
%
19
Table of Contents
The following table presents the changes in the Operating Partnership’s issued and outstanding General Partner Units and Limited Partner Units for the six months ended June 30, 2023 and 2022:
2023
2022
General and Limited Partner Units
General and Limited Partner Units outstanding at January 1,
390,859,445
388,186,222
Issued to General Partner:
Exercise of EQR share options
232,317
348,510
EQR’s Employee Share Purchase Plan (ESPP)
40,346
35,669
EQR’s restricted share grants, net
149,722
175,970
Issued to Limited Partners:
Restricted unit grants, net
166,344
223,242
General and Limited Partner Units outstanding at June 30,
391,448,174
388,969,613
Limited Partner Units
Limited Partner Units outstanding at January 1,
12,429,737
12,659,027
Limited Partner restricted unit grants, net
166,344
223,242
Conversion of Limited Partner OP Units to EQR Common Shares
( 180,629
)
( 31,089
)
Limited Partner Units outstanding at June 30,
12,415,452
12,851,180
Limited Partner Units Ownership Interest in Operating Partnership
3.2
%
3.3
%
The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units, as well as the equity positions of the holders of restricted units, are collectively referred to as the “Noncontrolling Interests – Operating Partnership” and “Limited Partners Capital,” respectively, for the Company and the Operating Partnership. Subject to certain exceptions (including the “book-up” requirements of restricted units), the Noncontrolling Interests – Operating Partnership/Limited Partners Capital may exchange their Units with EQR for Common Shares on a one-for-one basis. The carrying value of the Noncontrolling Interests – Operating Partnership/Limited Partners Capital (including redeemable interests) is allocated based on the number of Noncontrolling Interests – Operating Partnership/Limited Partners Capital in total in proportion to the number of Noncontrolling Interests – Operating Partnership/Limited Partners Capital in total plus the total number of Common Shares/General Partner Units. Net income is allocated to the Noncontrolling Interests – Operating Partnership/Limited Partners Capital based on the weighted average ownership percentage during the period.
The Operating Partnership has the right but not the obligation to make a cash payment instead of issuing Common Shares to any and all holders of Noncontrolling Interests – Operating Partnership/Limited Partners Capital requesting an exchange of their Noncontrolling Interests – Operating Partnership/Limited Partners Capital with EQR. Once the Operating Partnership elects not to redeem the Noncontrolling Interests – Operating Partnership/Limited Partners Capital for cash, EQR is obligated to deliver Common Shares to the exchanging holder of the Noncontrolling Interests – Operating Partnership/Limited Partners Capital.
The Noncontrolling Interests – Operating Partnership/Limited Partners Capital are classified as either mezzanine equity or permanent equity. If EQR is required, either by contract or securities law, to deliver registered Common Shares, such Noncontrolling Interests – Operating Partnership/Limited Partners Capital are differentiated and referred to as “Redeemable Noncontrolling Interests – Operating Partnership” and “Redeemable Limited Partners,” respectively. Instruments that require settlement in registered shares cannot be classified in permanent equity as it is not always completely within an issuer’s control to deliver registered shares. Therefore, settlement in cash is assumed and that responsibility for settlement in cash is deemed to fall to the Operating Partnership as the primary source of cash for EQR, resulting in presentation in the mezzanine section of the balance sheet. The Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners are adjusted to the greater of carrying value or fair market value based on the Common Share price of EQR at the end of each respective reporting period. EQR has the ability to deliver unregistered Common Shares for the remaining portion of the Noncontrolling Interests – Operating Partnership/Limited Partners Capital that are classified in permanent equity at June 30, 2023 and December 31, 2022.
The carrying value of the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners is allocated based on the number of Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners in proportion to the number of Noncontrolling Interests – Operating Partnership/Limited Partners Capital in total. Such percentage of the total carrying value of Units/Limited Partner Units which is ascribed to the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners is then adjusted to the greater of carrying value or fair market value as described above. As of June 30, 2023 and 2022, the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners have a redemption value of approximately $ 355.3 million and $ 398.2 million, respectively, which represents the value of Common Shares that would be issued in exchange for the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners.
20
Table of Contents
The following table presents the changes in the redemption value of the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners for the six months ended June 30, 2023 and 2022, respectively (amounts in thousands):
2023
2022
Balance at January 1,
$
318,273
$
498,977
Change in market value
39,123
( 98,140
)
Change in carrying value
( 2,077
)
( 2,649
)
Balance at June 30,
$
355,319
$
398,188
Net proceeds from EQR Common Share and Preferred Share (see definition below) offerings and proceeds from exercise of options for Common Shares are contributed by EQR to ERPOP. In return for those contributions, EQR receives a number of OP Units in ERPOP equal to the number of Common Shares it has issued in the equity offering (or in the case of a preferred equity offering, a number of preference units in ERPOP equal in number and having the same terms as the Preferred Shares issued in the equity offering). As a result, the net proceeds from Common Shares and Preferred Shares are allocated for the Company between shareholders’ equity and Noncontrolling Interests – Operating Partnership and for the Operating Partnership between General Partner’s Capital and Limited Partners Capital to account for the change in their respective percentage ownership of the underlying equity.
The Company’s declaration of trust authorizes it to issue up to 100,000,000 preferred shares of beneficial interest, $ 0.01 par value per share (the “Preferred Shares”), with specific rights, preferences and other attributes as the Board of Trustees may determine, which may include preferences, powers and rights that are senior to the rights of holders of the Company’s Common Shares.
The following table presents the Company’s issued and outstanding Preferred Shares/Preference Units as of June 30, 2023 and December 31, 2022:
Amounts in thousands
Annual
Call
Dividend Per
June 30,
December 31,
Date (1)
Share/Unit (2)
2023
2022
Preferred Shares/Preference Units of beneficial interest, $ 0.01 par value;
100,000,000 shares authorized:
8.29 % Series K Cumulative Redeemable Preferred Shares/Preference
Units; liquidation value $ 50 per share/unit; 745,600 shares/units issued
and outstanding as of June 30, 2023 and December 31, 2022
12/10/2026
$
4.145
$
37,280
$
37,280
$
37,280
$
37,280
(1) On or after the call date, redeemable Preferred Shares/Preference Units may be redeemed for cash at the option of the Company or the Operating Partnership, respectively, in whole or in part, at a redemption price equal to the liquidation price per share/unit, plus accrued and unpaid distributions, if any.
(2) Dividends on Preferred Shares/Preference Units are payable quarterly.
Other
EQR and ERPOP currently have an active universal shelf registration statement for the issuance of equity and debt securities that automatically became effective upon filing with the SEC in May 2022 and expires in May 2025. Per the terms of ERPOP’s partnership agreement, EQR contributes the net proceeds of all equity offerings to the capital of ERPOP in exchange for additional OP Units (on a one-for-one Common Share per OP Unit basis) or preference units (on a one-for-one preferred share per preference unit basis).
The Company has an At-The-Market (“ATM”) share offering program which allows EQR to issue Common Shares from time to time into the existing trading market at current market prices or through negotiated transactions, including under forward sale arrangements. The current program matures in May 2025 and gives us the authority to issue up to 13.0 million shares, all of which remain available for issuance as of June 30, 2023.
The Company may repurchase up to 13.0 million Common Shares under its share repurchase program. No open market repurchases have occurred since 2008. As of June 30, 2023 , EQR has remaining authorization to repurchase up to 13.0 million of its shares.
ERPOP issued $ 0.9 million of 3.00 % Series Q Cumulative Redeemable Preference Units (the "Series Q Preference Units") in the second quarter of 2023 in connection with the buyout of the noncontrolling interest in a consolidated operating property (see Note 6 for additional discussion). The 933,454 Series Q Preference Units have a liquidation value of $ 1.00 per unit and pay distributions quarterly
21
Table of Contents
at the annual rate of $ 0.03 per unit. The Series Q Preference Units can be redeemed for, at EQR's/ERPOP's option, Common Shares, OP Units and/or cash upon the occurrence of specific events laid out in the agreement. If redeemed for Common Shares or OP Units, the number of shares/units issued is based on the Common Share price. The Series Q Preference Units increased the balance of Noncontrolling Interests - Partially Owned Properties in the consolidated balance sheets.
4. Real Estate
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023
December 31, 2022
Land
$
5,579,211
$
5,580,878
Depreciable property:
Buildings and improvements
19,702,354
19,471,503
Furniture, fixtures and equipment
2,479,945
2,352,050
In-Place lease intangibles
515,298
510,816
Projects under development:
Land
3,200
3,201
Construction-in-progress
47,716
109,739
Land held for development:
Land
46,160
46,160
Construction-in-progress
15,174
14,407
Investment in real estate
28,389,058
28,088,754
Accumulated depreciation
( 9,428,549
)
( 9,027,850
)
Investment in real estate, net
$
18,960,509
$
19,060,904
During th e six months ended June 30, 2023, the Company acquired the following from unaffiliated parties (purchase price in thousands):
Properties
Apartment Units
Purchase Price
Rental Properties – Consolidated (1)
2
549
$
186,600
Total
2
549
$
186,600
(1) Purchase price includes an allocation of approximately $ 19.3 million to land and $ 167.4 million to depreciable property (inclusive of capitalized closing costs).
During the six months ended June 30, 2023, the Company disposed of the following to unaffiliated parties (sales price and net gain in thousands):
Properties
Apartment Units
Sales Price
Net Gain
Rental Properties – Consolidated
7
247
$
135,300
$
100,122
Total
7
247
$
135,300
$
100,122
5. Commitments to Acquire/Dispose of Real Estate
The Company has entered into an agreement to acquire the following (purchase price in thousands):
Properties
Apartment Units
Purchase Price
Rental Properties – Consolidated
1
290
$
93,000
Total
1
290
$
93,000
The Company has entered into an agreement to dispose of the following (sales price and net book value in thousands):
Properties
Apartment Units
Sales Price
Net Book Value at
June 30, 2023
Rental Properties - Consolidated
1
166
$
60,100
$
31,305
Total
1
166
$
60,100
$
31,305
22
Table of Contents
The closing of pending transactions is subject to certain conditions and restrictions; therefore there can be no assurance that the transactions will be consummated or that the final terms will not differ in material respects from any agreements summarized above. See Note 14 for discussion of the properties acquired or disposed of, if any, subsequent to June 30, 2023 .
6. Investments in Partially Owned Entities
The Company has invested in various entities with unrelated third parties which are either consolidated or accounted for under the equity method of accounting (unconsolidated).
Consolidated Variable Interest Entities (“VIEs”)
In accordance with accounting standards for consolidation of VIEs, the Company consolidates ERPOP on EQR’s financial statements. As the sole general partner of ERPOP, EQR has exclusive control of ERPOP’s day-to-day management. The limited partners are not able to exercise substantive kick-out or participating rights. As a result, ERPOP qualifies as a VIE. EQR has a controlling financial interest in ERPOP and, thus, is ERPOP’s primary beneficiary. EQR has the power to direct the activities of ERPOP that most significantly impact ERPOP’s economic performance as well as the obligation to absorb losses or the right to receive benefits from ERPOP that could potentially be significant to ERPOP.
The Company has various equity interests in certain joint ventures that have been deemed to be VIEs, and the Company is the VIEs’ primary beneficiary. As a result, the joint ventures are required to be consolidated on the Company’s financial statements. The following table summarizes the Company’s consolidated joint ventures as of June 30, 2023:
Operating Properties (1), (2)
Properties
Apartment Units
Consolidated Joint Ventures (VIE)
15
3,226
(1) During the second quarter of 2023, the Company acquired its joint venture partner's 10 % interest in a 200 -unit apartment property for $ 4.6 million, of which the Company paid $ 3.7 million in cash and ERPOP issued $ 0.9 million of 3.00 % Series Q Preference Units (see Note 3 for additional discussion). The property is now wholly owned. In connection with the buyout, the carrying amount of the Noncontrolling Interests – Partially Owned Properties totaling $ 3.7 million was reduced to zero and the remaining $ 0.9 million was recorded to paid in capital/general partner capital. The Company also repaid $ 64.7 million of mortgage debt at par prior to maturity in conjunction with the buyout.
(2) The land parcel under one of the projects is subject to a long-term ground lease.
The following table provides consolidated assets and liabilities related to the Company's VIEs as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023
December 31, 2022
Consolidated Assets
$
579,832
$
691,880
Consolidated Liabilities
$
107,228
$
158,932
Certain consolidated joint ventures in which we have investments obtained mortgage debt to finance a portion of their activities. The following table and information summarizes the variable rate construction mortgage debt that is non-recourse to the Company at June 30, 2023 (aggregate and amounts borrowed under loan commitments in thousands):
Recently Completed Operating Property
Number of joint ventures with debt financing
1
Aggregate loan commitments
$
73,344
Amounts borrowed under loan commitments (1)
$
67,876
Maturity dates
2025
(1) See Note 9 for the proceeds of secured conventional floating rate debt under Mortgage Notes Payable and Note 14 for discussion of the loan repayment subsequent to June 30, 2023 .
23
Table of Contents
Investments in Unconsolidated Entities
The Company has various equity interests in certain joint ventures that are unconsolidated and accounted for using the equity method of accounting. Most of these have been deemed to be VIEs and the Company is not the VIEs' primary beneficiary. The remaining have been deemed not to be VIEs and the Company does not have a controlling voting interest.
The following table and information summarizes the Company’s investments in unconsolidated entities as of June 30, 2023 and December 31, 2022 (amounts in thousands except for ownership percentage):
June 30, 2023
December 31, 2022
Ownership Percentage
Investments in Unconsolidated Entities:
Various Real Estate Holdings (VIE)
$
36,873
$
35,974
Varies
Projects Under Development and Land Held for Development (VIE)
242,391
218,043
62 % - 95 % (1)
Real Estate Technology Funds/Companies (VIE)
25,695
25,249
Varies
Other
( 249
)
( 242
)
Varies
Investments in Unconsolidated Entities
$
304,710
$
279,024
(1) In certain instances, the joint venture agreements contain provisions for promoted interests in favor of our joint venture partner. If the terms of the promoted interest are attained, then our share of the proceeds from a sale or other capital event of the unconsolidated entity may be less than the indicated ownership percentage.
The following table summarizes the Company’s unconsolidated joint ventures that were deemed to be VIEs as of June 30, 2023:
Real Estate Holdings (1)
Projects Under Development (2), (5)
Projects Held for Development (2), (3)
Entities
Projects
Apartment Units (4)
Projects
Apartment Units (4)
Unconsolidated Joint Ventures (VIE)
2
6
1,982
4
1,334
(1) Represents entities that hold various real estate investments.
(2) Represents separate unconsolidated joint ventures for the purpose of developing multifamily rental properties.
(3) Represents separate unconsolidated joint ventures that have not yet started.
(4) Represents the intended number of apartment units to be developed.
(5) The land parcel under one of the projects is subject to a long-term ground lease.
New Development Joint Ventures
The following table provides information on total unconsolidated development joint ventures entered into during the six months ended June 30, 2023 (amounts in thousands except for number of unconsolidated joint ventures and apartment units):
Number of unconsolidated joint ventures (1)
1
Apartment units (2)
368
Investments in unconsolidated entities – acquisitions
$
989
(1) The entities qualify as VIEs, but the Company is not the primary beneficiary because it does not have the power to direct the activities that most significantly impact the VIE’s performance. Therefore, the entities are unconsolidated and recorded using the equity method of accounting. See Note 2 of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022 for additional discussion.
(2) Represents the intended number of apartment units to be developed.
24
Table of Contents
7. Restricted Deposits
The following table presents the Company’s restricted deposits as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023
December 31, 2022
Mortgage escrow deposits:
Replacement reserves
$
13,440
$
12,549
Mortgage principal reserves/sinking funds
28,802
25,304
Mortgage escrow deposits
42,242
37,853
Restricted cash:
Earnest money on pending acquisitions
4,000
4,500
Restricted deposits on real estate investments
225
229
Resident security and utility deposits
39,504
38,432
Other
2,970
2,289
Restricted cash
46,699
45,450
Restricted deposits
$
88,941
$
83,303
8. Leases
Lessor Accounting
The Company is the lessor for its residential and non-residential leases and these leases are accounted for as operating leases under the lease standard.
The following table presents the lease income types relating to lease payments for residential and non-residential leases along with the total other rental income for the six months ended June 30, 2023 and 2022 (amounts in thousands):
Six Months Ended June 30, 2023
Six Months Ended June 30, 2022
Income Type
Residential
Leases
Non-Residential
Leases
Total
Residential
Leases
Non-Residential
Leases
Total
Residential and non-residential rent
$
1,276,338
$
31,973
$
1,308,311
$
1,194,087
$
32,095
$
1,226,182
Utility recoveries (RUBS income) (1)
42,786
419
43,205
39,583
369
39,952
Parking rent
21,893
225
22,118
21,706
202
21,908
Other lease revenue (2)
( 13,420
)
734
( 12,686
)
( 889
)
( 197
)
( 1,086
)
Total lease revenue
$
1,327,597
$
33,351
1,360,948
$
1,254,487
$
32,469
1,286,956
Parking revenue
20,395
18,431
Other revenue
41,054
34,991
Total other rental income (3)
61,449
53,422
Rental income
$
1,422,397
$
1,340,378
(1) RUBS income primarily consists of variable payments representing the recovery of utility costs from residents.
(2) Other lease revenue consists of the revenue adjustment related to bad debt and other miscellaneous lease revenue.
(3) Other rental income is accounted for under the revenue recognition standard.
25
Table of Contents
The following table presents the lease income types relating to lease payments for residential and non-residential leases along with the total other rental income for the quarters ended June 30, 2023 and 2022 (amounts in thousands):
Quarter Ended June 30, 2023
Quarter Ended June 30, 2022
Income Type
Residential
Leases
Non-Residential
Leases
Total
Residential
Leases
Non-Residential
Leases
Total
Residential and non-residential rent
$
641,586
$
15,987
$
657,573
$
606,307
$
16,221
$
622,528
Utility recoveries (RUBS income) (1)
21,403
212
21,615
19,985
188
20,173
Parking rent
11,011
116
11,127
10,923
104
11,027
Other lease revenue (2)
( 5,831
)
65
( 5,766
)
5,412
( 154
)
5,258
Total lease revenue
$
668,169
$
16,380
684,549
$
642,627
$
16,359
658,986
Parking revenue
10,192
9,623
Other revenue
22,568
18,421
Total other rental income (3)
32,760
28,044
Rental income
$
717,309
$
687,030
(1) RUBS income primarily consists of variable payments representing the recovery of utility costs from residents.
(2) Other lease revenue consists of the revenue adjustment related to bad debt and other miscellaneous lease revenue.
(3) Other rental income is accounted for under the revenue recognition standard.
The following table presents residential and non-residential accounts receivable and straight-line receivable balances for the Company’s properties as of June 30, 2023 and December 31, 2022 (amounts in thousands):
Residential
Non-Residential
Balance Sheet (Other assets):
June 30, 2023
December 31, 2022
June 30, 2023
December 31, 2022
Resident/tenant accounts receivable balances
$
27,098
$
35,688
$
2,382
$
2,820
Allowance for doubtful accounts
( 22,609
)
( 31,405
)
( 1,383
)
( 2,152
)
Net receivable balances
$
4,489
$
4,283
$
999
$
668
Straight-line receivable balances
$
7,072
$
4,398
$
13,562
$
13,795
The following table presents residential bad debt for the Company’s properties for the six months and quarters ended June 30, 2023 and 2022 (amounts in thousands):
Six Months Ended June 30,
Quarter Ended June 30,
Income Statement (Rental income):
2023
2022
2023
2022
Bad debt, net (1)
$
19,820
$
8,147
$
9,065
$
( 1,748
)
% of rental income
1.4
%
0.6
%
1.3
%
( 0.3
%)
(1) Bad debt, net benefited from additional resident payments due to governmental rental assistance programs of approximately $ 1.8 million and $ 25.1 million for the six months ended June 30, 2023 and 2022 , respectively, and $ 0.7 million and $ 15.0 million for the quarters ended June 30, 2023 and 2022 , respectively.
9. Debt
EQR does not have any indebtedness as all debt is incurred by the Operating Partnership. Weighted average interest rates noted below for the six months ended June 30, 2023 include the effect of any derivative instruments and amortization of premiums/discounts/OCI (other comprehensive income) on debt and derivatives.
26
Table of Contents
Mortgage Notes Payable
The following table summarizes the Company’s mortgage notes payable activity for the six months ended June 30, 2023 (amounts in thousands):
Mortgage notes
payable, net as of
December 31, 2022
Proceeds
Lump sum
payoffs
Scheduled
principal
repayments
Amortization
of premiums/
discounts
Amortization
of deferred
financing
costs, net (1)
Mortgage notes
payable, net as of
June 30, 2023
Fixed Rate Debt:
Secured – Conventional
$
1,608,838
$
—
$
—
$
—
$
—
$
460
$
1,609,298
Floating Rate Debt:
Secured – Conventional
108,378
22,896
(2)
( 64,722
)
( 54
)
—
365
66,863
Secured – Tax Exempt
236,222
—
—
—
616
70
236,908
Floating Rate Debt
344,600
22,896
( 64,722
)
( 54
)
616
435
303,771
Total
$
1,953,438
$
22,896
$
( 64,722
)
$
( 54
)
$
616
$
895
$
1,913,069
(1) Represents amortization of deferred financing costs, net of debt financing costs.
(2) See Note 6 for additional discussion of the variable rate construction mortgage debt.
The following table summarizes certain interest rate and maturity date information as of and for the six months ended June 30, 2023:
June 30, 2023
Interest Rate Ranges
0.10 % - 7.91 %
Weighted Average Interest Rate
3.63 %
Maturity Date Ranges
2023 - 2061
As of June 30, 2023, the Company had $ 250.0 million of secured tax-exempt bonds subject to third-party credit enhancement.
Notes
The following table summarizes the Company’s notes activity for the six months ended June 30, 2023 (amounts in thousands):
Notes, net as of
December 31, 2022
Proceeds
Lump sum
payoffs
Amortization
of premiums/
discounts
Amortization
of deferred
financing
costs, net (1)
Notes, net as of
June 30, 2023
Fixed Rate Debt:
Unsecured – Public
$
5,342,329
$
—
$
—
$
1,124
$
1,920
$
5,345,373
(1) Represents amortization of deferred financing costs, net of debt financing costs.
The following table summarizes certain interest rate and maturity date information as of and for the six months ended June 30, 2023:
June 30, 2023
Interest Rate Ranges
1.85 % - 7.57 %
Weighted Average Interest Rate
3.54 %
Maturity Date Ranges
2025 - 2047
The Company’s unsecured public notes contain certain financial and operating covenants including, among other things, maintenance of certain financial ratios. The Company was in compliance with its unsecured public debt covenants for the six months ended June 30, 2023.
27
Table of Contents
Line of Credit and Commercial Paper
The Company has a $ 2.5 billion unsecured revolving credit facility maturing on October 26, 2027 . The Company has the ability to increase available borrowings by an additional $ 750.0 million by adding lenders to the facility, obtaining the agreement of existing lenders to increase their commitments or incurring one or more term loans. The interest rate on advances under the facility will generally be the Secured Overnight Financing Rate ("SOFR") plus a spread (currently 0.725 %), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 0.125 %). Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating. The Company did no t borrow any amounts under its revolving credit facility during the six months ended June 30, 2023.
The Company has an unsecured commercial paper note program under which it may borrow up to a maximum of $ 1.0 billion subject to market conditions. The notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company’s other unsecured senior indebtedness.
The following table summarizes certain weighted average interest rate, maturity and amount outstanding information for the commercial paper program as of and for the six months ended June 30, 2023:
June 30, 2023
Weighted Average Interest Rate (1)
5.12 %
Weighted Average Maturity (in days)
26
Weighted Average Amount Outstanding
$ 164.5 million
(1) The notes bear interest at various floating rates.
The Company limits its utilization of the revolving credit facility in order to maintain liquidity to support its $ 1.0 billion commercial paper program along with certain other obligations. The following table presents the availability on the Company’s unsecured revolving credit facility as of June 30, 2023 (amounts in thousands):
June 30, 2023
Unsecured revolving credit facility commitment
$
2,500,000
Commercial paper balance outstanding
( 185,187
)
Unsecured revolving credit facility balance outstanding
—
Other restricted amounts
( 3,484
)
Unsecured revolving credit facility availability
$
2,311,329
Other
The following table summarizes the Company's total debt extinguishment costs recorded as additional expense for the six months and quarters ended June 30, 2023 and 2022 (amounts in thousands):
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Write-offs of unamortized deferred financing costs
$
47
$
92
$
47
$
92
Write-offs of unamortized (premiums)/discounts/OCI
—
377
—
377
Total
$
47
$
469
$
47
$
469
10. Fair Value Measurements
The valuation of financial instruments requires the Company to make estimates and judgments that affect the fair value of the instruments. The Company, where possible, bases the fair values of its financial instruments on listed market prices and third-party quotes. Where these are not available, the Company bases its estimates on current instruments with similar terms and maturities or on other factors relevant to the financial instruments.
In the normal course of business, the Company is exposed to the effect of interest rate changes. The Company may seek to manage these risks by following established risk management policies and procedures including the use of derivatives to hedge interest rate risk on debt instruments. The Company may also use derivatives to manage commodity prices in the daily operations of the business.
28
Table of Contents
A three-level valuation hierarchy exists for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels are defined as follows:
• Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
• Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
• Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The Company’s derivative positions are valued using models developed by the respective counterparty as well as models applied internally by the Company that use as their inputs readily observable market parameters (such as forward yield curves and credit default swap data). The following table summarizes the inputs to the valuations for each type of fair value measurement:
Fair Value Measurement Type
Valuation Inputs
Employee holdings (other than Common Shares) within the supplemental executive retirement plan (the “SERP”)
Quoted market prices for identical assets. These holdings are included in other assets and other liabilities on the consolidated balance sheets.
Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners
Quoted market price of Common Shares.
Mortgage notes payable and private unsecured debt (including its commercial paper and line of credit, if applicable)
Indicative rates provided by lenders of similar loans.
Public unsecured notes
Quoted market prices for each underlying issuance.
The fair values of the Company’s financial instruments (other than mortgage notes payable, unsecured notes, commercial paper, line of credit and derivative instruments), including cash and cash equivalents and other financial instruments, approximate their carrying or contract value. The following table provides a summary of the carrying and fair values for the Company’s mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) at June 30, 2023 and December 31, 2022, respectively (amounts in thousands):
June 30, 2023
December 31, 2022
Carrying Value
Estimated Fair
Value (Level 2)
Carrying Value
Estimated Fair
Value (Level 2)
Mortgage notes payable, net
$
1,913,069
$
1,773,555
$
1,953,438
$
1,803,525
Unsecured debt, net
5,529,847
4,975,013
5,472,284
4,874,490
Total debt, net
$
7,442,916
$
6,748,568
$
7,425,722
$
6,678,015
The following table summarizes the Company’s consolidated derivative instruments at June 30, 2023 (dollar amounts are in thousands):
Forward Starting
Swaps (1)
Current Notional Balance
$
450,000
Lowest Interest Rate
2.4470
%
Highest Interest Rate
3.6995
%
Maturity Date
2033
(1) Forward Starting Swaps – Designed to partially fix interest rates in advance of planned future debt issuances. These swaps have mandatory counterparty terminations i n 2024 and are targeted for certain 2023 debt issuances. All of these forward starting swaps settled subsequent to June 30, 2023. See Note 14 for additional discussion.
29
Table of Contents
The following tables provide a summary of the fair value measurements for each major category of assets and liabilities measured at fair value on a recurring basis and the location within the accompanying consolidated balance sheets at June 30, 2023 and December 31, 2022, respectively (amounts in thousands):
Fair Value Measurements at Reporting Date Using
Description
Balance Sheet
Location
6/30/2023
Quoted Prices in
Active Markets for
Identical Assets/Liabilities
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Derivatives designated as hedging instruments:
Interest Rate Contracts:
Forward Starting Swaps
Other Assets
$
25,224
$
—
$
25,224
$
—
Supplemental Executive Retirement Plan
Other Assets
130,135
130,135
—
—
Total
$
155,359
$
130,135
$
25,224
$
—
Liabilities
Derivatives designated as hedging instruments:
Interest Rate Contracts:
Forward Starting Swaps
Other Liabilities
$
515
$
—
$
515
$
—
Supplemental Executive Retirement Plan
Other Liabilities
130,135
130,135
—
—
Total
$
130,650
$
130,135
$
515
$
—
Redeemable Noncontrolling Interests –
Operating Partnership/Redeemable
Limited Partners
Mezzanine
$
355,319
$
—
$
355,319
$
—
Fair Value Measurements at Reporting Date Using
Description
Balance Sheet
Location
12/31/2022
Quoted Prices in
Active Markets for
Identical Assets/Liabilities
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Derivatives designated as hedging instruments:
Interest Rate Contracts:
Forward Starting Swaps
Other Assets
$
21,864
$
—
$
21,864
$
—
Supplemental Executive Retirement Plan
Other Assets
133,245
133,245
—
—
Total
$
155,109
$
133,245
$
21,864
$
—
Liabilities
Derivatives designated as hedging instruments:
Interest Rate Contracts:
Forward Starting Swaps
Other Liabilities
$
1,210
$
—
$
1,210
$
—
Supplemental Executive Retirement Plan
Other Liabilities
133,245
133,245
—
—
Total
$
134,455
$
133,245
$
1,210
$
—
Redeemable Noncontrolling Interests –
Operating Partnership/Redeemable
Limited Partners
Mezzanine
$
318,273
$
—
$
318,273
$
—
30
Table of Contents
The following tables provide a summary of the effect of cash flow hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the six months ended June 30, 2023 and 2022, respectively (amounts in thousands):
June 30, 2023
Type of Cash Flow Hedge
Amount of
Gain/(Loss)
Recognized in OCI
on Derivative
Location of
Gain/(Loss)
Reclassified from
Accumulated OCI
into Income
Amount of
Gain/(Loss)
Reclassified from
Accumulated
OCI into Income
Derivatives designated as hedging instruments:
Interest Rate Contracts:
Forward Starting Swaps
$
4,054
Interest expense
$
( 2,201
)
Total
$
4,054
$
( 2,201
)
June 30, 2022
Type of Cash Flow Hedge
Amount of
Gain/(Loss)
Recognized in OCI
on Derivative
Location of
Gain/(Loss)
Reclassified from
Accumulated OCI
into Income
Amount of
Gain/(Loss)
Reclassified from
Accumulated
OCI into Income
Derivatives designated as hedging instruments:
Interest Rate Contracts:
Forward Starting Swaps
$
( 1,259
)
Interest expense
$
( 4,881
)
Total
$
( 1,259
)
$
( 4,881
)
As of June 30, 2023 and December 31, 2022 , there were approximately $ 3.7 million in deferred gains, net, and $ 2.5 million in deferred losses, net, included in accumulated other comprehensive income (loss), respectively, related to previously settled and unsettled derivative instruments, of which an estimated $ 2.4 million may be recognized as additional interest expense during the twelve months ending June 30, 2024.
11. Earnings Per Share and Earnings Per Unit
Equity Residential
The following tables set forth the computation of net income per share – basic and net income per share – diluted for the Company (amounts in thousands except per share amounts):
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Numerator for net income per share – basic:
Net income
$
364,933
$
306,476
$
144,862
$
232,678
Allocation to Noncontrolling Interests – Operating Partnership
( 11,613
)
( 10,027
)
( 4,554
)
( 7,633
)
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
( 2,082
)
( 1,583
)
( 1,105
)
( 944
)
Preferred distributions
( 1,545
)
( 1,545
)
( 773
)
( 773
)
Numerator for net income per share – basic
$
349,693
$
293,321
$
138,430
$
223,328
Numerator for net income per share – diluted:
Net income
$
364,933
$
306,476
$
144,862
$
232,678
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
( 2,082
)
( 1,583
)
( 1,105
)
( 944
)
Preferred distributions
( 1,545
)
( 1,545
)
( 773
)
( 773
)
Numerator for net income per share – diluted
$
361,306
$
303,348
$
142,984
$
230,961
Denominator for net income per share – basic and diluted:
Denominator for net income per share – basic
378,492
375,640
378,642
375,769
Effect of dilutive securities:
OP Units
11,450
11,891
11,390
11,895
Long-term compensation shares/units
1,121
1,863
1,155
1,698
ATM forward sales
—
69
—
1
Denominator for net income per share – diluted
391,063
389,463
391,187
389,363
Net income per share – basic
$
0.92
$
0.78
$
0.37
$
0.59
Net income per share – diluted
$
0.92
$
0.78
$
0.37
$
0.59
31
Table of Contents
ERP Operating Limited Partnership
The following tables set forth the computation of net income per Unit – basic and net income per Unit – diluted for the Operating Partnership (amounts in thousands except per Unit amounts):
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Numerator for net income per Unit – basic and diluted:
Net income
$
364,933
$
306,476
$
144,862
$
232,678
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
( 2,082
)
( 1,583
)
( 1,105
)
( 944
)
Allocation to Preference Units
( 1,545
)
( 1,545
)
( 773
)
( 773
)
Numerator for net income per Unit – basic and diluted
$
361,306
$
303,348
$
142,984
$
230,961
Denominator for net income per Unit – basic and diluted:
Denominator for net income per Unit – basic
389,942
387,531
390,032
387,664
Effect of dilutive securities:
Dilution for Units issuable upon assumed exercise/vesting
of the Company’s long-term compensation shares/units
1,121
1,863
1,155
1,698
ATM forward sales
—
69
—
1
Denominator for net income per Unit – diluted
391,063
389,463
391,187
389,363
Net income per Unit – basic
$
0.92
$
0.78
$
0.37
$
0.59
Net income per Unit – diluted
$
0.92
$
0.78
$
0.37
$
0.59
12. Commitments and Contingencies
Commitments
Real Estate Development Commitments
As of June 30, 2023 , the Company has both consolidated and unconsolidated real estate projects under development. The following table summarizes the gross remaining total project costs for the Company’s projects under development at June 30, 2023 (total project costs remaining in thousands):
Projects
Apartment Units
Total Project Costs Remaining (1)
Projects Under Development
Consolidated
1
225
$
101,705
Unconsolidated
6
1,982
243,293
Total Projects Under Development
7
2,207
$
344,998
(1) The Company’s share of the $ 345.0 million in total project costs remaining approximates $ 109.7 million, with the balance funded by the Company’s joint venture partners (approximately $ 2.7 million) and/or applicable construction loans (approximately $ 232.6 million).
We have entered into, and may continue in the future to enter into, joint venture agreements with third-party partners for the development of multifamily rental properties. The joint venture agreements with each development partner include buy-sell provisions that provide the right, but not the obligation, for the Company to acquire each respective partner’s interests or sell its interests at any time following the occurrence of certain pre-defined events described in the joint venture agreements. See Note 6 for additional discussion.
Other Commitments
We have entered into, and may continue in the future to enter into, real estate technology and other real estate fund investments. As of June 30, 2023, t he Company has invested in nine separate such investments totaling $ 36.9 million with aggregate remaining commitments of approximately $ 16.1 million.
32
Table of Contents
Contingencies
Litigation and Legal Matters
The Company, as an owner of real estate, is subject to various federal, state and local laws. Compliance by the Company with existing laws has not had a material adverse effect on the Company. However, the Company cannot predict the impact of new or changed laws or regulations on its current properties or on properties that it may acquire in the future.
The Company does not believe there is any litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.
13. Reportable Segments
Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the chief operating decision maker. The chief operating decision maker decides how resources are allocated and assesses performance on a recurring basis at least quarterly.
The Company’s primary business is the acquisition, development and management of multifamily residential properties, which includes the generation of rental and other related income through the leasing of apartment units to residents. The chief operating decision maker evaluates the Company’s operating performance geographically by market and both on a same store and non-same store basis. While the Company does maintain a non-residential presence, it accounts for approximately 3.8 % of total revenues for the six months ended June 30, 2023 and is designed as an amenity for our residential residents. The chief operating decision maker evaluates the performance of each property on a consolidated residential and non-residential basis. The Company’s geographic consolidated same store operating segments represent its reportable segments.
The Company’s development activities are other business activities that do not constitute an operating segment and as such, have been aggregated in the “Other” category in the tables presented below.
All revenues are from external customers and there is no customer who contributed 10% or more of the Company’s total revenues during the six months and quarters ended June 30, 2023 and 2022, respectively.
The primary financial measure for the Company’s rental real estate segment is net operating income (“NOI”), which represents rental income less: 1) property and maintenance expense and 2) real estate taxes and insurance expense (all as reflected in the accompanying consolidated statements of operations and comprehensive income). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties. Revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.
The following table presents a reconciliation of NOI from our rental real estate for the six months and quarters ended June 30, 2023 and 2022, respectively (amounts in thousands):
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Rental income
$
1,422,397
$
1,340,378
$
717,309
$
687,030
Property and maintenance expense
( 262,350
)
( 241,229
)
( 124,771
)
( 116,355
)
Real estate taxes and insurance expense
( 209,749
)
( 202,538
)
( 103,080
)
( 101,850
)
Total operating expenses
( 472,099
)
( 443,767
)
( 227,851
)
( 218,205
)
Net operating income
$
950,298
$
896,611
$
489,458
$
468,825
33
Table of Contents
The following tables present NOI from our rental real estate for each segment for the six months and quarters ended June 30, 2023 and 2022, respectively, as well as total assets and capital expenditures at June 30, 2023 (amounts in thousands):
Six Months Ended June 30, 2023
Six Months Ended June 30, 2022
Rental
Income
Operating
Expenses
NOI
Rental
Income
Operating
Expenses
NOI
Same store (1)
Los Angeles
$
234,243
$
73,597
$
160,646
$
227,809
$
67,243
$
160,566
Orange County
63,904
14,372
49,532
60,018
13,013
47,005
San Diego
45,452
10,348
35,104
42,410
9,605
32,805
Subtotal - Southern California
343,599
98,317
245,282
330,237
89,861
240,376
San Francisco
216,121
66,067
150,054
206,019
61,753
144,266
Washington, D.C.
217,282
71,075
146,207
203,973
68,523
135,450
New York
237,830
97,859
139,971
206,162
93,941
112,221
Seattle
149,291
41,726
107,565
140,114
40,195
99,919
Boston
143,127
43,383
99,744
131,779
41,074
90,705
Denver
35,469
10,500
24,969
33,065
9,331
23,734
Other Expansion Markets
32,359
15,324
17,035
30,598
13,008
17,590
Total same store
1,375,078
444,251
930,827
1,281,947
417,686
864,261
Non-same store/other
Non-same store (2)
44,677
17,236
27,441
33,690
15,357
18,333
Other (3)
2,642
10,612
( 7,970
)
24,741
10,724
14,017
Total non-same store/other
47,319
27,848
19,471
58,431
26,081
32,350
Totals
$
1,422,397
$
472,099
$
950,298
$
1,340,378
$
443,767
$
896,611
(1) For the six months ended June 30, 2023 and 2022 , same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2022, less properties subsequently sold, which represented 76,952 apartment units.
(2) For the six months ended June 30, 2023 and 2022, non-same store primarily includes properties acquired after January 1, 2022, plus any properties in lease-up and not stabilized as of January 1, 2022, and any properties undergoing major renovations.
(3) Other includes development, other corporate operations and operations prior to disposition for properties sold.
Quarter Ended June 30, 2023
Quarter Ended June 30, 2022
Rental
Income
Operating
Expenses
NOI
Rental
Income
Operating
Expenses
NOI
Same store (1)
Los Angeles
$
118,562
$
35,795
$
82,767
$
118,840
$
33,060
$
85,780
Orange County
32,316
7,186
25,130
31,252
6,482
24,770
San Diego
24,691
5,747
18,944
23,067
5,220
17,847
Subtotal - Southern California
175,569
48,728
126,841
173,159
44,762
128,397
San Francisco
108,641
32,062
76,579
105,403
30,081
75,322
Washington, D.C.
109,660
34,807
74,853
103,268
34,311
68,957
New York
119,785
48,088
71,697
106,332
46,067
60,265
Seattle
74,729
21,246
53,483
71,577
20,269
51,308
Boston
72,469
20,747
51,722
67,117
20,016
47,101
Denver
17,873
5,010
12,863
16,833
4,697
12,136
Other Expansion Markets
18,718
8,346
10,372
17,685
7,375
10,310
Total same store
697,444
219,034
478,410
661,374
207,578
453,796
Non-same store/other
Non-same store (2)
19,664
7,219
12,445
14,848
6,064
8,784
Other (3)
201
1,598
( 1,397
)
10,808
4,563
6,245
Total non-same store/other
19,865
8,817
11,048
25,656
10,627
15,029
Totals
$
717,309
$
227,851
$
489,458
$
687,030
$
218,205
$
468,825
(1) For the quarters ended June 30, 2023 and 2022 , same store primarily includes all properties acquired or completed that were stabilized prior to April 1, 2022, less properties subsequently sold, which represented 77,545 apartment units.
34
Table of Contents
(2) For the quarters ended June 30, 2023 and 2022, non-same store primarily includes properties acquired after April 1, 2022, plus any properties in lease-up and not stabilized as of April 1, 2022, and any properties undergoing major renovations.
(3) Other includes development, other corporate operations and operations prior to disposition for properties sold.
Six Months Ended June 30, 2023
Total Assets
Capital Expenditures
Same store (1)
Los Angeles
$
2,522,130
$
23,582
Orange County
349,363
4,230
San Diego
229,569
7,907
Subtotal - Southern California
3,101,062
35,719
San Francisco
3,023,790
19,750
Washington, D.C.
3,039,410
23,142
New York
3,375,622
10,072
Seattle
2,141,765
14,237
Boston
1,773,166
11,998
Denver
840,581
1,773
Other Expansion Markets
796,218
1,805
Total same store
18,091,614
118,496
Non-same store/other
Non-same store (2)
1,321,994
16,682
Other (3)
732,121
69
Total non-same store/other
2,054,115
16,751
Totals
$
20,145,729
$
135,247
(1) Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2022, less properties subsequently sold, which represented 76,952 apartment units.
(2) Non-same store primarily includes properties acquired after January 1, 2022, plus any properties in lease-up and not stabilized as of January 1, 2022, and any properties undergoing major renovations.
(3) Other includes development, other corporate operations and capital expenditures for properties sold.
14. Subsequent Events
Subsequent to June 30, 2023, the Company:
• Repaid $ 67.9 million of mortgage debt at par prior to maturity;
• Locked the interest rate on secured notes totaling $ 530.0 million, which, subject to customary conditions, are anticipated to close in September 2023 , at an all-in effective interest rate of approximately 4.7 %; and
• Received approximately $ 27.1 million to settle nine forward starting swaps in conjunction with the interest rate lock of the $ 530.0 million of secured notes discussed above.
35
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
For further information including definitions for capitalized terms not defined herein, refer to the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
Forward-Looking Statements
Forward-looking statements are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations, estimates, projections and assumptions made by management. While the Company’s management believes the assumptions underlying its forward-looking statements are reasonable, such information is inherently subject to uncertainties and may involve certain risks, which could cause actual results, performance or achievements of the Company to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements. Many of these uncertainties and risks are difficult to predict and beyond management’s control. Additional factors that might cause such differences are discussed in Part I of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022, particularly those under Item 1A, Risk Factors. Forward-looking statements and related uncertainties are also included in the Notes to Consolidated Financial Statements in this report . Forward-looking statements are not guarantees of future performance, results or events. The forward-looking statements contained herein are made as of the date hereof and the Company undertakes no obligation to update or supplement these forward-looking statements.
Overview
Equity Residential (“EQR”) is committed to creating communities where people thrive. The Company, a member of the S&P 500, is focused on the acquisition, development and management of residential properties located in and around dynamic cities that attract affluent long-term renters. ERP Operating Limited Partnership (“ERPOP”) is focused on conducting the multifamily property business of EQR. EQR is a Maryland real estate investment trust (“REIT”) formed in March 1993 and ERPOP is an Illinois limited partnership formed in May 1993. References to the “Company,” “we,” “us” or “our” mean collectively EQR, ERPOP and those entities/subsidiaries owned or controlled by EQR and/or ERPOP. References to the “Operating Partnership” mean collectively ERPOP and those entities/subsidiaries owned or controlled by ERPOP.
EQR is the general partner of, and as of June 30, 2023 owned an approximate 96.8% ownership interest in, ERPOP. All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership and EQR has no material assets or liabilities other than its investment in ERPOP. EQR issues equity from time to time, the net proceeds of which it is obligated to contribute to ERPOP, but does not have any indebtedness as all debt is incurred by the Operating Partnership. The Operating Partnership holds substantially all of the assets of the Company, including the Company’s ownership interests in its joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity.
The Company’s corporate headquarters is located in Chicago, Illinois and the Company also operates regional property management offices in most of its markets.
On May 18, 2023, the Company announced that Samuel Zell, its Founder and Chairman of the Board of Trustees, had passed away earlier that same day. David J. Neithercut, the Company’s former Chief Executive Officer and a member of the Company’s Board of Trustees since 2006, has been appointed as Chairman.
Available Information
You may access our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, our Current Reports on Form 8-K, our proxy statements and any amendments to any of those reports/statements we file with or furnish to the Securities and Exchange Commission (“SEC”) free of charge on our website, www.equityapartments.com. These reports/statements are made available on our website as soon as reasonably practicable after we file them with or furnish them to the SEC. The information contained on our website, including any information referred to in this report as being available on our website, is not a part of or incorporated into this report.
Business Objectives and Operating and Investing Strategies
The Company’s and the Operating Partnership’s overall business objectives and operating and investing strategies have not changed from the information included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
36
Table of Contents
Results of Operations
2023 Transactions
In conjunction with our business objectives and operating and investing strategies, the following table provides a rollforward of the transactions that occurred during the six months ended June 30, 2023:
Portfolio Rollforward
($ in thousands)
Properties
Apartment
Units
Purchase
Price
Acquisition
Cap Rate
12/31/2022
308
79,597
Acquisitions:
Consolidated Rental Properties
1
287
$
108,000
5.0
%
Consolidated Rental Properties – Not Stabilized (1)
1
262
$
78,600
6.6
%
Sales Price
Disposition
Yield
Dispositions:
Consolidated Rental Properties
(7
)
(247
)
$
(135,300
)
(5.3
%)
Completed Developments – Consolidated
1
312
Configuration Changes
—
1
6/30/2023
304
80,212
(1) The Company acquired one property in the Atlanta market in the second quarter of 2023 that is in lease-up and is expected to stabilize in its second year of ownership at the Acquisition Cap Rate listed above.
Acquisitions
• The consolidated properties acquired during the six months ended June 30, 2023 are located in the Atlanta and Denver markets; and
• During the second quarter of 2023, the Company acquired its joint venture partner's 10% interest in a 200-unit apartment property in Alameda, CA for $4.6 million, of which the Company paid $3.7 million in cash and ERPOP issued $0.9 million of 3.00% Series Q Preference Units. The property is now wholly owned. The Company also repaid $64.7 million of mortgage debt at par prior to maturity in conjunction with the buyout.
Dispositions
• The consolidated properties disposed of during the six months ended June 30, 2023 were located in the Los Angeles market and the sales generated an Unlevered IRR of 8.7%.
Developments
• The Company stabilized one consolidated apartment property during the six months ended June 30, 2023, located in the San Francisco market, consisting of 200 apartment units totaling approximately $116.4 million of development costs;
• The Company completed construction on one consolidated apartment property during the six months ended June 30, 2023, located in the Washington, D.C. market, consisting of 312 apartment units totaling approximately $108.0 million of development costs; and
• The Company spent approximately $67.6 million during the six months ended June 30, 2023, primarily for consolidated and unconsolidated development projects.
37
Table of Contents
See Notes 4 and 6 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate investments and investments in partially owned entities.
Comparison of the six months and quarter ended June 30, 2023 to the six months and quarter ended June 30, 2022
The following table presents a reconciliation of diluted earnings per share/unit for the six months and quarter ended June 30, 2023 as compared to the same periods in 2022:
Six Months Ended
June 30
Quarter Ended
June 30
Diluted earnings per share/unit for period ended 2022
$
0.78
$
0.59
Property NOI
0.17
0.06
Interest expense
0.03
0.01
Corporate overhead (1)
(0.01
)
(0.02
)
Net gain/loss on property sales
(0.03
)
(0.28
)
Depreciation expense
0.05
0.02
Other
(0.07
)
(0.01
)
Diluted earnings per share/unit for period ended 2023
$
0.92
$
0.37
(1) Corporate overhead includes property management and general and administrative expenses.
The Company’s primary financial measure for evaluating each of its apartment communities is net operating income (“NOI”). NOI represents rental income less direct property operating expenses (including real estate taxes and insurance). The Company believes that NOI is helpful to investors as a supplemental measure of its operating performance because it is a direct measure of the actual operating results of the Company’s apartment properties.
The following tables present reconciliations of operating income per the consolidated statements of operations to NOI, along with rental income, operating expenses and NOI per the consolidated statements of operations allocated between same store and non-same store/other results (amounts in thousands):
Six Months Ended June 30,
2023
2022
$ Change
% Change
Operating income
$
516,049
$
459,672
$
56,377
12.3
%
Adjustments:
Property management
62,145
57,306
4,839
8.4
%
General and administrative
35,041
33,661
1,380
4.1
%
Depreciation
437,185
453,767
(16,582
)
(3.7
)%
Net (gain) loss on sales of real estate properties
(100,122
)
(107,795
)
7,673
(7.1
)%
Total NOI
$
950,298
$
896,611
$
53,687
6.0
%
Rental income:
Same store
$
1,375,078
$
1,281,947
$
93,131
7.3
%
Non-same store/other
47,319
58,431
(11,112
)
(19.0
)%
Total rental income
1,422,397
1,340,378
82,019
6.1
%
Operating expenses:
Same store
444,251
417,686
26,565
6.4
%
Non-same store/other
27,848
26,081
1,767
6.8
%
Total operating expenses
472,099
443,767
28,332
6.4
%
NOI:
Same store
930,827
864,261
66,566
7.7
%
Non-same store/other
19,471
32,350
(12,879
)
(39.8
)%
Total NOI
$
950,298
$
896,611
$
53,687
6.0
%
Note: See Note 13 in the Notes to Consolidated Financial Statements for detail by reportable segment/market. Non-same store/other NOI results consist primarily of properties acquired in calendar years 2022 and 2023, operations from the Company’s development properties and operations prior to disposition from 2022 and 2023 sold properties.
38
Table of Contents
• The increase in same store rental income is primarily driven by healthy demand, limited new supply and lower than anticipated bad debt, net.
• The increase in same store operating expenses is due primarily to:
• Utilities – A $4.4 million increase primarily driven by higher commodity prices for gas and electric and higher trash expense;
• Repairs and maintenance – An $8.0 million increase primarily driven by increased outsourcing due to higher internal staffing utilization to address issues from California rain storms during the first quarter of 2023 and wage pressure on contract services;
• Real estate taxes – A $4.2 million increase due to modest escalation in rates and assessed values; and
• On-site Payroll – A $4.6 million increase due primarily to a challenging comparable period and elevated employee benefit costs, partially offset by the impact of innovation initiatives.
• The decrease in non-same store/other NOI is due primarily to a negative impact of lost NOI from 2022 and 2023 dispositions of $11.9 million, a negative impact of $1.6 million in lower NOI from one former master-leased property and two properties that have been removed from same store while undergoing major renovations and a negative impact of $6.8 million from property damage associated with the California rain storms, partially offset by a positive impact of higher NOI from properties acquired during 2021, 2022 and 2023 of $2.7 million and higher NOI from development properties in lease-up of $8.0 million.
• The increase in consolidated total NOI is a result of the Company’s higher NOI from same store properties, largely due to improvement in same store revenues as noted above.
See the Same Store Results section below for additional discussion of those results.
Property management expenses include off-site expenses associated with the self-management of the Company’s properties as well as management fees paid to any third-party management companies. These expenses increased approximately $4.8 million or 8.4% and approximately $4.1 million or 15.5% for the six months and quarter ended June 30, 2023, respectively, as compared to the prior year periods. These increases are primarily attributable to increases in payroll-related costs, workforce/contractors costs and legal and professional fees, partially offset by decreases in training/marketing costs and third-party management fees.
General and administrative expenses, which include corporate operating expenses, increased approximately $1.4 million or 4.1% and approximately $2.5 million or 14.9% for the six months and quarter ended June 30, 2023, respectively, as compared to the prior year periods, primarily due to increases in payroll-related costs, partially offset by legal and professional fees and training/marketing costs.
Depreciation expense, which includes depreciation on non-real estate assets, decreased approximately $16.6 million or 3.7% and approximately $2.5 million or 1.1% for the six months and quarter ended June 30, 2023, respectively, as compared to the prior year periods. These decreases are primarily due to in-place leases for 2021 and 2022 acquisitions being fully depreciated as of December 31, 2022 and lower depreciation from properties sold in 2022 and 2023.
Net gain on sales of real estate properties decreased approximately $7.7 million or 7.1% during the six months ended June 30, 2023 as compared to the prior year period, primarily as a result of the sale of seven consolidated apartment properties for a lower gain in 2023 as compared to the sale of one consolidated apartment property in the same period in 2022. Net gain on sales of real estate properties decreased approximately $108.0 million for the quarter ended June 30, 2023 as compared to the prior year period, primarily as a result of no consolidated property sales in the second quarter of 2023 as compared to the sale of one consolidated apartment property in the same period in 2022.
Other expenses increased approximately $10.1 million and approximately $4.2 million for the six months and quarter ended June 30, 2023, respectively, as compared to the prior year periods, primarily due to increases in litigation reserves and data transformation project costs that occurred during 2023 but not during 2022.
39
Table of Contents
Interest expense, including amortization of deferred financing costs, decreased approximately $12.9 million or 8.7% and approximately $6.4 million or 8.7% for the six months and quarter ended June 30, 2023, respectively, as compared to the prior year periods. These decreases are primarily due to lower overall debt balances outstanding as compared to prior year periods and higher capitalized interest, partially offset by higher rates on floating debt. The effective interest cost on all indebtedness, excluding debt extinguishment costs/prepayment penalties, for the six months ended June 30, 2023 was 3.81% as compared to 3.66% for the prior year period, and for the quarter ended June 30, 2023 was 3.75% as compared to 3.68% for the prior year period. The Company capitalized interest of approximately $7.0 million and $2.3 million during the six months ended June 30, 2023 and 2022, respectively, and $3.6 million and $1.3 million during the quarters ended June 30, 2023 and 2022, respectively.
Same Store Results
Properties that the Company owned and were stabilized for all of both of the six months ended June 30, 2023 and 2022 (the “Six-Month 2023 Same Store Properties”), which represented 76,952 apartment units, drove the Company’s results of operations. Properties are considered “stabilized” when they have achieved 90% occupancy for three consecutive months. Properties are included in same store when they are stabilized for all of the current and comparable periods presented.
The following table provides comparative total same store results and statistics for the Six-Month 2023 Same Store Properties:
June YTD 2023 vs. June YTD 2022
Same Store Results/Statistics Including 76,952 Same Store Apartment Units
$ in thousands (except for Average Rental Rate)
June YTD 2023
June YTD 2022
Residential
%
Change
Non-
Residential
%
Change
Total
%
Change
Residential
Non-
Residential
Total
Revenues
$
1,324,993
7.3
%
$
50,085
7.0
%
$
1,375,078
7.3
%
Revenues
$
1,235,134
$
46,813
$
1,281,947
Expenses
$
430,638
6.2
%
$
13,613
11.6
%
$
444,251
6.4
%
Expenses
$
405,484
$
12,202
$
417,686
NOI
$
894,355
7.8
%
$
36,472
5.4
%
$
930,827
7.7
%
NOI
$
829,650
$
34,611
$
864,261
Average Rental Rate
$
2,995
8.0
%
Average Rental Rate
$
2,772
Physical Occupancy
95.9
%
(0.7
%)
Physical Occupancy
96.6
%
Turnover
20.6
%
0.4
%
Turnover
20.2
%
Note: Same store revenues for all leases are reflected on a straight-line basis in accordance with GAAP for the current and comparable periods.
40
Table of Contents
The following table provides results and statistics related to our Residential same store operations for the six months ended June 30, 2023 and 2022:
June YTD 2023 vs. June YTD 2022
Same Store Residential Results/Statistics by Market
Increase (Decrease) from Prior Year
Markets/Metro Areas
Apartment
Units
June YTD 23
% of
Actual
NOI
June YTD 23
Average
Rental
Rate
June YTD 23
Weighted
Average
Physical
Occupancy %
June YTD 23
Turnover
Average
Rental
Rate
Physical
Occupancy
Turnover
Los Angeles
14,415
17.8
%
$
2,818
95.2
%
21.1
%
4.6
%
(1.7
%)
3.5
%
Orange County
4,028
5.5
%
2,752
96.1
%
17.8
%
7.7
%
(1.1
%)
2.7
%
San Diego
2,706
3.9
%
2,931
95.6
%
19.1
%
8.8
%
(1.5
%)
0.7
%
Subtotal – Southern California
21,149
27.2
%
2,820
95.4
%
20.2
%
5.7
%
(1.6
%)
2.9
%
San Francisco
11,368
16.5
%
3,265
95.6
%
20.4
%
5.9
%
(1.0
%)
1.6
%
Washington, D.C.
14,400
16.0
%
2,555
96.7
%
17.9
%
6.7
%
(0.1
%)
(1.7
%)
New York
8,536
14.3
%
4,459
96.9
%
17.6
%
16.4
%
(0.2
%)
(2.5
%)
Seattle
9,525
11.3
%
2,583
95.1
%
25.6
%
6.2
%
0.1
%
(0.3
%)
Boston
6,700
10.2
%
3,374
96.1
%
19.2
%
9.3
%
(0.2
%)
(0.5
%)
Denver
2,498
2.7
%
2,402
96.3
%
28.3
%
6.7
%
0.0
%
0.0
%
Other Expansion Markets
2,776
1.8
%
1,984
94.7
%
25.4
%
7.0
%
(1.9
%)
1.1
%
Total
76,952
100.0
%
$
2,995
95.9
%
20.6
%
8.0
%
(0.7
%)
0.4
%
Note: The above table reflects Residential same store results only. Residential operations account for approximately 96.2% of total revenues for the six months ended June 30, 2023.
Despite geopolitical and economic uncertainties, demand to live in our apartment communities remained healthy, which our financial results reflected, as we continued to capture the gap between in-place rent levels and market rent levels. This steady demand for our apartments continues to support Physical Occupancy with pricing that is largely in-line with our improved expectations updated in May 2023, with our East Coast markets continuing to outperform our West Coast markets, as we expected. Key operating drivers for this performance during 2023 include:
• Pricing – Pricing (net of Leasing Concessions) has continued to be healthy, particularly driven by strength in New York, our top performing market with very limited competitive new supply. Washington, D.C. has also shown stronger resilience despite high levels of new supply. Pricing remained positive during the six months ended June 30, 2023, following typical, albeit slightly muted, seasonal patterns.
• Physical Occupancy – Physical Occupancy of 95.9% for the six months ended June 30, 2023 remained strong, despite increased move-out activity (see further discussion below).
• Percentage of Residents Renewing and Turnover – We continue to see a high Percentage of Residents Renewing in our portfolio, which we believe reflects both the strength of demand and quality of our product. The Percentage of Residents Renewing has been strong at 57.0% for the second quarter of 2023. Turnover remains low at 20.6% for the six months ended June 30, 2023, reflecting a healthy and consistent trend of historically high resident retention.
In addition to these stronger fundamentals, the Company had increased move-out activity related to delinquent residents, especially in Los Angeles, during the six months ended June 30, 2023. This improved activity reduced bad debt, net, while putting modest pressure on Physical Occupancy during the six months ended June 30, 2023, but was not sufficient to offset the decline in governmental rental assistance payments received on behalf of our residents during the six months ended June 30, 2023 as compared to the prior year period.
Overall, the fundamentals of our business remain strong. Long-term, we expect elevated single family home ownership costs, positive household formation trends, favorable competitive new supply in most of our major markets and the overall deficit in housing across the country to buffer the impact on our business from the risks of potential economic weakness. We also see our affluent resident base as being more resilient to rising inflation due to higher levels of disposable income and lower relative rent-to-income ratios.
41
Table of Contents
Liquidity and Capital Resources
With approximately $2.3 billion in readily available liquidity, a strong balance sheet, limited near-term maturities, very strong credit metrics and ample access to capital markets, the Company believes it is well positioned to meet its future obligations and take advantage of opportunities. See further discussion below.
Statements of Cash Flows
The following table sets forth our sources and uses of cash flows for the six months ended June 30, 2023 and 2022 (amounts in thousands):
Six Months Ended June 30,
2023
2022
Cash flows provided by (used for):
Operating activities
$
745,980
$
690,874
Investing activities
$
(271,279
)
$
(45,335
)
Financing activities
$
(487,231
)
$
(887,124
)
The following provides information regarding the Company’s cash flows from operating, investing and financing activities for the six months ended June 30, 2023.
Operating Activities
Our operating cash flows are primarily impacted by NOI and its components, such as Average Rental Rates, Physical Occupancy levels and operating expenses related to our properties. Cash provided by operating activities for the six months ended June 30, 2023 as compared to the prior year period, increased by approximately $55.1 million as a direct result of the NOI and other changes discussed above in Results of Operations .
Investing Activities
Our investing cash flows are primarily impacted by our transaction activity (acquisitions/dispositions), development spend and capital expenditures. For the six months ended June 30, 2023, key drivers were:
• Acquired two consolidated rental properties for approximately $186.7 million in cash;
• Disposed of seven consolidated rental properties, receiving net proceeds of approximately $133.9 million;
• Invested $46.8 million primarily in development projects;
• Invested $135.2 million in capital expenditures to real estate; and
• Invested $26.4 million primarily in unconsolidated development joint venture entities as well as unconsolidated investments in real estate technology funds/companies for various technology initiatives.
Financing Activities
Our financing cash flows primarily relate to our borrowing activity (debt proceeds or repayment), distributions/dividends to shareholders/unitholders and other Common Share activity. For the six months ended June 30, 2023, key drivers were:
• Obtained $22.9 million in variable rate construction mortgage debt that is non-recourse to the Company;
• Repaid $64.8 million on mortgage loans (inclusive of scheduled principal repayments);
• Acquired our joint venture partner’s 10% interest in an apartment property for $3.7 million in cash (remaining $0.9 million was funded by ERPOP's issuance of 3.00% Series Q Preference Units);
• Issued Common Shares related to share option exercises and ESPP purchases and received net proceeds of $13.5 million; and
• Paid dividends/distributions on Common Shares, Preferred Shares, Units (including OP Units and restricted units) and noncontrolling interests in partially owned properties totaling approximately $508.3 million.
42
Table of Contents
Short-Term Liquidity and Cash Proceeds
The Company generally expects to meet its short-term liquidity requirements, including capital expenditures related to maintaining its existing properties and scheduled unsecured note and mortgage note repayments, through its working capital, net cash provided by operating activities and borrowings under the Company’s revolving credit facility and commercial paper program. Currently, the Company considers its cash provided by operating activities to be adequate to meet operating requirements and payments of distributions.
The following table presents the Company’s balances for cash and cash equivalents, restricted deposits and the available borrowing capacity on its revolving credit facility as of June 30, 2023 and December 31, 2022 (amounts in thousands):
June 30, 2023
December 31, 2022
Cash and cash equivalents
$
35,701
$
53,869
Restricted deposits
$
88,941
$
83,303
Unsecured revolving credit facility availability
$
2,311,329
$
2,366,537
Credit Facility and Commercial Paper Program
The Company has a $2.5 billion unsecured revolving credit facility maturing October 26, 2027. The Company has the ability to increase available borrowings by an additional $750.0 million by adding lenders to the facility, obtaining the agreement of existing lenders to increase their commitments or incurring one or more term loans. The interest rate on advances under the facility will generally be the Secured Overnight Financing Rate (“SOFR”) plus a spread (currently 0.725%), or based on bids received from the lending group, and the Company pays an annual facility fee (currently 0.125%). Both the spread and the facility fee are dependent on the Company’s senior unsecured credit rating. See Note 9 in the Notes to Consolidated Financial Statements for additional discussion of the Company’s credit facility.
The Company may borrow up to a maximum of $1.0 billion under its commercial paper program subject to market conditions. The notes will be sold under customary terms in the United States commercial paper note market and will rank pari passu with all of the Company’s other unsecured senior indebtedness.
The Company limits its utilization of the revolving credit facility in order to maintain liquidity to support its $1.0 billion commercial paper program along with certain other obligations. The following table presents the availability on the Company’s unsecured revolving credit facility as of July 26, 2023 (amounts in thousands):
July 26, 2023
Unsecured revolving credit facility commitment
$
2,500,000
Commercial paper balance outstanding
(388,070
)
Unsecured revolving credit facility balance outstanding
—
Other restricted amounts
(3,484
)
Unsecured revolving credit facility availability
$
2,108,446
Dividend Policy
The Company declared a dividend/distribution for the first and second quarters of 2023 of $0.6625 per share/unit in each quarter, an annualized increase of 6.0% over the amount paid in 2022. All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees.
Total dividends/distributions paid in July 2023 amounted to $258.8 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended June 30, 2023.
43
Table of Contents
Long-Term Financing and Capital Needs
The Company expects to meet its long-term liquidity requirements, such as lump sum unsecured note and mortgage debt maturities, property acquisitions and financing of development activities, through the issuance of secured and unsecured debt and equity securities (including additional OP Units), proceeds received from the disposition of certain properties and joint ventures, along with cash generated from operations after all distributions. The Company has a significant number of unencumbered properties available to secure additional mortgage borrowings should unsecured capital be unavailable or the cost of alternative sources of capital be too high. The value of and cash flow from these unencumbered properties are in excess of the requirements the Company must maintain in order to comply with covenants under its unsecured notes and line of credit. Of the $28.4 billion in investment in real estate on the Company’s balance sheet at June 30, 2023, $24.9 billion or 87.6% was unencumbered. However, there can be no assurances that these sources of capital will be available to the Company in the future on acceptable terms or otherwise. For additional details, see Item 1A, Risk Factors of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
EQR issues equity and guarantees certain debt of the Operating Partnership from time to time. EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.
The Company’s total debt summary schedule as of June 30, 2023 is as follows:
Debt Summary as of June 30, 2023
($ in thousands)
Debt
Balances
% of Total
Secured
$
1,913,069
25.7
%
Unsecured
5,529,847
74.3
%
Total
$
7,442,916
100.0
%
Fixed Rate Debt:
Secured – Conventional
$
1,609,298
21.6
%
Unsecured – Public
5,345,373
71.8
%
Fixed Rate Debt
6,954,671
93.4
%
Floating Rate Debt:
Secured – Conventional
66,863
0.9
%
Secured – Tax Exempt
236,908
3.2
%
Unsecured – Revolving Credit Facility
—
—
Unsecured – Commercial Paper Program
184,474
2.5
%
Floating Rate Debt
488,245
6.6
%
Total
$
7,442,916
100.0
%
The Company’s long-term financing and capital needs and sources have not changed materially from the information included in the Company's and the Operating Partnership's Annual Report on Form 10-K for the year ended December 31, 2022.
Critical Accounting Policies and Estimates
The Company’s and the Operating Partnership’s critical accounting policies and estimates have not changed from the information included in the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
44
Table of Contents
Funds From Operations and Normalized Funds From Operations
The following is the Company’s and the Operating Partnership’s reconciliation of net income to FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units for the six months and quarters ended June 30, 2023 and 2022:
Funds From Operations and Normalized Funds From Operations
(Amounts in thousands)
Six Months Ended June 30,
Quarter Ended June 30,
2023
2022
2023
2022
Net income
$
364,933
$
306,476
$
144,862
$
232,678
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
(2,082
)
(1,583
)
(1,105
)
(944
)
Preferred/preference distributions
(1,545
)
(1,545
)
(773
)
(773
)
Net income available to Common Shares and Units / Units
361,306
303,348
142,984
230,961
Adjustments:
Depreciation
437,185
453,767
221,355
223,806
Depreciation – Non-real estate additions
(2,259
)
(2,114
)
(1,103
)
(1,062
)
Depreciation – Partially Owned Properties
(1,055
)
(1,554
)
(510
)
(661
)
Depreciation – Unconsolidated Properties
1,226
1,240
594
620
Net (gain) loss on sales of unconsolidated entities - operating assets
—
(9
)
—
—
Net (gain) loss on sales of real estate properties
(100,122
)
(107,795
)
87
(107,897
)
FFO available to Common Shares and Units / Units (1) (3) (4)
696,281
646,883
363,407
345,767
Adjustments:
Write-off of pursuit costs
1,993
2,515
661
1,052
Debt extinguishment and preferred share redemption (gains) losses
47
469
47
469
Non-operating asset (gains) losses
1,031
(1,330
)
317
312
Other miscellaneous items
11,343
(185
)
5,051
186
Normalized FFO available to Common Shares and Units / Units (2) (3) (4)
$
710,695
$
648,352
$
369,483
$
347,786
FFO (1) (3)
$
697,826
$
648,428
$
364,180
$
346,540
Preferred/preference distributions
(1,545
)
(1,545
)
(773
)
(773
)
FFO available to Common Shares and Units / Units (1) (3) (4)
$
696,281
$
646,883
$
363,407
$
345,767
Normalized FFO (2) (3)
$
712,240
$
649,897
$
370,256
$
348,559
Preferred/preference distributions
(1,545
)
(1,545
)
(773
)
(773
)
Normalized FFO available to Common Shares and Units / Units (2) (3) (4)
$
710,695
$
648,352
$
369,483
$
347,786
(1) The National Association of Real Estate Investment Trusts (“Nareit”) defines funds from operations (“FFO”) (December 2018 White Paper) as net income (computed in accordance with accounting principles generally accepted in the United States (“GAAP”)), excluding gains or losses from sales and impairment write-downs of depreciable real estate and land when connected to the main business of a REIT, impairment write-downs of investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and depreciation and amortization related to real estate. Adjustments for partially owned consolidated and unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis.
(2) Normalized funds from operations (“Normalized FFO”) begins with FFO and excludes:
the impact of any expenses relating to non-operating real estate asset impairment;
pursuit cost write-offs;
gains and losses from early debt extinguishment and preferred share redemptions;
gains and losses from non-operating assets; and
other miscellaneous items.
45
Table of Contents
(3) The Company believes that FFO and FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company, because they are recognized measures of performance by the real estate industry and by excluding gains or losses from sales and impairment write-downs of depreciable real estate and excluding depreciation related to real estate (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO and FFO available to Common Shares and Units / Units can help compare the operating performance of a company’s real estate between periods or as compared to different companies. The Company also believes that Normalized FFO and Normalized FFO available to Common Shares and Units / Units are helpful to investors as supplemental measures of the operating performance of a real estate company because they allow investors to compare the Company’s operating performance to its performance in prior reporting periods and to the operating performance of other real estate companies without the effect of items that by their nature are not comparable from period to period and tend to obscure the Company’s actual operating results. FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units do not represent net income, net income available to Common Shares / Units or net cash flows from operating activities in accordance with GAAP. Therefore, FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units should not be exclusively considered as alternatives to net income, net income available to Common Shares / Units or net cash flows from operating activities as determined by GAAP or as a measure of liquidity. The Company’s calculation of FFO, FFO available to Common Shares and Units / Units, Normalized FFO and Normalized FFO available to Common Shares and Units / Units may differ from other real estate companies due to, among other items, variations in cost capitalization policies for capital expenditures and, accordingly, may not be comparable to such other real estate companies.
(4) FFO available to Common Shares and Units / Units and Normalized FFO available to Common Shares and Units / Units are calculated on a basis consistent with net income available to Common Shares / Units and reflects adjustments to net income for preferred distributions and premiums on redemption of preferred shares/preference units in accordance with GAAP. The equity positions of various individuals and entities that contributed their properties to the Operating Partnership in exchange for OP Units are collectively referred to as the “Noncontrolling Interests – Operating Partnership”. Subject to certain restrictions, the Noncontrolling Interests – Operating Partnership may exchange their OP Units for Common Shares on a one-for-one basis.
Item 3. Quantitative and Qualitat ive Disclosures About Market Risk
The Company’s and the Operating Partnership’s market risk has not changed materially from the amounts and information reported in Part II, Item 7A, Quantitative and Qualitative Disclosures About Market Risk , to the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
Item 4. Controls and Procedures
Equity Residential
(a) Evaluation of Disclosure Controls and Procedures:
Effective as of June 30, 2023, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in its Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
(b) Changes in Internal Control over Financial Reporting:
There were no changes to the internal control over financial reporting of the Company identified in connection with the Company’s evaluation referred to above that occurred during the second quarter of 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
ERP Operating Limited Partnership
(a) Evaluation of Disclosure Controls and Procedures:
Effective as of June 30, 2023, the Operating Partnership carried out an evaluation, under the supervision and with the participation of the Operating Partnership’s management, including the Chief Executive Officer and Chief Financial Officer of EQR, of the effectiveness of the Operating Partnership’s disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by the Operating Partnership in its Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
46
Table of Contents
(b) Changes in Internal Control over Financial Reporting:
There were no changes to the internal control over financial reporting of the Operating Partnership identified in connection with the Operating Partnership’s evaluation referred to above that occurred during the second quarter of 2023 that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.
PART II. OTHER INFORMATION
Item 1. Lega l Proceedings
As of June 30, 2023, the Company does not believe there is any litigation pending or threatened against it that, individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company.
Item 1A. R isk Factors
There have been no material changes to the risk factors that were discussed in Part I, Item 1A of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2022.
Item 2. Unregistered Sales of Equi ty Securities and Use of Proceeds
During the quarter ended June 30, 2023, EQR issued 36,062 Common Shares in exchange for 36,062 OP Units held by various limited partners of ERPOP. OP Units are generally exchangeable into Common Shares on a one-for-one basis or, at the option of ERPOP, the cash equivalent thereof, at any time one year after the date of issuance. These shares were either registered under the Securities Act of 1933, as amended (the “Securities Act”), or issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act and the rules and regulations promulgated thereunder, as these were transactions by an issuer not involving a public offering. In light of the manner of the sale and information obtained by EQR from the limited partners in connection with these transactions, EQR believes it may rely on these exemptions.
Item 3. Defaults Up on Senior Securities
None.
Item 4. Mine Saf ety Disclosures
Not applicable.
Item 5. Other Information
On June 15, 2023 , Alexander Brackenridge , Executive Vice President and Chief Investment Officer of EQR , adopted a Rule 10b5-1 trading arrangement that is intended to satisfy the affirmative defense of Rule 10b5-1(c) under the Exchange Act for the sale of up to 20,133 Common Shares and the exercise (and subsequent sale of underlying Common Shares) of up to 15,516 options through and including September 14, 2024.
Item 6. Exhibits – S ee the Exhibit Index.
47
Table of Contents
EXHIBI T INDEX
The exhibits listed below are filed as part of this report. References to exhibits or other filings under the caption “Location” indicate that the exhibit or other filing has been filed, that the indexed exhibit and the exhibit referred to are the same and that the exhibit referred to is incorporated by reference. The Commission file numbers for our Exchange Act filings referenced below are 1-12252 (Equity Residential) and 0-24920 (ERP Operating Limited Partnership).
Exhibit
Description
Location
3.1
Form of Preference Unit Term Sheet for 3.00% Series Q Cumulative Redeemable Preference Units.
Included as Exhibit 3.1 to ERP Operating Limited Partnership's Form 8-K dated April 13, 2023.
31.1
Equity Residential – Certification of Mark J. Parrell, Chief Executive Officer.
Attached herein.
31.2
Equity Residential – Certification of Robert A. Garechana, Chief Financial Officer.
Attached herein.
31.3
ERP Operating Limited Partnership – Certification of Mark J. Parrell, Chief Executive Officer of Registrant’s General Partner.
Attached herein.
31.4
ERP Operating Limited Partnership – Certification of Robert A. Garechana, Chief Financial Officer of Registrant’s General Partner.
Attached herein.
32.1
Equity Residential – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Mark J. Parrell, Chief Executive Officer of the Company.
Attached herein.
32.2
Equity Residential – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Robert A. Garechana, Chief Financial Officer of the Company.
Attached herein.
32.3
ERP Operating Limited Partnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Mark J. Parrell, Chief Executive Officer of Registrant’s General Partner.
Attached herein.
32.4
ERP Operating Limited Partnership – Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Robert A. Garechana, Chief Financial Officer of Registrant’s General Partner.
Attached herein.
101.INS
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover Page Interactive Data File (embedded within the Inline XBRL document).
48
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, each registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
EQUITY RESIDENTIAL
Date:
August 2, 2023
By:
/s/ Robert A. Garechana
Robert A. Garechana
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
Date:
August 2, 2023
By:
/s/ Ian S. Kaufman
Ian S. Kaufman
Senior Vice President and Chief Accounting Officer
(Principal Accounting Officer)
ERP OPERATING LIMITED PARTNERSHIP
BY: EQUITY RESIDENTIAL
ITS GENERAL PARTNER
Date:
August 2, 2023
By:
/s/ Robert A. Garechana
Robert A. Garechana
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
Date:
August 2, 2023
By:
/s/ Ian S. Kaufman
Ian S. Kaufman
Senior Vice President and Chief Accounting Officer
(Principal Accounting Officer)
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.