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, 2024
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 25, 2024 was 379,135,883 .
Table of Contents
EXPLANATORY NOTE
This report combines the reports on Form 10-Q for the quarterly period ended June 30, 2024 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, 2024 owned an approximate 97.0% ownership interest in, ERPOP. The remaining 3.0% 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, 2024 and December 31, 2023
2
Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2024 and 2023
3
Consolidated Statements of Cash Flows for the six months ended June 30, 2024 and 2023
5
Consolidated Statements of Changes in Equity for the six months and quarters ended June 30, 2024 and 2023
8
Financial Statements of ERP Operating Limited Partnership :
Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023
10
Consolidated Statements of Operations and Comprehensive Income for the six months and quarters ended June 30, 2024 and 2023
11
Consolidated Statements of Cash Flows for the six months ended June 30, 2024 and 2023
13
Consolidated Statements of Changes in Capital for the six months and quarters ended June 30, 2024 and 2023
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
45
Item 4. Controls and Procedures
45
PART II.
Item 1. Legal Proceedings
46
Item 1A. Risk Factors
46
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
46
Item 3. Defaults Upon Senior Securities
46
Item 4. Mine Safety Disclosures
46
Item 5. Other Information
46
Item 6. Exhibits
46
1
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED B ALANCE SHEETS
(Amounts in thousands except for share amounts)
(Unaudited)
June 30,
December 31,
2024
2023
ASSETS
Land
$
5,540,352
$
5,581,876
Depreciable property
23,004,377
22,938,426
Projects under development
188,283
78,036
Land held for development
64,781
114,300
Investment in real estate
28,797,793
28,712,638
Accumulated depreciation
( 10,163,756
)
( 9,810,337
)
Investment in real estate, net
18,634,037
18,902,301
Investments in unconsolidated entities
341,871
282,049
Cash and cash equivalents
38,298
50,743
Restricted deposits
100,123
89,252
Right-of-use assets
450,796
457,266
Other assets
214,443
252,953
Total assets
$
19,779,568
$
20,034,564
LIABILITIES AND EQUITY
Liabilities:
Mortgage notes payable, net
$
1,634,838
$
1,632,902
Notes, net
5,351,461
5,348,417
Line of credit and commercial paper
170,884
409,131
Accounts payable and accrued expenses
114,413
87,377
Accrued interest payable
65,585
65,716
Lease liabilities
309,182
311,640
Other liabilities
292,424
272,596
Security deposits
69,848
69,178
Distributions payable
263,668
259,231
Total liabilities
8,272,303
8,456,188
Commitments and contingencies
Redeemable Noncontrolling Interests – Operating Partnership
327,641
289,248
Equity:
Shareholders' equity:
Preferred Shares of beneficial interest, $ 0.01 par value;
100,000,000 shares authorized; 343,100 shares issued and
outstanding as of June 30, 2024 and 745,600 shares issued
and outstanding as of December 31, 2023
17,155
37,280
Common Shares of beneficial interest, $ 0.01 par value;
1,000,000,000 shares authorized; 379,086,882 shares issued
and outstanding as of June 30, 2024 and 379,291,417
shares issued and outstanding as of December 31, 2023
3,791
3,793
Paid in capital
9,590,105
9,601,866
Retained earnings
1,357,922
1,437,185
Accumulated other comprehensive income (loss)
6,914
5,704
Total shareholders’ equity
10,975,887
11,085,828
Noncontrolling Interests:
Operating Partnership
204,032
202,306
Partially Owned Properties
( 295
)
994
Total Noncontrolling Interests
203,737
203,300
Total equity
11,179,624
11,289,128
Total liabilities and equity
$
19,779,568
$
20,034,564
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,
2024
2023
2024
2023
REVENUES
Rental income
$
1,464,981
$
1,422,397
$
734,163
$
717,309
EXPENSES
Property and maintenance
261,128
262,350
126,498
124,771
Real estate taxes and insurance
214,498
209,749
105,571
103,080
Property management
68,969
62,145
33,511
30,679
General and administrative
34,351
35,041
18,631
18,876
Depreciation
450,093
437,185
224,398
221,355
Total expenses
1,029,039
1,006,470
508,609
498,761
Net gain (loss) on sales of real estate properties
227,994
100,122
39,809
( 87
)
Interest and other income
10,657
3,669
1,328
2,131
Other expenses
( 45,123
)
( 15,559
)
( 13,385
)
( 6,564
)
Interest:
Expense incurred, net
( 133,040
)
( 131,991
)
( 65,828
)
( 65,590
)
Amortization of deferred financing costs
( 3,836
)
( 3,996
)
( 1,918
)
( 2,017
)
Income before income and other taxes, income (loss) from
investments in unconsolidated entities and net gain (loss)
on sales of land parcels
492,594
368,172
185,560
146,421
Income and other tax (expense) benefit
( 635
)
( 634
)
( 331
)
( 336
)
Income (loss) from investments in unconsolidated entities
( 3,372
)
( 2,605
)
( 1,674
)
( 1,223
)
Net income
488,587
364,933
183,555
144,862
Net (income) loss attributable to Noncontrolling Interests:
Operating Partnership
( 13,278
)
( 11,613
)
( 5,003
)
( 4,554
)
Partially Owned Properties
( 2,039
)
( 2,082
)
( 1,069
)
( 1,105
)
Net income attributable to controlling interests
473,270
351,238
177,483
139,203
Preferred distributions
( 902
)
( 1,545
)
( 355
)
( 773
)
Premium on redemption of Preferred Shares
( 1,444
)
—
—
—
Net income available to Common Shares
$
470,924
$
349,693
$
177,128
$
138,430
Earnings per share – basic:
Net income available to Common Shares
$
1.24
$
0.92
$
0.47
$
0.37
Weighted average Common Shares outstanding
378,699
378,492
378,578
378,642
Earnings per share – diluted:
Net income available to Common Shares
$
1.24
$
0.92
$
0.47
$
0.37
Weighted average Common Shares outstanding
390,548
391,063
390,542
391,187
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,
2024
2023
2024
2023
Comprehensive income:
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Other comprehensive income (loss):
Other comprehensive income (loss) – derivative instruments:
Unrealized holding gains (losses) arising during the period
—
4,054
—
13,834
Losses reclassified into earnings from other comprehensive
income
1,210
2,201
600
1,106
Other comprehensive income (loss)
1,210
6,255
600
14,940
Comprehensive income
489,797
371,188
184,155
159,802
Comprehensive (income) attributable to Noncontrolling Interests
( 15,350
)
( 13,890
)
( 6,088
)
( 6,135
)
Comprehensive income attributable to controlling interests
$
474,447
$
357,298
$
178,067
$
153,667
See accompanying notes
4
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEM ENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2024
2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
488,587
$
364,933
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation
450,093
437,185
Amortization of deferred financing costs
3,836
3,996
Amortization of discounts and premiums on debt
2,536
1,740
Amortization of deferred settlements on derivative instruments
1,204
2,195
Amortization of right-of-use assets
6,470
6,357
Write-off of pursuit costs
1,369
1,993
(Income) loss from investments in unconsolidated entities
3,372
2,605
Distributions from unconsolidated entities – return on capital
281
290
Net (gain) loss on sales of real estate properties
( 227,994
)
( 100,122
)
Realized (gain) loss on investment securities
1,316
87
Unrealized (gain) loss on investment securities
( 5,745
)
—
Compensation paid with Company Common Shares
21,350
20,845
Changes in assets and liabilities:
(Increase) decrease in other assets
30,297
( 13,258
)
Increase (decrease) in accounts payable and accrued expenses
18,780
25,424
Increase (decrease) in accrued interest payable
( 131
)
( 72
)
Increase (decrease) in lease liabilities
( 1,020
)
( 658
)
Increase (decrease) in other liabilities
22,697
( 8,047
)
Increase (decrease) in security deposits
670
487
Net cash provided by operating activities
817,968
745,980
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in real estate – acquisitions
( 63,507
)
( 186,676
)
Investment in real estate – development/other
( 55,253
)
( 46,815
)
Capital expenditures to real estate
( 153,304
)
( 135,247
)
Non-real estate capital additions
( 921
)
( 1,043
)
Interest capitalized for real estate and unconsolidated entities under development
( 6,894
)
( 6,979
)
Proceeds from disposition of real estate, net
330,128
133,916
Investments in unconsolidated entities – acquisitions
( 31,286
)
( 989
)
Investments in unconsolidated entities – development/other
( 28,793
)
( 25,413
)
Distributions from unconsolidated entities – return of capital
16
15
Purchase of investment securities and other investments
—
( 2,500
)
Proceeds from sale of investment securities
7,457
452
Net cash provided by (used for) investing activities
( 2,357
)
( 271,279
)
See accompanying notes
5
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2024
2023
CASH FLOWS FROM FINANCING ACTIVITIES:
Mortgage notes payable, net:
Proceeds
$
—
$
22,896
Lump sum payoffs
—
( 64,722
)
Scheduled principal repayments
—
( 54
)
Line of credit and commercial paper:
Commercial paper proceeds
3,532,753
2,382,619
Commercial paper repayments
( 3,771,000
)
( 2,328,100
)
Finance ground lease principal payments
( 1,438
)
( 1,329
)
Proceeds from Employee Share Purchase Plan (ESPP)
2,449
2,124
Proceeds from exercise of options
6,480
11,358
Common Shares repurchased and retired
( 38,474
)
—
Redemption of Preferred Shares
( 20,125
)
—
Premium on redemption of Preferred Shares
( 1,444
)
—
Other financing activities, net
( 45
)
( 31
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
—
( 3,737
)
Contributions – Noncontrolling Interests – Partially Owned Properties
458
9
Contributions – Noncontrolling Interests – Operating Partnership
2
1
Distributions:
Common Shares
( 507,111
)
( 487,483
)
Preferred Shares
( 1,320
)
( 2,319
)
Noncontrolling Interests – Operating Partnership
( 15,629
)
( 15,233
)
Noncontrolling Interests – Partially Owned Properties
( 2,741
)
( 3,230
)
Net cash provided by (used for) financing activities
( 817,185
)
( 487,231
)
Net increase (decrease) in cash and cash equivalents and restricted deposits
( 1,574
)
( 12,530
)
Cash and cash equivalents and restricted deposits, beginning of period
139,995
137,172
Cash and cash equivalents and restricted deposits, end of period
$
138,421
$
124,642
Cash and cash equivalents and restricted deposits, end of period
Cash and cash equivalents
$
38,298
$
35,701
Restricted deposits
100,123
88,941
Total cash and cash equivalents and restricted deposits, end of period
$
138,421
$
124,642
See accompanying notes
6
Table of Contents
EQUITY RESIDENTIAL
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Amounts in thousands)
(Unaudited)
Six Months Ended June 30,
2024
2023
SUPPLEMENTAL INFORMATION:
Cash paid for interest, net of amounts capitalized
$
120,955
$
125,518
Net cash paid (received) for income and other taxes
$
877
$
911
Amortization of deferred financing costs:
Investment in real estate, net
$
—
$
( 211
)
Other assets
$
1,392
$
1,392
Mortgage notes payable, net
$
524
$
895
Notes, net
$
1,920
$
1,920
Amortization of discounts and premiums on debt:
Mortgage notes payable, net
$
1,412
$
616
Notes, net
$
1,124
$
1,124
Amortization of deferred settlements on derivative instruments:
Other liabilities
$
( 6
)
$
( 6
)
Accumulated other comprehensive income
$
1,210
$
2,201
Write-off of pursuit costs:
Investment in real estate, net
$
319
$
316
Investments in unconsolidated entities
$
866
$
1,111
Other assets
$
184
$
566
(Income) loss from investments in unconsolidated entities:
Investments in unconsolidated entities
$
2,736
$
1,972
Other liabilities
$
636
$
633
Realized/unrealized (gain) loss on derivative instruments:
Other assets
$
—
$
( 3,359
)
Other liabilities
$
—
$
( 695
)
Accumulated other comprehensive income
$
—
$
4,054
Interest capitalized for real estate and unconsolidated entities under development:
Investment in real estate, net
$
( 2,592
)
$
( 2,988
)
Investments in unconsolidated entities
$
( 4,302
)
$
( 3,991
)
Investments in unconsolidated entities – development/other:
Investments in unconsolidated entities
$
( 28,133
)
$
( 24,633
)
Other liabilities
$
( 660
)
$
( 780
)
Right-of-use assets and lease liabilities initial measurement and reclassifications:
Right-of-use assets
$
—
$
( 7,105
)
Lease liabilities
$
—
$
7,105
Non-cash share distribution and other transfers from unconsolidated entities:
Investments in unconsolidated entities
$
—
$
539
Other assets
$
—
$
( 539
)
Non-cash change in Supplemental Executive Retirement Plan (SERP) balances:
Other assets
$
3,437
$
3,110
Other liabilities
$
( 2,839
)
$
( 3,258
)
Paid in capital
$
( 598
)
$
148
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,
2024
2023
2024
2023
SHAREHOLDERS’ EQUITY
PREFERRED SHARES
Balance, beginning of period
$
37,280
$
37,280
$
17,155
$
37,280
Partial redemption of 8.29 % Series K Cumulative Redeemable
( 20,125
)
—
—
—
Balance, end of period
$
17,155
$
37,280
$
17,155
$
37,280
COMMON SHARES, $ 0.01 PAR VALUE
Balance, beginning of period
$
3,793
$
3,784
$
3,789
$
3,789
Conversion of OP Units into Common Shares
1
2
1
—
Exercise of share options
1
2
—
—
Employee Share Purchase Plan (ESPP)
1
—
1
—
Common Shares repurchased and retired
( 7
)
—
—
—
Share-based employee compensation expense:
Restricted shares
2
2
—
1
Balance, end of period
$
3,791
$
3,790
$
3,791
$
3,790
PAID IN CAPITAL
Balance, beginning of period
$
9,601,866
$
9,476,085
$
9,603,743
$
9,488,320
Common Share Issuance:
Conversion of OP Units into Common Shares
5,047
4,657
4,793
986
Exercise of share options
6,479
11,356
2,079
3,246
Employee Share Purchase Plan (ESPP)
2,448
2,124
804
672
Share-based employee compensation expense:
Restricted shares
9,381
7,943
4,887
4,290
Share options
2,507
3,125
1,218
1,628
ESPP discount
501
398
205
138
Supplemental Executive Retirement Plan (SERP)
( 598
)
148
( 371
)
( 343
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
—
( 900
)
—
( 900
)
Change in market value of Redeemable Noncontrolling Interests –
Operating Partnership
( 39,058
)
( 39,123
)
( 30,243
)
( 33,177
)
Adjustment for Noncontrolling Interests ownership in Operating
Partnership
1,532
6,815
2,990
7,768
Balance, end of period
$
9,590,105
$
9,472,628
$
9,590,105
$
9,472,628
RETAINED EARNINGS
Balance, beginning of period
$
1,437,185
$
1,658,837
$
1,436,671
$
1,619,131
Net income attributable to controlling interests
473,270
351,238
177,483
139,203
Common Share distributions
( 511,720
)
( 502,070
)
( 255,877
)
( 251,101
)
Preferred Share distributions
( 902
)
( 1,545
)
( 355
)
( 773
)
Premium on redemption of Preferred Shares – cash charge
( 1,444
)
—
—
—
Common Shares repurchased and retired
( 38,467
)
—
—
—
Balance, end of period
$
1,357,922
$
1,506,460
$
1,357,922
$
1,506,460
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Balance, beginning of period
$
5,704
$
( 2,547
)
$
6,314
$
( 11,232
)
Accumulated other comprehensive income (loss) – derivative
instruments:
Unrealized holding gains (losses) arising during the period
—
4,054
—
13,834
Losses reclassified into earnings from other comprehensive
income
1,210
2,201
600
1,106
Balance, end of period
$
6,914
$
3,708
$
6,914
$
3,708
DISTRIBUTIONS
Distributions declared per Common Share outstanding
$
1.35
$
1.325
$
0.675
$
0.6625
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,
2024
2023
2024
2023
NONCONTROLLING INTERESTS
OPERATING PARTNERSHIP
Balance, beginning of period
$
202,306
$
209,961
$
207,272
$
211,718
Issuance of restricted units to Noncontrolling Interests
2
1
—
1
Conversion of OP Units held by Noncontrolling Interests into OP
Units held by General Partner
( 5,048
)
( 4,659
)
( 4,794
)
( 986
)
Equity compensation associated with Noncontrolling Interests
10,236
10,867
6,149
6,213
Net income attributable to Noncontrolling Interests
13,278
11,613
5,003
4,554
Distributions to Noncontrolling Interests
( 15,875
)
( 15,640
)
( 7,429
)
( 7,736
)
Change in carrying value of Redeemable Noncontrolling Interests –
Operating Partnership
665
2,077
821
1,409
Adjustment for Noncontrolling Interests ownership in Operating
Partnership
( 1,532
)
( 6,815
)
( 2,990
)
( 7,768
)
Balance, end of period
$
204,032
$
207,405
$
204,032
$
207,405
PARTIALLY OWNED PROPERTIES
Balance, beginning of period
$
994
$
( 721
)
$
( 1,131
)
$
( 2,553
)
Net income attributable to Noncontrolling Interests
2,039
2,082
1,069
1,105
Contributions by Noncontrolling Interests
458
9
223
9
Distributions to Noncontrolling Interests
( 2,786
)
( 3,261
)
( 456
)
( 452
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
—
( 2,837
)
—
( 2,837
)
Other
( 1,000
)
—
—
—
Balance, end of period
$
( 295
)
$
( 4,728
)
$
( 295
)
$
( 4,728
)
See accompanying notes
9
Table of Contents
ERP OPERATING LI MITED PARTNERSHIP
CONSOLIDATED B ALANCE SHEETS
(Amounts in thousands)
(Unaudited)
June 30,
December 31,
2024
2023
ASSETS
Land
$
5,540,352
$
5,581,876
Depreciable property
23,004,377
22,938,426
Projects under development
188,283
78,036
Land held for development
64,781
114,300
Investment in real estate
28,797,793
28,712,638
Accumulated depreciation
( 10,163,756
)
( 9,810,337
)
Investment in real estate, net
18,634,037
18,902,301
Investments in unconsolidated entities
341,871
282,049
Cash and cash equivalents
38,298
50,743
Restricted deposits
100,123
89,252
Right-of-use assets
450,796
457,266
Other assets
214,443
252,953
Total assets
$
19,779,568
$
20,034,564
LIABILITIES AND CAPITAL
Liabilities:
Mortgage notes payable, net
$
1,634,838
$
1,632,902
Notes, net
5,351,461
5,348,417
Line of credit and commercial paper
170,884
409,131
Accounts payable and accrued expenses
114,413
87,377
Accrued interest payable
65,585
65,716
Lease liabilities
309,182
311,640
Other liabilities
292,424
272,596
Security deposits
69,848
69,178
Distributions payable
263,668
259,231
Total liabilities
8,272,303
8,456,188
Commitments and contingencies
Redeemable Limited Partners
327,641
289,248
Capital:
Partners’ Capital:
Preference Units
17,155
37,280
General Partner
10,951,818
11,042,844
Limited Partners
204,032
202,306
Accumulated other comprehensive income (loss)
6,914
5,704
Total partners’ capital
11,179,919
11,288,134
Noncontrolling Interests – Partially Owned Properties
( 295
)
994
Total capital
11,179,624
11,289,128
Total liabilities and capital
$
19,779,568
$
20,034,564
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,
2024
2023
2024
2023
REVENUES
Rental income
$
1,464,981
$
1,422,397
$
734,163
$
717,309
EXPENSES
Property and maintenance
261,128
262,350
126,498
124,771
Real estate taxes and insurance
214,498
209,749
105,571
103,080
Property management
68,969
62,145
33,511
30,679
General and administrative
34,351
35,041
18,631
18,876
Depreciation
450,093
437,185
224,398
221,355
Total expenses
1,029,039
1,006,470
508,609
498,761
Net gain (loss) on sales of real estate properties
227,994
100,122
39,809
( 87
)
Interest and other income
10,657
3,669
1,328
2,131
Other expenses
( 45,123
)
( 15,559
)
( 13,385
)
( 6,564
)
Interest:
Expense incurred, net
( 133,040
)
( 131,991
)
( 65,828
)
( 65,590
)
Amortization of deferred financing costs
( 3,836
)
( 3,996
)
( 1,918
)
( 2,017
)
Income before income and other taxes, income (loss) from
investments in unconsolidated entities and net gain (loss)
on sales of land parcels
492,594
368,172
185,560
146,421
Income and other tax (expense) benefit
( 635
)
( 634
)
( 331
)
( 336
)
Income (loss) from investments in unconsolidated entities
( 3,372
)
( 2,605
)
( 1,674
)
( 1,223
)
Net income
488,587
364,933
183,555
144,862
Net (income) loss attributable to Noncontrolling Interests – Partially Owned
Properties
( 2,039
)
( 2,082
)
( 1,069
)
( 1,105
)
Net income attributable to controlling interests
$
486,548
$
362,851
$
182,486
$
143,757
ALLOCATION OF NET INCOME:
Preference Units
$
902
$
1,545
$
355
$
773
Premium on redemption of Preference Units
$
1,444
$
—
$
—
$
—
General Partner
$
470,924
$
349,693
$
177,128
$
138,430
Limited Partners
13,278
11,613
5,003
4,554
Net income available to Units
$
484,202
$
361,306
$
182,131
$
142,984
Earnings per Unit – basic:
Net income available to Units
$
1.24
$
0.92
$
0.47
$
0.37
Weighted average Units outstanding
389,380
389,942
389,271
390,032
Earnings per Unit – diluted:
Net income available to Units
$
1.24
$
0.92
$
0.47
$
0.37
Weighted average Units outstanding
390,548
391,063
390,542
391,187
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,
2024
2023
2024
2023
Comprehensive income:
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Other comprehensive income (loss):
Other comprehensive income (loss) – derivative instruments:
Unrealized holding gains (losses) arising during the period
—
4,054
—
13,834
Losses reclassified into earnings from other comprehensive
income
1,210
2,201
600
1,106
Other comprehensive income (loss)
1,210
6,255
600
14,940
Comprehensive income
489,797
371,188
184,155
159,802
Comprehensive (income) attributable to Noncontrolling Interests –
Partially Owned Properties
( 2,039
)
( 2,082
)
( 1,069
)
( 1,105
)
Comprehensive income attributable to controlling interests
$
487,758
$
369,106
$
183,086
$
158,697
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,
2024
2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
488,587
$
364,933
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation
450,093
437,185
Amortization of deferred financing costs
3,836
3,996
Amortization of discounts and premiums on debt
2,536
1,740
Amortization of deferred settlements on derivative instruments
1,204
2,195
Amortization of right-of-use assets
6,470
6,357
Write-off of pursuit costs
1,369
1,993
(Income) loss from investments in unconsolidated entities
3,372
2,605
Distributions from unconsolidated entities – return on capital
281
290
Net (gain) loss on sales of real estate properties
( 227,994
)
( 100,122
)
Realized (gain) loss on investment securities
1,316
87
Unrealized (gain) loss on investment securities
( 5,745
)
—
Compensation paid with Company Common Shares
21,350
20,845
Changes in assets and liabilities:
(Increase) decrease in other assets
30,297
( 13,258
)
Increase (decrease) in accounts payable and accrued expenses
18,780
25,424
Increase (decrease) in accrued interest payable
( 131
)
( 72
)
Increase (decrease) in lease liabilities
( 1,020
)
( 658
)
Increase (decrease) in other liabilities
22,697
( 8,047
)
Increase (decrease) in security deposits
670
487
Net cash provided by operating activities
817,968
745,980
CASH FLOWS FROM INVESTING ACTIVITIES:
Investment in real estate – acquisitions
( 63,507
)
( 186,676
)
Investment in real estate – development/other
( 55,253
)
( 46,815
)
Capital expenditures to real estate
( 153,304
)
( 135,247
)
Non-real estate capital additions
( 921
)
( 1,043
)
Interest capitalized for real estate and unconsolidated entities under development
( 6,894
)
( 6,979
)
Proceeds from disposition of real estate, net
330,128
133,916
Investments in unconsolidated entities – acquisitions
( 31,286
)
( 989
)
Investments in unconsolidated entities – development/other
( 28,793
)
( 25,413
)
Distributions from unconsolidated entities – return of capital
16
15
Purchase of investment securities and other investments
—
( 2,500
)
Proceeds from sale of investment securities
7,457
452
Net cash provided by (used for) investing activities
( 2,357
)
( 271,279
)
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,
2024
2023
CASH FLOWS FROM FINANCING ACTIVITIES:
Mortgage notes payable, net:
Proceeds
$
—
$
22,896
Lump sum payoffs
—
( 64,722
)
Scheduled principal repayments
—
( 54
)
Line of credit and commercial paper:
Commercial paper proceeds
3,532,753
2,382,619
Commercial paper repayments
( 3,771,000
)
( 2,328,100
)
Finance ground lease principal payments
( 1,438
)
( 1,329
)
Proceeds from EQR’s Employee Share Purchase Plan (ESPP)
2,449
2,124
Proceeds from exercise of EQR options
6,480
11,358
OP Units repurchased and retired
( 38,474
)
—
Redemption of Preference Units
( 20,125
)
—
Premium on redemption of Preference Units
( 1,444
)
—
Other financing activities, net
( 45
)
( 31
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
—
( 3,737
)
Contributions – Noncontrolling Interests – Partially Owned Properties
458
9
Contributions – Limited Partners
2
1
Distributions:
OP Units – General Partner
( 507,111
)
( 487,483
)
Preference Units
( 1,320
)
( 2,319
)
OP Units – Limited Partners
( 15,629
)
( 15,233
)
Noncontrolling Interests – Partially Owned Properties
( 2,741
)
( 3,230
)
Net cash provided by (used for) financing activities
( 817,185
)
( 487,231
)
Net increase (decrease) in cash and cash equivalents and restricted deposits
( 1,574
)
( 12,530
)
Cash and cash equivalents and restricted deposits, beginning of period
139,995
137,172
Cash and cash equivalents and restricted deposits, end of period
$
138,421
$
124,642
Cash and cash equivalents and restricted deposits, end of period
Cash and cash equivalents
$
38,298
$
35,701
Restricted deposits
100,123
88,941
Total cash and cash equivalents and restricted deposits, end of period
$
138,421
$
124,642
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,
2024
2023
SUPPLEMENTAL INFORMATION:
Cash paid for interest, net of amounts capitalized
$
120,955
$
125,518
Net cash paid (received) for income and other taxes
$
877
$
911
Amortization of deferred financing costs:
Investment in real estate, net
$
—
$
( 211
)
Other assets
$
1,392
$
1,392
Mortgage notes payable, net
$
524
$
895
Notes, net
$
1,920
$
1,920
Amortization of discounts and premiums on debt:
Mortgage notes payable, net
$
1,412
$
616
Notes, net
$
1,124
$
1,124
Amortization of deferred settlements on derivative instruments:
Other liabilities
$
( 6
)
$
( 6
)
Accumulated other comprehensive income
$
1,210
$
2,201
Write-off of pursuit costs:
Investment in real estate, net
$
319
$
316
Investments in unconsolidated entities
$
866
$
1,111
Other assets
$
184
$
566
(Income) loss from investments in unconsolidated entities:
Investments in unconsolidated entities
$
2,736
$
1,972
Other liabilities
$
636
$
633
Realized/unrealized (gain) loss on derivative instruments:
Other assets
$
—
$
( 3,359
)
Other liabilities
$
—
$
( 695
)
Accumulated other comprehensive income
$
—
$
4,054
Interest capitalized for real estate and unconsolidated entities under development:
Investment in real estate, net
$
( 2,592
)
$
( 2,988
)
Investments in unconsolidated entities
$
( 4,302
)
$
( 3,991
)
Investments in unconsolidated entities – development/other:
Investments in unconsolidated entities
$
( 28,133
)
$
( 24,633
)
Other liabilities
$
( 660
)
$
( 780
)
Right-of-use assets and lease liabilities initial measurement and reclassifications:
Right-of-use assets
$
—
$
( 7,105
)
Lease liabilities
$
—
$
7,105
Non-cash share distribution and other transfers from unconsolidated entities:
Investments in unconsolidated entities
$
—
$
539
Other assets
$
—
$
( 539
)
Non-cash change in Supplemental Executive Retirement Plan (SERP) balances:
Other assets
$
3,437
$
3,110
Other liabilities
$
( 2,839
)
$
( 3,258
)
Paid in capital
$
( 598
)
$
148
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,
2024
2023
2024
2023
PARTNERS’ CAPITAL
PREFERENCE UNITS
Balance, beginning of period
$
37,280
$
37,280
$
17,155
$
37,280
Partial redemption of 8.29 % Series K Cumulative Redeemable
( 20,125
)
—
—
—
Balance, end of period
$
17,155
$
37,280
$
17,155
$
37,280
GENERAL PARTNER
Balance, beginning of period
$
11,042,844
$
11,138,706
$
11,044,203
$
11,111,240
OP Unit Issuance:
Conversion of OP Units held by Limited Partners into OP Units
held by General Partner
5,048
4,659
4,794
986
Exercise of EQR share options
6,480
11,358
2,079
3,246
EQR’s Employee Share Purchase Plan (ESPP)
2,449
2,124
805
672
Share-based employee compensation expense:
EQR restricted shares
9,383
7,945
4,887
4,291
EQR share options
2,507
3,125
1,218
1,628
EQR ESPP discount
501
398
205
138
OP Units repurchased and retired
( 38,474
)
—
—
—
Net income available to Units – General Partner
470,924
349,693
177,128
138,430
OP Units – General Partner distributions
( 511,720
)
( 502,070
)
( 255,877
)
( 251,101
)
Supplemental Executive Retirement Plan (SERP)
( 598
)
148
( 371
)
( 343
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
—
( 900
)
—
( 900
)
Change in market value of Redeemable Limited Partners
( 39,058
)
( 39,123
)
( 30,243
)
( 33,177
)
Adjustment for Limited Partners ownership in Operating Partnership
1,532
6,815
2,990
7,768
Balance, end of period
$
10,951,818
$
10,982,878
$
10,951,818
$
10,982,878
LIMITED PARTNERS
Balance, beginning of period
$
202,306
$
209,961
$
207,272
$
211,718
Issuance of restricted units to Limited Partners
2
1
—
1
Conversion of OP Units held by Limited Partners into OP Units held
by General Partner
( 5,048
)
( 4,659
)
( 4,794
)
( 986
)
Equity compensation associated with Units – Limited Partners
10,236
10,867
6,149
6,213
Net income available to Units – Limited Partners
13,278
11,613
5,003
4,554
Units – Limited Partners distributions
( 15,875
)
( 15,640
)
( 7,429
)
( 7,736
)
Change in carrying value of Redeemable Limited Partners
665
2,077
821
1,409
Adjustment for Limited Partners ownership in Operating Partnership
( 1,532
)
( 6,815
)
( 2,990
)
( 7,768
)
Balance, end of period
$
204,032
$
207,405
$
204,032
$
207,405
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Balance, beginning of period
$
5,704
$
( 2,547
)
$
6,314
$
( 11,232
)
Accumulated other comprehensive income (loss) – derivative
instruments:
Unrealized holding gains (losses) arising during the period
—
4,054
—
13,834
Losses reclassified into earnings from other comprehensive
income
1,210
2,201
600
1,106
Balance, end of period
$
6,914
$
3,708
$
6,914
$
3,708
DISTRIBUTIONS
Distributions declared per Unit outstanding
$
1.35
$
1.325
$
0.675
$
0.6625
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,
2024
2023
2024
2023
NONCONTROLLING INTERESTS
NONCONTROLLING INTERESTS – PARTIALLY OWNED
PROPERTIES
Balance, beginning of period
$
994
$
( 721
)
$
( 1,131
)
$
( 2,553
)
Net income attributable to Noncontrolling Interests
2,039
2,082
1,069
1,105
Contributions by Noncontrolling Interests
458
9
223
9
Distributions to Noncontrolling Interests
( 2,786
)
( 3,261
)
( 456
)
( 452
)
Acquisition of Noncontrolling Interests – Partially Owned Properties
—
( 2,837
)
—
( 2,837
)
Other
( 1,000
)
—
—
—
Balance, end of period
$
( 295
)
$
( 4,728
)
$
( 295
)
$
( 4,728
)
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, 2024 owned an approximate 97.0 % 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, 2024, the Company, directly or indirectly through investments in title holding entities, owned all or a portion of 299 properties located in 10 states and the District of Columbia consisting of 79,738 apartment units. The ownership breakdown includes (table does not include any uncompleted development properties):
Properties
Apartment Units
Wholly Owned Properties
284
76,469
Partially Owned Properties – Consolidated
14
3,060
Partially Owned Properties – Unconsolidated
1
209
299
79,738
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, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024.
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, 2023 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, 2023 .
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 March 2024, the Securities and Exchange Commission ("SEC") adopted final rules that will require certain climate-related information in registration statements and annual reports. In April 2024, the SEC voluntarily stayed the new rules as a result of pending legal challenges. The new rules include a requirement to disclose material climate-related risks, descriptions of board and management oversight and risk management activities, the material impacts of these risks on a registrant’s strategy, business model and outlook, and any material climate-related targets or goals, as well as material effects and costs of severe weather events and other natural conditions and greenhouse gas emissions. Prior to the stay of the new rules, they would have been effective for annual periods beginning January 1, 2025, except for the greenhouse gas emissions disclosures, which would have been effective for annual periods beginning January 1, 2026. The Company is currently evaluating the impact of the new rules on its disclosures.
In December 2023, the Financial Accounting Standards Board (“FASB”) issued an amendment to the income tax standards which requires disclosure enhancements and further transparency to certain income tax disclosures, most notably the tax rate reconciliation and income taxes paid. The new standard will be effective for annual periods beginning January 1, 2025 and will be applied on a prospective basis with the option to apply the standard retrospectively. The Company is currently evaluating the impact of adopting the standard on its consolidated results of operations and financial position.
In November 2023, the FASB issued an amendment to the segment reporting standards which requires disclosure for each reportable segment, on an interim and annual basis, the significant expense categories and amounts that are regularly provided to the chief operating decision maker and included in each reported measure of a segment’s profit or loss. Additionally, it requires disclosure of the title and position of the individual or the name of the group or committee identified as the chief operating decision maker. The new standard will be effective for annual periods beginning January 1, 2024 and interim periods beginning January 1, 2025 on a retrospective basis. The Company is currently evaluating the impact of adopting the standard 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.
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.
19
Table of Contents
The following table presents the changes in the Company’s issued and outstanding Common Shares and Units for the six months ended June 30, 2024 and 2023:
2024
2023
Common Shares
Common Shares outstanding at January 1,
379,291,417
378,429,708
Common Shares Issued:
Conversion of OP Units
90,131
180,629
Exercise of share options
119,516
232,317
Employee Share Purchase Plan (ESPP)
47,466
40,346
Restricted share grants, net
190,804
149,722
Common Shares Other:
Repurchased and retired
( 652,452
)
—
Common Shares outstanding at June 30,
379,086,882
379,032,722
Units
Units outstanding at January 1,
11,581,306
12,429,737
Restricted unit grants, net
172,667
166,344
Conversion of OP Units to Common Shares
( 90,131
)
( 180,629
)
Units outstanding at June 30,
11,663,842
12,415,452
Total Common Shares and Units outstanding at June 30,
390,750,724
391,448,174
Units Ownership Interest in Operating Partnership
3.0
%
3.2
%
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, 2024 and 2023:
2024
2023
General and Limited Partner Units
General and Limited Partner Units outstanding at January 1,
390,872,723
390,859,445
Issued to General Partner:
Exercise of EQR share options
119,516
232,317
EQR’s Employee Share Purchase Plan (ESPP)
47,466
40,346
EQR’s restricted share grants, net
190,804
149,722
Issued to Limited Partners:
Restricted unit grants, net
172,667
166,344
General Partner Other:
OP Units repurchased and retired
( 652,452
)
—
General and Limited Partner Units outstanding at June 30,
390,750,724
391,448,174
Limited Partner Units
Limited Partner Units outstanding at January 1,
11,581,306
12,429,737
Limited Partner restricted unit grants, net
172,667
166,344
Conversion of Limited Partner OP Units to EQR Common Shares
( 90,131
)
( 180,629
)
Limited Partner Units outstanding at June 30,
11,663,842
12,415,452
Limited Partner Units Ownership Interest in Operating Partnership
3.0
%
3.2
%
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.
20
Table of Contents
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, 2024 and December 31, 2023.
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, 2024 and 2023, the Redeemable Noncontrolling Interests – Operating Partnership/Redeemable Limited Partners have a redemption value of approximately $ 327.6 million and $ 355.3 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.
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, 2024 and 2023, respectively (amounts in thousands):
2024
2023
Balance at January 1,
$
289,248
$
318,273
Change in market value
39,058
39,123
Change in carrying value
( 665
)
( 2,077
)
Balance at June 30,
$
327,641
$
355,319
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, 2024 and December 31, 2023:
Amounts in thousands
Annual
Call
Dividend Per
June 30,
December 31,
Date (1)
Share/Unit (2)
2024
2023
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; 343,100 shares/units issued
and outstanding as of June 30, 2024 and 745,600 shares/units issued
and outstanding as of December 31, 2023 (3)
12/10/2026
$
4.145
$
17,155
$
37,280
$
17,155
$
37,280
21
Table of Contents
(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.
(3) During the six months ended June 30, 2024 , the Company repurchased and retired 402,500 Series K Preferred Shares/Preference Units with a liquidation value of approximately $ 20.1 million for total cash consideration of approximately $ 21.8 million, inclusive of premiums and accrued dividends through the redemption date. As a result of this partial redemption, the Company incurred a cash charge of approximately $ 1.4 million which was recorded as a premium on the redemption of Preferred Shares/Preference Units.
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, 2024.
During the six months ended June 30, 2024 , the Company repurchased and subsequently retired approximately $ 38.5 million ( 652,452 shares at a weighted average price per share of $ 58.95 ) of its Common Shares in the open market under its share repurchase program. Concurrent with these transactions, ERPOP repurchased and retired the same amount of OP Units previously issued to EQR. Prior to the share repurchase activity during the six months ended June 30, 2024 , the Company had the authority to repurchase up to 13.0 million Common Shares under its share repurchase program, of which 12,347,548 shares remain authorized to repurchase as of June 30, 2024 .
4. Real Estate
The following table summarizes the carrying amounts for the Company’s investment in real estate (at cost) as of June 30, 2024 and December 31, 2023 (amounts in thousands):
June 30, 2024
December 31, 2023
Land
$
5,540,352
$
5,581,876
Depreciable property:
Buildings and improvements
19,789,495
19,809,432
Furniture, fixtures and equipment
2,698,109
2,609,600
In-Place lease intangibles
516,773
519,394
Projects under development:
Land
40,049
3,201
Construction-in-progress
148,234
74,835
Land held for development:
Land
46,160
82,026
Construction-in-progress
18,621
32,274
Investment in real estate
28,797,793
28,712,638
Accumulated depreciation
( 10,163,756
)
( 9,810,337
)
Investment in real estate, net
$
18,634,037
$
18,902,301
During the six months ended June 30, 2024, the Company acquired the following from unaffiliated parties (purchase price and purchase price allocation in thousands):
Purchase Price Allocation (1)
Properties
Apartment Units
Purchase Price
Land
Depreciable Property
Rental Properties – Consolidated
1
160
$
62,595
$
6,593
$
56,077
(1) Purchase price allocation includes capitalized closing costs.
22
Table of Contents
During the six months ended June 30, 2024, 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
5
831
$
334,000
$
227,994
5. 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, 2024:
Operating Properties (1)
Projects Under Development (2)
Properties
Apartment Units
Projects
Apartment Units (3)
Consolidated Joint Ventures (VIE)
14
3,060
1
440
(1) The land parcel under one of the properties is subject to a long-term ground lease.
(2) Represents separate consolidated joint ventures for the purpose of developing multifamily rental properties.
(3) Represents the intended number of apartment units to be developed.
The following table provides consolidated assets and liabilities related to the Company's VIEs as of June 30, 2024 and December 31, 2023 (amounts in thousands):
June 30, 2024
December 31, 2023
Consolidated Assets
$
618,439
$
599,788
Consolidated Liabilities
$
47,558
$
41,153
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, 2024 and December 31, 2023 (amounts in thousands except for ownership percentage):
June 30, 2024
December 31, 2023
Ownership Percentage
Investments in Unconsolidated Entities:
Various Real Estate Holdings (VIE)
$
35,123
$
35,421
Varies
Projects Under Development and Land Held for Development (VIE)
279,847
220,192
62 % - 95 % (1)
Real Estate Technology Funds/Companies (VIE)
27,151
26,691
Varies
Other
( 250
)
( 255
)
Varies
Investments in Unconsolidated Entities
$
341,871
$
282,049
23
Table of Contents
(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, 2024:
Operating Properties
Real Estate Holdings (1)
Projects Under Development (2), (5)
Projects Held for Development (2), (3)
Properties
Apartment Units
Entities
Projects
Apartment Units (4)
Projects
Apartment Units (4)
Unconsolidated Joint Ventures (VIE)
1
209
3
5
1,773
4
1,164
(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.
6. Restricted Deposits
The following table presents the Company’s restricted deposits as of June 30, 2024 and December 31, 2023 (amounts in thousands):
June 30, 2024
December 31, 2023
Mortgage escrow deposits:
Real estate taxes and insurance
$
694
$
307
Mortgage principal reserves/sinking funds
33,266
29,270
Mortgage escrow deposits
33,960
29,577
Restricted cash:
Earnest money on pending acquisitions
4,000
524
Restricted deposits on real estate investments
2,228
2,181
Resident security and utility deposits
41,190
40,149
Replacement reserves
16,880
15,571
Other
1,865
1,250
Restricted cash
66,163
59,675
Restricted deposits
$
100,123
$
89,252
7. 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.
24
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 six months ended June 30, 2024 and 2023 (amounts in thousands):
Six Months Ended June 30, 2024
Six Months Ended June 30, 2023
Income Type
Residential
Leases
Non-Residential
Leases
Total
Residential
Leases
Non-Residential
Leases
Total
Residential and non-residential rent
$
1,308,397
$
33,710
$
1,342,107
$
1,276,338
$
31,973
$
1,308,311
Utility recoveries (RUBS income) (1)
45,456
435
45,891
42,786
419
43,205
Parking rent
23,035
633
23,668
21,893
225
22,118
Other lease revenue (2)
( 10,732
)
( 481
)
( 11,213
)
( 13,420
)
734
( 12,686
)
Total lease revenue
$
1,366,156
$
34,297
1,400,453
$
1,327,597
$
33,351
1,360,948
Parking revenue
21,715
20,395
Other revenue
42,813
41,054
Total other rental income (3)
64,528
61,449
Rental income
$
1,464,981
$
1,422,397
(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 (see below for further discussion) and other miscellaneous lease revenue.
(3) Other rental income is accounted for under the revenue recognition standard and primarily consists of third-party transient parking revenue and ancillary income such as cable and laundry revenue.
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, 2024 and 2023 (amounts in thousands):
Quarter Ended June 30, 2024
Quarter Ended June 30, 2023
Income Type
Residential
Leases
Non-Residential
Leases
Total
Residential
Leases
Non-Residential
Leases
Total
Residential and non-residential rent
$
656,036
$
14,887
$
670,923
$
641,586
$
15,987
$
657,573
Utility recoveries (RUBS income) (1)
22,787
208
22,995
21,403
212
21,615
Parking rent
11,611
413
12,024
11,011
116
11,127
Other lease revenue (2)
( 4,787
)
( 389
)
( 5,176
)
( 5,831
)
65
( 5,766
)
Total lease revenue
$
685,647
$
15,119
700,766
$
668,169
$
16,380
684,549
Parking revenue
11,037
10,192
Other revenue
22,360
22,568
Total other rental income (3)
33,397
32,760
Rental income
$
734,163
$
717,309
(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 (see below for further discussion) and other miscellaneous lease revenue.
(3) Other rental income is accounted for under the revenue recognition standard and primarily consists of third-party transient parking revenue and ancillary income such as cable and laundry revenue.
The following table presents residential accounts receivable and straight-line receivable balances for the Company’s properties as of June 30, 2024 and December 31, 2023 (amounts in thousands):
Balance Sheet (Other assets):
June 30, 2024
December 31, 2023
Residential accounts receivable balances
$
16,657
$
21,477
Allowance for doubtful accounts
( 11,380
)
( 15,846
)
Net receivable balances
$
5,277
$
5,631
Straight-line receivable balances
$
7,893
$
9,183
25
Table of Contents
The following table presents residential bad debt for the Company’s properties for the six months and quarters ended June 30, 2024 and 2023 (amounts in thousands):
Six Months Ended June 30,
Quarter Ended June 30,
Income Statement (Rental income):
2024
2023
2024
2023
Bad debt, net (1)
$
17,139
$
19,820
$
7,924
$
9,065
% of residential rental income
1.2
%
1.4
%
1.1
%
1.3
%
(1) Bad debt, net benefited from additional resident payments due to governmental rental assistance programs of approximately $ 0.9 mi llion and $ 1.9 million for the six months ended June 30, 2024 and 2023, respectively, an d $ 0.4 million and $ 0.7 million for the quarters ended June 30, 2024 and 2023 , respectively.
8. 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, 2024 include the effect of any derivative instruments and amortization of premiums/discounts/OCI (other comprehensive income) on debt and derivatives.
Mortgage Notes Payable
The following table summarizes the Company’s mortgage notes payable activity for the six months ended June 30, 2024 (amounts in thousands):
Mortgage notes
payable, net as of
December 31, 2023
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, 2024
Fixed Rate Debt:
Secured – Conventional
$
1,398,598
$
—
$
—
$
—
$
792
$
454
$
1,399,844
Floating Rate Debt:
Secured – Tax Exempt
234,304
—
—
—
620
70
234,994
Total
$
1,632,902
$
—
$
—
$
—
$
1,412
$
524
$
1,634,838
(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, 2024:
June 30, 2024
Interest Rate Ranges (ending)
0.10 % - 5.25 %
Weighted Average Interest Rate
3.86 %
Maturity Date Ranges
2029 - 2061
As of June 30, 2024, the Company had $ 246.7 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, 2024 (amounts in thousands):
Notes, net as of
December 31, 2023
Proceeds
Lump sum
payoffs
Amortization
of premiums/
discounts
Amortization
of deferred
financing
costs, net (1)
Notes, net as of
June 30, 2024
Fixed Rate Debt:
Unsecured – Public
$
5,348,417
$
—
$
—
$
1,124
$
1,920
$
5,351,461
(1) Represents amortization of deferred financing costs, net of debt financing costs.
26
Table of Contents
The following table summarizes certain interest rate and maturity date information as of and for the six months ended June 30, 2024:
June 30, 2024
Interest Rate Ranges (ending)
1.85 % - 7.57 %
Weighted Average Interest Rate
3.52 %
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, 2024.
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 0.715 %), 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 and other terms and conditions per the agreement. The Company did no t borrow any amounts under its revolving credit facility during the six months ended June 30, 2024.
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, 2024:
June 30, 2024
Weighted Average Interest Rate (1)
5.59 %
Weighted Average Maturity (in days)
5
Weighted Average Amount Outstanding
$ 300.1 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, 2024 (amounts in thousands):
June 30, 2024
Unsecured revolving credit facility commitment
$
2,500,000
Commercial paper balance outstanding
( 171,000
)
Unsecured revolving credit facility balance outstanding
—
Other restricted amounts
( 3,438
)
Unsecured revolving credit facility availability
$
2,325,562
27
Table of Contents
9. 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.
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 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.
Derivatives
Readily observable market parameters such as forward yield curves and credit default swap data.
The fair values of the Company’s financial instruments (other than the items listed above and the investments disclosed below ) 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, 2024 and December 31, 2023, respectively (amounts in thousands):
June 30, 2024
December 31, 2023
Carrying Value
Estimated Fair
Value (Level 2)
Carrying Value
Estimated Fair
Value (Level 2)
Mortgage notes payable, net
$
1,634,838
$
1,490,171
$
1,632,902
$
1,509,706
Unsecured debt, net
5,522,345
5,015,807
5,757,548
5,346,488
Total debt, net
$
7,157,183
$
6,505,978
$
7,390,450
$
6,856,194
28
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, 2024 and December 31, 2023, respectively (amounts in thousands):
Fair Value Measurements at Reporting Date Using
Description
Balance Sheet
Location
6/30/2024
Quoted Prices in
Active Markets for
Identical Assets/Liabilities
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Supplemental Executive Retirement Plan
Other Assets
$
105,041
$
105,041
$
—
$
—
Liabilities
Supplemental Executive Retirement Plan
Other Liabilities
$
105,041
$
105,041
$
—
$
—
Redeemable Noncontrolling Interests –
Operating Partnership/Redeemable
Limited Partners
Mezzanine
$
327,641
$
—
$
327,641
$
—
Fair Value Measurements at Reporting Date Using
Description
Balance Sheet
Location
12/31/2023
Quoted Prices in
Active Markets for
Identical Assets/Liabilities
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets
Supplemental Executive Retirement Plan
Other Assets
$
108,478
$
108,478
$
—
$
—
Liabilities
Supplemental Executive Retirement Plan
Other Liabilities
$
108,478
$
108,478
$
—
$
—
Redeemable Noncontrolling Interests –
Operating Partnership/Redeemable
Limited Partners
Mezzanine
$
289,248
$
—
$
289,248
$
—
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, 2024 and 2023, respectively (amounts in thousands):
June 30, 2024
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
$
—
Interest expense
$
( 1,210
)
Total
$
—
$
( 1,210
)
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
)
29
Table of Contents
As of June 30, 2024 and December 31, 2023 , there were approximately $ 6.9 million and $ 5.7 million in deferred gains, net, included in accumulated other comprehensive income (loss), respectively, related to previously settled and/or unsettled derivative instruments, of which an estimated $ 1.8 million may be recognized as additional interest expense during the twelve months ending June 30, 2025.
Other
The Company has invested in various equity securities without readily determinable fair values and has elected to measure them using the measurement alternative in accordance with the applicable accounting standards for equity securities. These investments are carried at cost less any impairment and adjusted to fair value if there are observable price changes for an identical or similar investment of the same issuer.
The following table summarizes the Company’s real estate technology investment securities included in other assets as of June 30, 2024 and December 31, 2023 (amounts in thousands):
June 30, 2024
December 31, 2023
Real Estate Technology Investments
$
16,284
$
19,312
During the six months ended June 30, 2024 , the Company sold a portion of one of these investment securities for proceeds of approximately $ 7.5 million and realized a loss on sale of approximately $ 1.3 million, which is included in interest and other income in the consolidated statements of operations. During the six months ended June 30, 2024 , the Company adjusted certain of these investment securities to observable market prices and recorded a net unrealized gain of approximately $ 5.7 million, which is included in interest and other income in the consolidated statements of operations.
10. 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,
2024
2023
2024
2023
Numerator for net income per share – basic:
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Allocation to Noncontrolling Interests – Operating Partnership
( 13,278
)
( 11,613
)
( 5,003
)
( 4,554
)
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
( 2,039
)
( 2,082
)
( 1,069
)
( 1,105
)
Preferred distributions
( 902
)
( 1,545
)
( 355
)
( 773
)
Premium on redemption of Preferred Shares
( 1,444
)
—
—
—
Numerator for net income per share – basic
$
470,924
$
349,693
$
177,128
$
138,430
Numerator for net income per share – diluted:
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
( 2,039
)
( 2,082
)
( 1,069
)
( 1,105
)
Preferred distributions
( 902
)
( 1,545
)
( 355
)
( 773
)
Premium on redemption of Preferred Shares
( 1,444
)
—
—
—
Numerator for net income per share – diluted
$
484,202
$
361,306
$
182,131
$
142,984
Denominator for net income per share – basic and diluted:
Denominator for net income per share – basic
378,699
378,492
378,578
378,642
Effect of dilutive securities:
OP Units
10,681
11,450
10,693
11,390
Long-term compensation shares/units
1,168
1,121
1,271
1,155
Denominator for net income per share – diluted
390,548
391,063
390,542
391,187
Net income per share – basic
$
1.24
$
0.92
$
0.47
$
0.37
Net income per share – diluted
$
1.24
$
0.92
$
0.47
$
0.37
30
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,
2024
2023
2024
2023
Numerator for net income per Unit – basic and diluted:
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
( 2,039
)
( 2,082
)
( 1,069
)
( 1,105
)
Allocation to Preference Units
( 902
)
( 1,545
)
( 355
)
( 773
)
Allocation to premium on redemption of Preference Units
( 1,444
)
—
—
—
Numerator for net income per Unit – basic and diluted
$
484,202
$
361,306
$
182,131
$
142,984
Denominator for net income per Unit – basic and diluted:
Denominator for net income per Unit – basic
389,380
389,942
389,271
390,032
Effect of dilutive securities:
Dilution for Units issuable upon assumed exercise/vesting
of the Company’s long-term compensation shares/units
1,168
1,121
1,271
1,155
Denominator for net income per Unit – diluted
390,548
391,063
390,542
391,187
Net income per Unit – basic
$
1.24
$
0.92
$
0.47
$
0.37
Net income per Unit – diluted
$
1.24
$
0.92
$
0.47
$
0.37
11. Commitments and Contingencies
Commitments
Real Estate Development Commitments
As of June 30, 2024 , 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, 2024 (total project costs remaining in thousands):
Projects
Apartment Units
Total Project Costs Remaining (1)
Projects Under Development
Consolidated
2
665
$
196,510
Unconsolidated
5
1,773
56,154
Total Projects Under Development
7
2,438
$
252,664
(1) The Company’s share of the $ 252.7 million in total project costs remaining approximates $ 196.3 million, with the balance funded by the Company’s joint venture partners (approximately $ 0.2 million) and/or applicable construction loans (approximately $56 .2 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 5 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, 2024 , the Company has invested in ten separate such investments totaling $ 40.5 million with aggregate remaining commitments of approximately $ 17.5 million.
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
31
Table of Contents
changed laws or regulations on its current properties or on properties that it may acquire in the future.
The Company is involved in various pending and threatened legal proceedings which arise in the ordinary course of business. The Company evaluates these litigation matters on an ongoing basis, but in no event less than quarterly, in assessing the adequacy of its accruals and disclosures. For legal proceedings in which it has been determined that a loss is both probable and reasonably estimable, the Company records new accruals and/or adjusts existing accruals that represent its best estimate of the loss incurred based on the facts and circumstances known at that time. As of June 30, 2024 and December 31, 2023 , the Company’s litigation accruals approximated $ 50.0 million and $ 17.1 million, respectively, and are included in other liabilities in the consolidated balance sheets. Actual losses may differ materially from the amounts noted above and the ultimate outcome of these legal proceedings is generally not yet determinable. As of June 30, 2024 and December 31, 2023, the Company does not believe there is any litigation pending or threatened against it that, either individually or in the aggregate and inclusive of the matters accrued for as noted above, may reasonably be expected to have a material adverse effect on the Company and its financial condition.
The Company has been named as a defendant in a number of cases filed in late 2022 and 2023 alleging antitrust violations by RealPage, Inc., a seller of revenue management software products, and various owners and/or operators of multifamily housing, including us, that have utilized these products. The complaints allege collusion among the defendants to illegally fix and inflate the pricing of multifamily rents and seek monetary damages, injunctive relief, fees and costs. All of the cases except for one have been consolidated into a single putative class action in the United States District Court for the Middle District of Tennessee. On December 28, 2023, motions to dismiss this consolidated action, filed by RealPage, Inc. as well as us and our multifamily co-defendants, were denied by the Court and the case is proceeding. Another case with similar allegations has been filed by the District of Columbia against RealPage, Inc. and a number of multifamily owners and/or operators, including us. We believe these various lawsuits are without merit and we intend to vigorously defend against them. As these proceedings are in the early stages, it is not possible for the Company to predict the outcome nor is it possible to estimate the amount of loss, if any, which may be associated with an adverse decision in any of these cases.
The Company is named as a defendant in a class action in the United States District Court for the Northern District of California filed in 2016 which alleges that the amount of late fees charged by the Company were improperly determined under California law. The plaintiffs are seeking monetary damages and other relief. On April 8, 2024, the Court issued certain findings of facts and conclusions of law that are adverse to the Company’s legal position. At this time, the Company is continuing to defend the action. While the resolution of this matter cannot be predicted with certainty, the Company does not believe that the eventual outcome will have a material adverse effect on the Company and its financial condition.
12. 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 less than 4.0 % of total revenues for the six months ended June 30, 2024 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, 2024 and 2023, 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.
32
Table of Contents
The following table presents a reconciliation of net income per the consolidated statements of operations to NOI for the six months and quarters ended June 30, 2024 and 2023, respectively (amounts in thousands):
Six Months Ended June 30,
Quarter Ended June 30,
2024
2023
2024
2023
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Adjustments:
Property management
68,969
62,145
33,511
30,679
General and administrative
34,351
35,041
18,631
18,876
Depreciation
450,093
437,185
224,398
221,355
Net (gain) loss on sales of real estate properties
( 227,994
)
( 100,122
)
( 39,809
)
87
Interest and other income
( 10,657
)
( 3,669
)
( 1,328
)
( 2,131
)
Other expenses
45,123
15,559
13,385
6,564
Interest:
Expense incurred, net
133,040
131,991
65,828
65,590
Amortization of deferred financing costs
3,836
3,996
1,918
2,017
Income and other tax expense (benefit)
635
634
331
336
(Income) loss from investments in
unconsolidated entities
3,372
2,605
1,674
1,223
Total NOI
$
989,355
$
950,298
$
502,094
$
489,458
The following tables present NOI from our rental real estate for each segment for the six months and quarters ended June 30, 2024 and 2023, respectively, as well as total assets and capital expenditures at June 30, 2024 (amounts in thousands):
Six Months Ended June 30, 2024
Six Months Ended June 30, 2023
Rental
Income
Operating
Expenses
NOI
Rental
Income
Operating
Expenses
NOI
Same store (1)
Los Angeles
$
239,386
$
73,603
$
165,783
$
229,783
$
72,575
$
157,208
Orange County
62,272
13,865
48,407
59,417
13,396
46,021
San Diego
51,815
11,659
40,156
48,925
11,550
37,375
Subtotal - Southern California
353,473
99,127
254,346
338,125
97,521
240,604
Washington, D.C.
231,584
72,407
159,177
220,318
72,109
148,209
San Francisco
217,043
65,700
151,343
213,502
65,735
147,767
New York
246,136
101,320
144,816
237,830
97,137
140,693
Boston
162,532
46,726
115,806
155,729
46,197
109,532
Seattle
148,624
43,291
105,333
145,796
41,172
104,624
Denver
35,810
10,667
25,143
35,469
10,685
24,784
Other Expansion Markets
37,363
16,199
21,164
37,088
16,165
20,923
Total same store
1,432,565
455,437
977,128
1,383,857
446,721
937,136
Non-same store/other
Non-same store (2)
27,547
12,418
15,129
12,400
6,509
5,891
Other (3)
4,869
7,771
( 2,902
)
26,140
18,869
7,271
Total non-same store/other
32,416
20,189
12,227
38,540
25,378
13,162
Totals
$
1,464,981
$
475,626
$
989,355
$
1,422,397
$
472,099
$
950,298
(1) For the six months ended June 30, 2024 and 2023 , same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2023, less properties subsequently sold, which represented 77,054 apartment units.
(2) For the six months ended June 30, 2024 and 2023, non-same store primarily includes properties acquired after January 1, 2023, plus any properties in lease-up and not stabilized as of January 1, 2023, and any properties undergoing major renovations.
(3) Other includes development, other corporate operations and operations prior to disposition for properties sold.
33
Table of Contents
Quarter Ended June 30, 2024
Quarter Ended June 30, 2023
Rental
Income
Operating
Expenses
NOI
Rental
Income
Operating
Expenses
NOI
Same store (1)
Los Angeles
$
120,119
$
35,778
$
84,341
$
116,295
$
35,264
$
81,031
Orange County
31,171
6,937
24,234
30,045
6,703
23,342
San Diego
25,991
5,780
20,211
24,691
5,736
18,955
Subtotal - Southern California
177,281
48,495
128,786
171,031
47,703
123,328
Washington, D.C.
116,465
36,342
80,123
111,220
35,472
75,748
San Francisco
108,731
31,263
77,468
107,288
31,893
75,395
New York
122,172
50,045
72,127
119,785
47,649
72,136
Boston
82,081
22,988
59,093
78,851
22,034
56,817
Seattle
74,792
22,013
52,779
73,018
20,951
52,067
Denver
18,002
5,221
12,781
17,873
5,211
12,662
Other Expansion Markets
18,645
8,158
10,487
18,718
7,768
10,950
Total same store
718,169
224,525
493,644
697,784
218,681
479,103
Non-same store/other
Non-same store (2)
14,599
6,297
8,302
7,497
3,744
3,753
Other (3)
1,395
1,247
148
12,028
5,426
6,602
Total non-same store/other
15,994
7,544
8,450
19,525
9,170
10,355
Totals
$
734,163
$
232,069
$
502,094
$
717,309
$
227,851
$
489,458
(1) For the quarters ended June 30, 2024 and 2023 , same store primarily includes all properties acquired or completed that were stabilized prior to April 1, 2023, less properties subsequently sold, which represented 77,054 apartment units.
(2) For the quarters ended June 30, 2024 and 2023, non-same store primarily includes properties acquired after April 1, 2023, plus any properties in lease-up and not stabilized as of April 1, 2023, 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, 2024
Total Assets
Capital Expenditures
Same store (1)
Los Angeles
$
2,455,957
$
24,700
Orange County
335,826
8,702
San Diego
336,372
8,283
Subtotal - Southern California
3,128,155
41,685
Washington, D.C.
3,029,979
22,162
San Francisco
3,018,760
28,267
New York
3,240,380
12,363
Boston
2,051,119
12,924
Seattle
2,043,317
16,325
Denver
807,719
2,156
Other Expansion Markets
880,531
3,805
Total same store
18,199,960
139,687
Non-same store/other
Non-same store (2)
756,305
13,153
Other (3)
823,303
464
Total non-same store/other
1,579,608
13,617
Totals
$
19,779,568
$
153,304
(1) Same store primarily includes all properties acquired or completed that were stabilized prior to January 1, 2023, less properties subsequently sold, which represente d 77,054 a partment units.
(2) Non-same store primarily includes properties acquired after January 1, 2023, plus any properties in lease-up and not stabilized as of January 1, 2023, and any properties undergoing major renovations.
(3) Other includes development, other corporate operations and capital expenditures for properties sold.
34
Table of Contents
13. Subsequent Events
Subsequent to June 30, 2024, the Company:
• Acquired the following from unaffiliated parties (purchase price in thousands):
Properties
Apartment Units
Purchase Price
Rental Properties – Consolidated
2
644
$
216,750
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, 2023.
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, 2023, 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, 2024 owned an approximate 97.0% 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.
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, 2023.
36
Table of Contents
Results of Operations
2024 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, 2024:
Portfolio Rollforward
($ in thousands)
Properties
Apartment
Units
Purchase
Price
Acquisition
Cap Rate
12/31/2023
302
80,191
Acquisitions:
Consolidated Rental Properties – Not Stabilized
1
160
$
62,595
5.7
%
Unconsolidated Land Parcels
—
—
$
33,394
Sales Price
Disposition
Yield
Dispositions:
Consolidated Rental Properties
(5
)
(831
)
$
(334,000
)
(5.7
%)
Completed Developments – Unconsolidated
1
209
Configuration Changes
—
9
6/30/2024
299
79,738
Acquisitions
• The consolidated property acquired during the six months ended June 30, 2024 is located in the Boston market.
Dispositions
• The consolidated properties disposed of during the six months ended June 30, 2024 were located in the Boston, Orange County, San Francisco (2) and Washington, D.C. markets.
Developments
• Consolidated:
• The Company commenced construction on one partially owned consolidated apartment property during the six months ended June 30, 2024, located in the Boston market, consisting of 440 apartment units totaling approximately $232.2 million of expected development costs;
• The Company stabilized one partially owned consolidated apartment property during the six months ended June 30, 2024, located in the Washington, D.C. market, consisting of 312 apartment units totaling approximately $106.0 million of development costs; and
• The Company spent approximately $55.3 million during the six months ended June 30, 2024, primarily for consolidated development projects.
• Unconsolidated:
• The Company completed construction on one unconsolidated apartment property during the six months ended June 30, 2024, located in the Denver market, consisting of 209 apartment units totaling approximately $70.0 million of development costs;
• The Company spent approximately $57.7 million during the six months ended June 30, 2024, primarily for unconsolidated development projects; and
• The Company previously entered into two separate unconsolidated joint ventures for the purpose of developing vacant land parcels in the Boston and Seattle markets. The joint ventures acquired their respective land parcels during the second quarter of 2024 for the total purchase price listed above. The Company's total investment in these two joint ventures is approximately $53.0 million as of June 30, 2024.
See Notes 4 and 5 in the Notes to Consolidated Financial Statements for additional discussion regarding the Company’s real estate investments and investments in partially owned entities.
37
Table of Contents
Comparison of the six months and quarter ended June 30, 2024 to the six months and quarter ended June 30, 2023
The following table presents a reconciliation of diluted earnings per share/unit for the six months and quarter ended June 30, 2024 as compared to the same periods in 2023:
Six Months Ended
June 30
Quarter Ended
June 30
Diluted earnings per share/unit for period ended 2023
$
0.92
$
0.37
Property NOI
0.09
0.03
Corporate overhead (1)
(0.02
)
(0.01
)
Net gain/loss on property sales
0.34
0.10
Depreciation expense
(0.04
)
(0.01
)
Other
(0.05
)
(0.01
)
Diluted earnings per share/unit for period ended 2024
$
1.24
$
0.47
(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 net 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,
Quarter Ended June 30,
2024
2023
$
Change
%
Change
2024
2023
$
Change
%
Change
Net income
$
488,587
$
364,933
$
123,654
33.9
%
$
183,555
$
144,862
$
38,693
26.7
%
Adjustments:
Property management
68,969
62,145
6,824
11.0
%
33,511
30,679
2,832
9.2
%
General and administrative
34,351
35,041
(690
)
(2.0
)%
18,631
18,876
(245
)
(1.3
)%
Depreciation
450,093
437,185
12,908
3.0
%
224,398
221,355
3,043
1.4
%
Net (gain) loss on sales of real
estate properties
(227,994
)
(100,122
)
(127,872
)
127.7
%
(39,809
)
87
(39,896
)
N/A
Interest and other income
(10,657
)
(3,669
)
(6,988
)
190.5
%
(1,328
)
(2,131
)
803
(37.7
)%
Other expenses
45,123
15,559
29,564
190.0
%
13,385
6,564
6,821
103.9
%
Interest:
Expense incurred, net
133,040
131,991
1,049
0.8
%
65,828
65,590
238
0.4
%
Amortization of deferred
financing costs
3,836
3,996
(160
)
(4.0
)%
1,918
2,017
(99
)
(4.9
)%
Income and other tax expense
(benefit)
635
634
1
0.2
%
331
336
(5
)
(1.5
)%
(Income) loss from investments in
unconsolidated entities
3,372
2,605
767
29.4
%
1,674
1,223
451
36.9
%
Total NOI
$
989,355
$
950,298
$
39,057
4.1
%
$
502,094
$
489,458
$
12,636
2.6
%
Rental income:
Same store
$
1,432,565
$
1,383,857
$
48,708
3.5
%
$
718,169
$
697,784
$
20,385
2.9
%
Non-same store/other
32,416
38,540
(6,124
)
(15.9
)%
15,994
19,525
(3,531
)
(18.1
)%
Total rental income
1,464,981
1,422,397
42,584
3.0
%
734,163
717,309
16,854
2.3
%
Operating expenses:
Same store
455,437
446,721
8,716
2.0
%
224,525
218,681
5,844
2.7
%
Non-same store/other
20,189
25,378
(5,189
)
(20.4
)%
7,544
9,170
(1,626
)
(17.7
)%
Total operating expenses
475,626
472,099
3,527
0.7
%
232,069
227,851
4,218
1.9
%
NOI:
Same store
977,128
937,136
39,992
4.3
%
493,644
479,103
14,541
3.0
%
Non-same store/other
12,227
13,162
(935
)
(7.1
)%
8,450
10,355
(1,905
)
(18.4
)%
Total NOI
$
989,355
$
950,298
$
39,057
4.1
%
$
502,094
$
489,458
$
12,636
2.6
%
Note: See Note 12 in the Notes to Consolidated Financial Statements for detail by reportable segment/market.
• The increase in same store rental income is primarily driven by healthy demand and modest supply across most of our markets.
• The increase in year-to-date same store operating expenses is due primarily to:
• Real estate taxes – A $6.3 million increase due to escalation in rates and assessed values including an approximately one
38
Table of Contents
percentage point contribution to growth from 421-a tax abatement burnoffs in New York City. Once the burnoffs are completed, previously rent-restricted apartment units will transition to market;
• Other on-site operating expenses – A $1.9 million increase primarily driven by higher property-related legal expenses;
• Insurance – A $1.8 million increase due to higher premiums on property insurance renewal due to conditions in the insurance market that while less difficult than recent years, remain challenging; and
• Utilities – A $1.2 million decrease primarily driven by lower commodity prices for gas and electric.
• Non-same store/other NOI results consist primarily of properties acquired in calendar years 2023 and 2024, operations from the Company’s development properties, other corporate operations and operations prior to disposition from 2023 and 2024 sold properties.
• The increase in consolidated total NOI is primarily a result of the Company’s higher NOI from same store properties, largely due to improvement in same store revenues as noted above and the Company's continued focus on same store expense efficiency.
See the Same Store Results section below for additional discussion of those results. See the reconciliation table of net income per the consolidated statements of operations to NOI above for the dollar and percentage changes related to the comparison discussions provided below.
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. The increases during the six months and quarter ended June 30, 2024 as compared to the prior year periods are primarily attributable to increases in payroll-related costs and information technology expenses.
General and administrative expenses, which include corporate operating expenses, decreased during the six months and quarter ended June 30, 2024 as compared to the prior year periods, primarily due to decreases in payroll-related costs.
Depreciation expense, which includes depreciation on non-real estate assets, increased during the six months and quarter ended June 30, 2024 as compared to the prior year periods, primarily as a result of additional depreciation expense on properties acquired in 2023 and 2024 and development properties placed in service during 2023 and 2024, partially offset by lower depreciation from properties sold in 2023 and 2024.
Net gain on sales of real estate properties increased during the six months ended June 30, 2024 as compared to the prior year period, primarily as a result of the sale of five consolidated apartment properties for a higher gain in 2024 as compared to the sale of seven consolidated apartment properties in the same period in 2023. Net gain on sales of real estate properties increased during the quarter ended June 30, 2024 as compared to the prior year period, primarily as a result of the sale of two consolidated apartment properties in the second quarter of 2024 as compared to no consolidated property sales in the same period in 2023.
Interest and other income increased during the six months ended June 30, 2024 as compared to the prior year period, primarily due to a net increase in realized/unrealized gains of $4.5 million on various investment securities as well as short-term investment income on restricted deposit accounts due to a higher rate environment and higher overall invested balances. Interest and other income decreased during the quarter ended June 30, 2024 as compared to the prior year period, primarily due to an increase in realized/unrealized losses of $2.6 million on various investment securities, partially offset by increases of $1.3 million in insurance/litigation settlement proceeds received during 2024 as compared to 2023.
Other expenses increased during the six months and quarter ended June 30, 2024 as compared to the prior year periods, primarily due to increases in litigation accruals and advocacy contributions, partially offset by decreases in data transformation project costs that occurred during 2023 but not during 2024.
Interest expense, including amortization of deferred financing costs, increased during the six months and quarter ended June 30, 2024 as compared to the prior year periods, primarily due to 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, 2024 was 3.89% as compared to 3.81% for the prior year period, and for the quarter ended June 30, 2024 was 3.88% as compared to 3.75% for the prior year period. The Company capitalized interest of approximately $6.9 million and $7.0 million during the six months ended June 30, 2024 and 2023, respectively, and $3.8 million and $3.6 million during the quarters ended June 30, 2024 and 2023, respectively.
Loss from investments in unconsolidated entities increased during the six months and quarter ended June 30, 2024 as compared to the prior year periods, primarily as a result of losses incurred on our unconsolidated development properties which recently started lease-up activities.
39
Table of Contents
Same Store Results
Properties that the Company owned and were stabilized for all of both of the six months ended June 30, 2024 and 2023 (the “Six-Month 2024 Same Store Properties”), which represented 77,054 apartment units, drove the Company’s results of operations. Properties are considered “stabilized” when they have achieved 90% occupancy for three consecutive months.
The following table provides results and statistics related to our Residential same store operations for the six months ended June 30, 2024 and 2023:
June YTD 2024 vs. June YTD 2023
Same Store Residential Results/Statistics by Market
Increase (Decrease) from Prior Year
Markets/Metro Areas
Apartment
Units
June YTD 24
% of
Actual
NOI
June YTD 24
Average
Rental
Rate
June YTD 24
Weighted
Average
Physical
Occupancy %
June YTD 24
Turnover
Average
Rental
Rate
Physical
Occupancy
Turnover
Los Angeles
14,135
17.5
%
$
2,927
95.6
%
21.3
%
3.9
%
0.4
%
(0.1
%)
Orange County
3,718
5.2
%
2,907
96.0
%
18.2
%
4.9
%
(0.1
%)
0.2
%
San Diego
2,878
4.3
%
3,115
96.0
%
19.6
%
5.0
%
0.4
%
0.0
%
Subtotal – Southern California
20,731
27.0
%
2,950
95.7
%
20.5
%
4.2
%
0.3
%
0.0
%
Washington, D.C.
14,554
16.7
%
2,686
97.0
%
18.4
%
4.8
%
0.3
%
0.5
%
San Francisco
11,188
15.9
%
3,308
96.3
%
21.1
%
1.1
%
0.6
%
0.8
%
New York
8,536
14.1
%
4,601
97.2
%
16.1
%
3.2
%
0.3
%
(1.5
%)
Boston
7,077
11.2
%
3,583
96.2
%
18.8
%
4.3
%
0.2
%
(0.8
%)
Seattle
9,266
10.4
%
2,587
96.2
%
22.2
%
(0.1
%)
1.1
%
(3.3
%)
Denver
2,505
2.6
%
2,421
96.5
%
24.4
%
1.1
%
0.2
%
(3.8
%)
Other Expansion Markets
3,197
2.1
%
1,972
95.3
%
29.5
%
(0.5
%)
0.4
%
2.6
%
Total
77,054
100.0
%
$
3,093
96.3
%
20.2
%
3.0
%
0.4
%
(0.5
%)
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, 2024.
During the six months ended June 30, 2024, the Company had strong performance in its operating business, with healthy demand across all of our markets supported by a continuing solid job market and high employment for our target affluent renter demographic. Supply has also been modest in most of our existing coastal markets yet has been elevated in our expansion markets. As expected, our East Coast markets continue to be our best performers. On the West Coast, Seattle has performed particularly well with significant improvement, while San Francisco has improved but at a more modest pace. Our Southern California markets have shown good demand but with price sensitivity.
The Company continued to make progress in move-out activity related to delinquent residents during the six months ended June 30, 2024. While the eviction process remains challenging, we have made additional progress in reducing delinquencies in our portfolio. We expect this trend to continue through the remainder of 2024.
Overall, the fundamentals of our business are healthy. Long-term, we expect elevated single family home ownership costs, positive household formation trends, manageable competitive new supply in our established coastal 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 resilient to economic uncertainty, including elevated inflation, due to higher levels of disposable income and lower relative rent-to-income ratios.
Liquidity and Capital Resources
With approximately $2.3 billion in readily available liquidity, a strong balance sheet, limited near-term debt 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.
40
Table of Contents
Statements of Cash Flows
The following table sets forth our sources and uses of cash flows for the six months ended June 30, 2024 and 2023 (amounts in thousands):
Six Months Ended June 30,
2024
2023
Cash flows provided by (used for):
Operating activities
$
817,968
$
745,980
Investing activities
$
(2,357
)
$
(271,279
)
Financing activities
$
(817,185
)
$
(487,231
)
The following provides information regarding the Company’s cash flows from operating, investing and financing activities for the six months ended June 30, 2024.
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, 2024 as compared to the prior year period, increased by approximately $72.0 million as a direct result of the NOI and other changes discussed above in Results of Operations , as well as the timing of certain real estate tax payments.
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, 2024, key drivers were:
• Acquired one consolidated rental property for approximately $63.5 million;
• Disposed of five consolidated rental properties, receiving net proceeds of approximately $330.1 million;
• Invested $55.3 million primarily in consolidated development projects;
• Invested $153.3 million in capital expenditures to real estate; and
• Invested $60.1 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, 2024, key drivers were:
• Issued Common Shares related to share option exercises and ESPP purchases and received net proceeds of $8.9 million;
• Paid dividends/distributions on Common Shares, Preferred Shares, Units (including OP Units and restricted units) and noncontrolling interests in partially owned properties totaling approximately $526.8 million;
• Repurchased and retired 652,452 Common Shares, at a weighted average purchase price of $58.95 per share, for an aggregate purchased amount of approximately $38.5 million. See Note 3 in the Notes to Consolidated Financial Statements for further discussion; and
• Repurchased and retired 402,500 Series K Preferred Shares/Preference Units with a liquidation value of approximately $20.1 million for total cash consideration of approximately $21.8 million, inclusive of premiums and accrued dividends through the redemption date. See Note 3 in the Notes to Consolidated Financial Statements for further discussion.
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
41
Table of Contents
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, 2024 and December 31, 2023 (amounts in thousands):
June 30, 2024
December 31, 2023
Cash and cash equivalents
$
38,298
$
50,743
Restricted deposits
$
100,123
$
89,252
Unsecured revolving credit facility availability
$
2,325,562
$
2,086,585
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 0.715%), 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 and other terms and conditions per the agreement. See Note 8 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 25, 2024 (amounts in thousands):
July 25, 2024
Unsecured revolving credit facility commitment
$
2,500,000
Commercial paper balance outstanding
(574,000
)
Unsecured revolving credit facility balance outstanding
—
Other restricted amounts
(3,438
)
Unsecured revolving credit facility availability
$
1,922,562
Dividend Policy
The Company declared a dividend/distribution for the first and second quarters of 2024 of $0.675 per share/unit in each quarter, an annualized increase of 2.0% over the amount paid in 2023. All future dividends/distributions remain subject to the discretion of the Company’s Board of Trustees.
Total dividends/distributions paid in July 2024 amounted to $263.7 million (excluding distributions on Partially Owned Properties), which consisted of certain distributions declared during the quarter ended June 30, 2024.
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 $28.8 billion in investment in real estate on the Company’s balance sheet at June 30, 2024, $25.6 billion or 89.1% was unencumbered. However, there can be no assurances that these sources of capital will be available to the Company in the future on acceptable terms or otherwise. For additional details, see Item 1A, Risk Factors, of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2023.
EQR issues equity and guarantees certain debt of the Operating Partnership from time to time. EQR does not have any indebtedness as all debt is incurred by the Operating Partnership.
42
Table of Contents
The Company’s total debt summary schedule as of June 30, 2024 is as follows:
Debt Summary as of June 30, 2024
($ in thousands)
Debt
Balances
% of Total
Secured
$
1,634,838
22.8
%
Unsecured
5,522,345
77.2
%
Total
$
7,157,183
100.0
%
Fixed Rate Debt:
Secured – Conventional
$
1,399,844
19.5
%
Unsecured – Public
5,351,461
74.8
%
Fixed Rate Debt
6,751,305
94.3
%
Floating Rate Debt:
Secured – Tax Exempt
234,994
3.3
%
Unsecured – Revolving Credit Facility
—
—
Unsecured – Commercial Paper Program
170,884
2.4
%
Floating Rate Debt
405,878
5.7
%
Total
$
7,157,183
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, 2023.
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, 2023.
43
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, 2024 and 2023:
Funds From Operations and Normalized Funds From Operations
(Amounts in thousands)
Six Months Ended June 30,
Quarter Ended June 30,
2024
2023
2024
2023
Net income
$
488,587
$
364,933
$
183,555
$
144,862
Net (income) loss attributable to Noncontrolling
Interests – Partially Owned Properties
(2,039
)
(2,082
)
(1,069
)
(1,105
)
Preferred/preference distributions
(902
)
(1,545
)
(355
)
(773
)
Premium on redemption of Preferred Shares/Preference Units
(1,444
)
—
—
—
Net income available to Common Shares and Units / Units
484,202
361,306
182,131
142,984
Adjustments:
Depreciation
450,093
437,185
224,398
221,355
Depreciation – Non-real estate additions
(1,897
)
(2,259
)
(942
)
(1,103
)
Depreciation – Partially Owned Properties
(1,089
)
(1,055
)
(547
)
(510
)
Depreciation – Unconsolidated Properties
1,452
1,226
1,117
594
Net (gain) loss on sales of real estate properties
(227,994
)
(100,122
)
(39,809
)
87
FFO available to Common Shares and Units / Units (1) (3) (4)
704,767
696,281
366,348
363,407
Adjustments:
Write-off of pursuit costs
1,369
1,993
821
661
Debt extinguishment and preferred share/preference unit redemption
(gains) losses
1,444
47
—
47
Non-operating asset (gains) losses
(3,216
)
1,031
2,890
317
Other miscellaneous items
40,674
11,343
10,083
5,051
Normalized FFO available to Common Shares and Units / Units (2) (3) (4)
$
745,038
$
710,695
$
380,142
$
369,483
FFO (1) (3)
$
707,113
$
697,826
$
366,703
$
364,180
Preferred/preference distributions
(902
)
(1,545
)
(355
)
(773
)
Premium on redemption of Preferred Shares/Preference Units
(1,444
)
—
—
—
FFO available to Common Shares and Units / Units (1) (3) (4)
$
704,767
$
696,281
$
366,348
$
363,407
Normalized FFO (2) (3)
$
745,940
$
712,240
$
380,497
$
370,256
Preferred/preference distributions
(902
)
(1,545
)
(355
)
(773
)
Normalized FFO available to Common Shares and Units / Units (2) (3) (4)
$
745,038
$
710,695
$
380,142
$
369,483
(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/preference unit redemptions;
gains and losses from non-operating assets; and
other miscellaneous items.
44
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, 2023.
Item 4. Controls and Procedures
Equity Residential
(a) Evaluation of Disclosure Controls and Procedures:
Effective as of June 30, 2024, 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 2024 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, 2024, 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.
45
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 2024 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
Other than as disclosed below, there have been no changes to the legal proceedings discussed in Part I, Item 3 of the Company's and the Operating Partnership's Annual Report on Form 10-K for the year ended December 31, 2023. As of June 30, 2024, the Company does not believe there is any litigation pending or threatened against it that, either individually or in the aggregate, may reasonably be expected to have a material adverse effect on the Company and its financial condition. See Note 11 in the Notes to Consolidated Financial Statements for further discussion.
The Company is named as a defendant in a class action in the United States District Court for the Northern District of California filed in 2016 which alleges that the amount of late fees charged by the Company were improperly determined under California law. The plaintiffs are seeking monetary damages and other relief. On April 8, 2024, the Court issued certain findings of facts and conclusions of law that are adverse to the Company’s legal position. At this time, the Company is continuing to defend the action. While the resolution of this matter cannot be predicted with certainty, the Company does not believe that the eventual outcome will have a material adverse effect on the Company and its financial condition.
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, 2023.
Item 2. Unregistered Sales of Equi ty Securities and Use of Proceeds
Unregistered Common Shares Issued in the Quarter Ended June 30, 2024 (Equity Residential)
During the quarter ended June 30, 2024, EQR issued 82,164 Common Shares in exchange for 82,164 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
During the quarter ended June 30, 2024 , no trustee or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408 of Regulation S-K.
Item 6. Exhibits – S ee the Exhibit Index.
46
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
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 With Embedded Linkbase Documents.
104
Cover Page Interactive Data File (embedded within the Inline XBRL document).
47
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 1, 2024
By:
/s/ Robert A. Garechana
Robert A. Garechana
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
Date:
August 1, 2024
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 1, 2024
By:
/s/ Robert A. Garechana
Robert A. Garechana
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
Date:
August 1, 2024
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.